Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
+548.4%
₹139.02
vs ₹21.44 price
Levered DCF
₹21.48
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
4.03
Safe zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E10.28×17.98×0.4×-5.91×-2.21×-3.84×14.33×0.38×
P/B0.92×1.67×1.26×-0.22×-0.15×-0.16×-0.17×-0.17×
P/S0.31×0.54×0.42×0.23×0.22×0.23×0.27×0.18×
EV / EBITDA5.14×9.11×0.4×9.42×4.55×5.76×4.09×64.99×
Gross margin25.0%42.0%26.4%3.8%-6.5%-3.1%43.2%37.6%
Operating margin3.0%2.9%4.6%-2.8%-13.9%-14.7%-26.6%-11.7%
Net margin3.0%3.0%104.1%-3.9%-9.8%-5.9%1.9%46.7%
Current ratio2.06×1.65×1.38×1.21×1.2×0.98×0.19×0.32×
Debt / equity0.17×0.19×0.21×-0.28×-0.08×-0.31×-0.41×-0.8×
Interest coverage4.83×4.57×6.6×-4.13×-12.97×-12.22×-43.98×-9.48×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity8.9%9.3%316.4%3.8%6.8%4.2%-1.2%-44.0%
Return on invested capital7.5%7.4%11.6%-6.2%-18.5%-15.1%28.6%56.1%
Return on assets6.0%5.9%187.4%-6.2%-10.8%-5.6%1.0%27.8%
Free cash flow yield5.0%1.9%5.0%11.0%-10.0%66.1%238.4%409.4%
Earnings yield9.7%5.6%250.3%-17.0%-45.4%-26.1%7.0%266.1%
Enterprise value₹244.4M₹420.3M₹295.9M₹280.5M₹120.1M₹247.1M₹302.5M₹508.7M
Net debt / EBITDA-0.13×0.15×0.02×4.86×1.24×3.72×2.91×53.82×
Cash conversion cycle (days)8-4-4265034-1,31962