Eureka Industries Limited (EUREKAI.BO) Valuation

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

+52935.4%

₹4,136.76

vs ₹7.80 price

Levered DCF

-₹7,694.10

After debt service

Piotroski score

2 / 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 ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	18.18×	4.51×	-0.51×	-5.51×	977.78×	-931.58×	-245×	-117×
P/B	-2.74×	-6.47×	-0.64×	2.48×	1.15×	1.15×	1.2×	1.48×
P/S	0.03×	0.11×	0.12×	0.27×	7.97×	0×	0×	0×
EV / EBITDA	12.68×	4.72×	-0.8×	557.24×	115.27×	-23.29×	0×	0×
Gross margin	-0.4%	3.5%	-22.4%	-3.7%	100.0%	0.0%	0.0%	0.0%
Operating margin	-0.8%	2.7%	-23.4%	-5.1%	-40.5%	0.0%	0.0%	0.0%
Net margin	0.2%	2.5%	-23.7%	-4.9%	0.8%	0.0%	0.0%	0.0%
Current ratio	1.05×	0.99×	0.39×	0.34×	188.87×	11.11×	24.86×	47.49×
Debt / equity	-1.22×	-0.96×	-0.35×	4.14×	5.78×	0×	0.03×	0.03×
Interest coverage	-6.29×	14.92×	-77.45×	-5,311.8×	-391×	-75×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-15.3%	-143.3%	125.2%	-45.1%	0.1%	-0.1%	-0.5%	-1.3%
Return on invested capital	-356.8%	-3521.1%	190.7%	-9.0%	-0.5%	-1.1%	-1.2%	-0.7%
Return on assets	3.5%	25.8%	-296.7%	-5.6%	0.0%	-0.1%	-0.5%	-1.2%
Free cash flow yield	1.4%	2.6%	-167.4%	57.0%	-7.8%	-0.5%	-3.4%	-3.5%
Earnings yield	5.6%	22.2%	-195.1%	-18.1%	0.1%	-0.1%	-0.4%	-0.9%
Enterprise value	₹47.9M	₹108.5M	₹36.1M	₹60.6M	₹92.2M	₹14.9M	₹16.5M	₹20.6M
Net debt / EBITDA	3.44×	0.51×	-0.28×	347.54×	96.02×	0.98×	0×	0×
Cash conversion cycle (days)	-0	6	-58	-44	0	0	0	0