Gallops Enterprise Limited (GALLOPENT.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

-94.4%

₹2.24

vs ₹40.00 price

Levered DCF

₹0.96

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

—

Rating

C-

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	254.21×	-57.34×	2,052.5×	-235.94×	109.06×	236.79×	1,234.59×	11.62×
P/B	8.58×	7.66×	8.25×	6.6×	6.42×	6.83×	7.03×	7.07×
P/S	14,649.75×	189.67×	161.98×	93.96×	89.35×	85.81×	83.23×	357.13×
EV / EBITDA	244.18×	-53.94×	1,940.78×	-235.71×	108.98×	236.39×	1,230.5×	11.56×
Gross margin	15837.5%	-162.3%	-2.6%	92.0%	208.1%	49.8%	118.1%	-78.7%
Operating margin	5775.0%	-131.0%	-52.2%	32.4%	-64.0%	0.6%	38.6%	-213.3%
Net margin	5762.5%	-330.8%	7.9%	-39.8%	81.9%	36.3%	6.7%	3068.9%
Current ratio	42.18×	19.62×	25.12×	19.72×	20.71×	17.59×	15.42×	10.49×
Debt / equity	0×	0×	0×	0×	0×	0×	0×	0×
Interest coverage	0×	0×	0×	0×	0×	0×	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	3.4%	-13.4%	0.4%	-2.8%	5.9%	2.9%	0.6%	60.8%
Return on invested capital	3.4%	-5.3%	-2.7%	2.3%	-4.6%	0.1%	3.3%	-4.2%
Return on assets	3.3%	-12.8%	0.4%	-2.7%	5.8%	2.8%	0.6%	59.1%
Free cash flow yield	-1.4%	-1.3%	-1.0%	-1.5%	-1.5%	-1.4%	-1.6%	-2.5%
Earnings yield	0.4%	-1.7%	0.0%	-0.4%	0.9%	0.4%	0.1%	8.6%
Enterprise value	₹112.6M	₹95.1M	₹116.4M	₹98.3M	₹98.3M	₹98.2M	₹98.1M	₹97.7M
Net debt / EBITDA	-10.05×	3.4×	-116.4×	0.2×	-0.09×	-0.31×	-3.25×	-0.08×
Cash conversion cycle (days)	-1,862	2,159	0	0	0	0	0	-7