Eyantra Ventures Ltd (EY.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

-7907.4%

-₹39,817.62

vs ₹510.00 price

Levered DCF

-₹18,073.16

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-36.92×	283.95×	151.08×	97.31×	1,221.38×	175.35×	2,083.53×	34,057.69×
P/B	6.19×	7.53×	13.11×	24.34×	32.47×	33.37×	41.19×	42.03×
P/S	1.86×	6.43×	9.6×	10.26×	32.24×	6.66×	7.31×	8.88×
EV / EBITDA	215.02×	116.76×	93.08×	74.14×	1,794.96×	173.77×	-3,256.29×	16,624.66×
Gross margin	44.1%	43.8%	36.7%	20.9%	9.4%	4.7%	1.4%	2.6%
Operating margin	-3.8%	5.0%	9.5%	20.0%	6.7%	3.7%	0.8%	1.5%
Net margin	-5.0%	2.3%	6.4%	10.6%	2.7%	3.8%	0.4%	0.0%
Current ratio	1.48×	8.73×	6.12×	3.12×	111.46×	76.24×	58.13×	38.16×
Debt / equity	0.58×	0.03×	0×	0×	0×	0×	0×	0×
Interest coverage	-2.68×	16.72×	797.35×	4,976.5×	1,060×	2,641.19×	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	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-16.8%	2.7%	8.7%	25.0%	2.7%	19.0%	2.0%	0.1%
Return on invested capital	-7.8%	3.2%	9.1%	36.9%	6.7%	18.5%	3.2%	6.9%
Return on assets	-7.3%	2.4%	7.6%	18.4%	2.7%	18.7%	2.0%	0.1%
Free cash flow yield	-9.8%	-1.0%	-1.5%	-0.0%	0.3%	0.1%	-0.9%	1.5%
Earnings yield	-2.7%	0.4%	0.7%	1.0%	0.1%	0.6%	0.0%	0.0%
Enterprise value	₹1.9B	₹2.1B	₹1.6B	₹509.9M	₹509.8M	₹506.6M	₹507M	₹502.9M
Net debt / EBITDA	16.79×	0.28×	-0.72×	-0.03×	-0.98×	-1.2×	19.36×	-237.55×
Cash conversion cycle (days)	64	57	92	147	257	58	38	9