Futuristic Solutions Limited (FUTSOL.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

-319.4%

-₹96.64

vs ₹44.05 price

Levered DCF

₹292.57

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

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	51.76×	-838.98×	85.74×	11.94×	-1,228.81×	-938.68×	-49.62×	61.34×
P/B	2.52×	3.35×	7.9×	2.13×	2.85×	1.56×	3.03×	2.53×
P/S	6.21×	257.22×	39.85×	8.96×	166.59×	39.93×	83.9×	9.1×
EV / EBITDA	53.69×	-72.28×	57.09×	7.35×	-235.14×	3,976.51×	-60.45×	-24.11×
Gross margin	27.2%	-139.8%	61.6%	94.8%	1.9%	31.9%	-59.5%	25.6%
Operating margin	9.0%	-314.6%	49.8%	88.9%	-86.4%	-5.1%	-11.9%	14.9%
Net margin	12.0%	-30.7%	46.5%	75.1%	-13.6%	-4.3%	-169.9%	14.8%
Current ratio	56.7×	19.03×	9.74×	21.06×	4.78×	4.69×	3.48×	5.79×
Debt / equity	0×	0.03×	0×	0×	0×	0.01×	0.16×	0.12×
Interest coverage	0×	0×	59.17×	0×	0×	0×	0×	0×
Dividend yield	0.0%	2.0%	0.9%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	-1718.4%	74.1%	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	4.9%	-0.4%	9.2%	17.9%	-0.2%	-0.2%	-6.1%	4.1%
Return on invested capital	2.2%	-4.0%	7.0%	15.6%	-1.2%	-0.2%	-0.4%	3.1%
Return on assets	4.0%	-0.4%	8.3%	15.9%	-0.2%	-0.1%	-4.5%	3.1%
Free cash flow yield	5.2%	0.4%	0.5%	9.5%	4.9%	19.3%	-0.2%	-0.7%
Earnings yield	1.9%	-0.1%	1.2%	8.4%	-0.1%	-0.1%	-2.0%	1.6%
Enterprise value	₹317.2M	₹448.3M	₹1.1B	₹251.5M	₹341.9M	₹190.9M	₹426.1M	₹376.1M
Net debt / EBITDA	-14.87×	10.08×	-3.32×	-1.97×	25.98×	-365.6×	-2.95×	-1.05×
Cash conversion cycle (days)	541	3,628	2,038	11,311	19,016	11,468	11,372	875