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
-278.4%
-₹2,811.96
vs ₹1,576.00 price
Levered DCF
-₹1,568.99
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
—
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020
P/E47.19×52.94×92.66×-432.16×-167.09×-322×5,225.23×
P/B3.22×2.91×2.21×8.03×8.91×10.3×11.83×
P/S0.82×0.99×0.92×1.52×1.99×2.82×3.71×
EV / EBITDA22.35×24.47×30.24×77.91×203.88×203.13×176.77×
Gross margin5.9%5.0%8.9%8.0%8.1%7.6%8.1%
Operating margin3.4%2.8%2.2%1.2%0.2%0.3%3.7%
Net margin1.7%1.9%1.0%-0.4%-1.2%-0.9%0.1%
Current ratio1.58×2.46×3.34×1.48×1.84×2.19×2.05×
Debt / equity0.4×0.23×0.21×0.7×0.63×0.42×0.38×
Interest coverage4.09×3.38×1.32×0.81×0.16×0.26×0×
Dividend yield0.0%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%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020
Return on equity6.8%5.5%2.4%-1.9%-5.3%-3.2%0.2%
Return on invested capital7.3%5.0%4.4%4.1%0.5%0.8%2.8%
Return on assets3.2%3.5%1.7%-0.9%-2.7%-1.9%0.1%
Free cash flow yield0.0%-1.8%-1.2%-1.0%-0.9%-1.6%-1.6%
Earnings yield2.1%1.9%1.1%-0.2%-0.6%-0.3%0.0%
Enterprise value₹59.4B₹51.7B₹38.1B₹54.1B₹53.1B₹51.7B₹51.2B
Net debt / EBITDA1.94×0.68×1.51×5.94×11.83×6.7×3.99×
Cash conversion cycle (days)74798073838488