Evexia Lifecare Ltd (EVEXIA.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

-199.1%

-₹1.51

vs ₹1.52 price

Levered DCF

-₹0.92

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

0.61

Distress zone

Rating

C+

Overall 2 / 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	60×	545.83×	128.5×	163×	117.27×	78.74×	29.11×	64.43×
P/B	0.22×	1.12×	1.37×	1.2×	1.25×	1.27×	1.29×	1.35×
P/S	0.88×	4.64×	3.14×	1.56×	1.34×	0.95×	1.01×	0.96×
EV / EBITDA	34.17×	212.05×	303.95×	330.09×	42.44×	49.44×	19.88×	-130.65×
Gross margin	5.2%	19.6%	7.6%	3.8%	5.7%	3.0%	1.4%	0.2%
Operating margin	2.0%	2.2%	2.8%	0.3%	2.9%	-68.0%	-6.6%	-1.1%
Net margin	1.5%	0.8%	2.4%	1.3%	1.1%	1.2%	3.5%	1.5%
Current ratio	1.39×	1.49×	2.23×	1.86×	2.18×	2.08×	2.11×	1.82×
Debt / equity	0.01×	0.84×	5.3×	7.79×	0.07×	0.09×	0.09×	0.07×
Interest coverage	315.71×	2.19×	3.16×	0.35×	21.95×	-6,093.48×	-31.65×	-65.07×
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	0.4%	0.2%	1.1%	1.0%	1.1%	1.6%	4.4%	2.1%
Return on invested capital	0.2%	0.2%	0.1%	0.0%	0.9%	-50.2%	-2.8%	-0.4%
Return on assets	0.2%	0.1%	0.2%	0.1%	0.7%	0.9%	1.5%	0.7%
Free cash flow yield	-27.4%	-6.7%	9.8%	-4.4%	-8.1%	1.5%	-3.4%	-0.3%
Earnings yield	1.7%	0.2%	0.8%	0.8%	0.9%	1.3%	3.4%	1.6%
Enterprise value	₹980.1M	₹8.9B	₹8.6B	₹8.1B	₹1.1B	₹1.1B	₹1.1B	₹1.1B
Net debt / EBITDA	0.18×	90.45×	241.6×	285.97×	1.71×	2.89×	1.23×	-5.79×
Cash conversion cycle (days)	104	88	403	270	209	258	296	143