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
+270.1%
₹83.75
vs ₹22.63 price
Levered DCF
₹186.56
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
—
Rating
—
Ratios by fiscal year

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

MetricFY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014
P/E9.19×-21.89×2.97×-12.58×-4.79×-1.79×-2.08×-1.07×
P/B-0.34×-0.16×-0.39×-0.43×-0.56×-0.32×-0.38×-0.27×
P/S1.68×1.79×1.11×1.28×2.89×1.46×1.25×0.52×
EV / EBITDA5.74×3.7×2.63×19.04×-2,456.82×-10.05×-14.8×174.62×
Gross margin45.2%7.1%77.9%43.4%41.8%40.8%46.1%43.5%
Operating margin30.3%-0.1%0.0%12.3%-36.2%-28.2%-16.6%-1.2%
Net margin18.3%-8.2%37.4%-10.2%-60.3%-82.0%-60.0%-48.9%
Current ratio0.04×0.08×0.09×0.09×0.18×0.16×0.29×0.28×
Debt / equity-0.01×-0.01×-0.06×-0.5×-0.17×-0.23×-0.31×-0.5×
Interest coverage2.96×-0×0×0.42×-0.62×-0.52×-0.34×-0.02×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2021FY2020FY2019FY2018FY2017FY2016FY2015FY2014
Return on equity-3.7%0.7%-13.1%3.4%11.8%17.8%18.3%25.6%
Return on invested capital-6.3%0.0%-0.0%-8.3%33.1%102.6%-3.9%-0.3%
Return on assets5.1%-0.9%14.1%-3.0%-9.0%-12.3%-8.9%-7.8%
Free cash flow yield-0.2%59.9%30.3%62.8%0.6%26.5%150.4%395.5%
Earnings yield10.9%-4.6%33.7%-7.9%-20.9%-56.0%-48.2%-93.5%
Enterprise value₹710.2M₹357.3M₹933.1M₹2.2B₹1.7B₹1.1B₹1.2B₹995.5M
Net debt / EBITDA0.07×0.11×0.35×10.09×-552.1×-4.1×-6.55×110.14×
Cash conversion cycle (days)86434-3535520590728566