Growington Ventures India Ltd. (GROWINGTON.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

-41113.3%

-₹205.07

vs ₹0.50 price

Levered DCF

-₹135.90

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

B-

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	10.14×	9×	91.19×	265.97×	-5,412.5×	1,882.61×	473.74×	1,251.45×
P/B	0.64×	1.06×	5.61×	19.38×	17.24×	24.1×	24.41×	25.74×
P/S	0.36×	0.35×	3.04×	17.06×	121.52×	187.72×	219.14×	123.69×
EV / EBITDA	7.68×	6.03×	67.45×	346.48×	3,161.29×	-483.15×	-2,209.68×	-538.01×
Gross margin	7.5%	12.3%	12.6%	7.7%	8.0%	6.0%	76.7%	89.0%
Operating margin	4.5%	5.7%	11.7%	4.8%	-14.7%	-40.5%	64.7%	81.2%
Net margin	3.5%	3.9%	3.3%	6.4%	-2.3%	10.0%	46.3%	9.9%
Current ratio	3.33×	2.08×	2.56×	4.41×	62.86×	9.54×	32.99×	31.51×
Debt / equity	0.11×	0.42×	0.16×	0×	0×	0×	0×	0×
Interest coverage	7.43×	5.65×	30.64×	1,179.06×	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	6.3%	11.8%	6.1%	7.3%	-0.3%	1.3%	5.2%	2.1%
Return on invested capital	5.7%	7.9%	9.9%	4.0%	1.6%	-3.7%	5.3%	12.4%
Return on assets	4.4%	6.1%	3.8%	5.6%	-0.3%	1.2%	5.0%	2.0%
Free cash flow yield	-100.7%	-11.6%	-5.0%	-3.0%	0.5%	-0.8%	-0.4%	-0.5%
Earnings yield	9.9%	11.1%	1.1%	0.4%	-0.0%	0.1%	0.2%	0.1%
Enterprise value	₹526.6M	₹283.5M	₹1.1B	₹3.3B	₹1.5B	₹1.5B	₹1.5B	₹1.5B
Net debt / EBITDA	0.84×	1.29×	1.58×	-1.95×	-86.69×	0.27×	14.29×	5×
Cash conversion cycle (days)	167	33	-5	45	1,332	-1	18	-114