Go Fashion (India) Limited (GOCOLORS.NS) 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

+130.5%

₹590.81

vs ₹256.29 price

Levered DCF

₹872.82

After debt service

Piotroski score

5 / 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	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	22.72×	40.24×	78.42×	65.53×	150.07×	-1,843.68×	124.37×	159.1×
P/B	1.95×	5.39×	10.75×	10.43×	12.19×	23.13×	22.86×	28.66×
P/S	1.6×	4.44×	8.51×	8.16×	13.37×	26.17×	16.75×	23.07×
EV / EBITDA	7.26×	15.87×	26.43×	25.3×	39.37×	85.72×	51.42×	69.73×
Gross margin	25.9%	63.3%	27.0%	29.6%	59.9%	58.4%	59.7%	59.5%
Operating margin	12.2%	44.4%	18.4%	19.8%	13.8%	-4.1%	21.4%	22.8%
Net margin	7.1%	11.0%	10.9%	12.4%	8.9%	-1.4%	13.5%	14.5%
Current ratio	3.42×	3.97×	3.96×	3.56×	3.15×	5.32×	4.39×	6.29×
Debt / equity	0.77×	0.73×	0.78×	0.65×	0.57×	0.82×	0.73×	0.67×
Interest coverage	2.08×	8.12×	3.58×	4.27×	2.26×	-0.47×	4.65×	5.23×
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%	-0.1%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	8.6%	13.4%	13.7%	15.9%	8.1%	-1.3%	18.4%	18.0%
Return on invested capital	6.2%	23.6%	9.8%	11.6%	5.9%	-2.0%	13.0%	13.2%
Return on assets	4.6%	7.3%	7.3%	8.9%	4.7%	-0.6%	10.1%	10.2%
Free cash flow yield	10.4%	4.2%	2.7%	1.3%	0.2%	1.2%	0.4%	0.1%
Earnings yield	4.4%	2.5%	1.3%	1.5%	0.7%	-0.1%	0.8%	0.6%
Enterprise value	₹17.2B	₹42.5B	₹69.5B	₹57.3B	₹55.5B	₹67.6B	₹67.5B	₹66.9B
Net debt / EBITDA	1.59×	1.83×	1.72×	1.35×	1.48×	2.78×	1.6×	1.49×
Cash conversion cycle (days)	189	287	156	207	391	313	288	247