Quantisight AI

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
+23.0%
₹7,220.35
vs ₹5,872.50 price
Levered DCF
₹8,913.12
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
10.86
Safe zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E44.99×35.29×32.97×26.9×27.78×54.24×24.17×28.5×
P/B3.14×7.5×8.4×5.17×4.35×4.58×4.87×5.85×
P/S5.05×4.91×5.04×3.05×2.69×3.34×2.59×2.52×
EV / EBITDA23.33×22.93×21.33×14.88×15.35×25.8×13.39×14.97×
Gross margin30.5%44.8%38.8%36.5%36.1%36.9%37.7%25.7%
Operating margin17.5%15.3%13.2%14.0%11.5%6.7%14.5%13.2%
Net margin11.2%13.9%15.3%11.3%9.7%6.2%10.7%8.9%
Current ratio2.9×3.12×2.84×2.91×2.99×2.74×2.7×2.55×
Debt / equity0×0.01×0×0×0×0×0×0×
Interest coverage378.56×224.05×300.57×344.6×182.11×98.95×220.37×229.36×
Dividend yield0.5%0.6%1.1%1.3%0.7%0.4%1.9%1.9%
Payout ratio22.2%21.9%34.9%35.0%19.8%20.7%46.2%53.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity7.0%21.3%25.5%19.2%15.7%8.5%20.1%20.5%
Return on invested capital6.7%17.3%16.8%17.7%13.9%6.7%18.8%19.3%
Return on assets5.3%15.1%17.4%13.3%11.1%5.9%13.9%13.4%
Free cash flow yield3.1%1.0%1.9%4.1%1.6%3.1%4.0%4.3%
Earnings yield2.2%2.8%3.0%3.7%3.6%1.8%4.1%3.5%
Enterprise value₹29.3B₹24.9B₹22B₹10.5B₹7.6B₹7B₹7.2B₹8.2B
Net debt / EBITDA-2.57×-0.82×-2×-2.68×-3.02×-5.02×-2.06×-1.69×
Cash conversion cycle (days)7-22-16-87-26221