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
+980.2%
₹427.74
vs ₹39.60 price
Levered DCF
₹122.32
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
—
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-14.95×-26.6×-103×-34.53×-43.73×-65.6×-59.64×189.05×
P/B3.3×7.17×3.41×3.03×2.78×2.62×2.51×2.41×
P/S1.85×12.06×4.1×0×0×0×0×0×
EV / EBITDA-322.08×-98.34×-51.24×116.1×59.15×43.52×35.55×23.98×
Gross margin-0.7%87.1%26.1%0.0%0.0%0.0%0.0%0.0%
Operating margin-11.4%35.9%-18.0%0.0%0.0%0.0%0.0%0.0%
Net margin-12.4%-45.3%-4.0%0.0%0.0%0.0%0.0%0.0%
Current ratio1.27×0.62×5.02×10.82×10.37×14.92×6.17×22.04×
Debt / equity0.49×0.68×0.01×0×0×0×0.01×0×
Interest coverage-6.97×4.59×-795.51×-6,933.33×-122.74×-45.19×-146.92×-10,143.1×
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
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-22.0%-26.9%-3.3%-8.9%-6.4%-4.1%-4.2%1.3%
Return on invested capital-12.7%12.2%-6.7%-12.9%-10.8%-9.8%-10.9%-7.9%
Return on assets-11.4%-13.2%-2.2%-8.7%-6.3%-4.1%-4.1%1.3%
Free cash flow yield2.5%-11.2%0.0%-3.6%-3.9%-4.5%-3.7%-4.1%
Earnings yield-6.7%-3.8%-1.0%-2.9%-2.3%-1.6%-1.7%0.5%
Enterprise value₹2.8B₹2.2B₹558.3M₹33.4M₹33.7M₹33.4M₹33.8M₹33.3M
Net debt / EBITDA-40.37×-7.45×1.37×-2.43×-0.77×-0.92×-0.29×-0.57×
Cash conversion cycle (days)48-284180-655000