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
+327.0%
₹273.27
vs ₹64.00 price
Levered DCF
-₹137.03
After debt service
Piotroski score
—
Altman Z-score
—
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021
P/E27.04×83.14×90.04×0×67.1×
P/B2.04×7.01×7.67×0×0×
P/S3.38×10.43×16.2×0×0×
EV / EBITDA38.11×61.77×67.41×2.28×0.77×
Gross margin39.7%41.8%54.6%49.8%54.1%
Operating margin27.3%30.6%47.3%40.4%37.0%
Net margin12.5%12.5%18.0%28.4%95.4%
Current ratio5×2.39×3.75×3.88×7.35×
Debt / equity2.46×1.17×0.4×0.3×0.15×
Interest coverage0×17.59×55.49×29.79×165.24×
Dividend yield0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021
Return on equity7.5%8.4%8.5%8.3%13.7%
Return on invested capital2.6%6.9%12.1%6.6%3.7%
Return on assets2.1%3.6%5.7%6.1%11.6%
Free cash flow yield6.6%-9.6%-1.0%0.0%0.0%
Earnings yield3.7%1.2%1.1%0.0%0.0%
Enterprise value₹14.5B₹16.7B₹15.1B₹471.7M₹210.3M
Net debt / EBITDA19.6×8.33×2.97×2.28×0.77×
Cash conversion cycle (days)-59-74-53-552,305