Gujarat Craft Industries Limited (GUJCRAFT.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

-84.3%

₹14.16

vs ₹90.00 price

Levered DCF

-₹291.79

After debt service

Piotroski score

2 / 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 ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	46.97×	28.18×	16.31×	10.77×	9.44×	4.98×	6.06×	12.49×
P/B	0.71×	1.19×	0.82×	0.65×	1.31×	0.43×	0.35×	0.43×
P/S	0.25×	0.37×	0.29×	0.23×	0.43×	0.12×	0.09×	0.12×
EV / EBITDA	9.24×	10.33×	8.74×	7.46×	7.27×	6.06×	5.02×	6.38×
Gross margin	26.7%	25.2%	7.7%	24.5%	26.9%	30.5%	25.8%	23.7%
Operating margin	4.0%	4.0%	1.2%	3.1%	6.1%	3.0%	1.9%	0.1%
Net margin	0.5%	1.3%	1.8%	2.1%	4.5%	2.5%	1.6%	0.9%
Current ratio	1.39×	1.38×	1.48×	1.94×	1.88×	1.61×	1.47×	1.36×
Debt / equity	1.12×	0.94×	0.83×	0.57×	0.67×	0.84×	0.75×	0.95×
Interest coverage	1.27×	1.63×	0.55×	1.92×	4.27×	2.14×	0.8×	0.03×
Dividend yield	1.1%	0.6%	1.0%	1.3%	0.0%	0.0%	0.0%	0.0%
Payout ratio	50.4%	18.2%	16.2%	14.1%	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	1.5%	4.2%	5.0%	6.0%	13.9%	8.6%	5.7%	3.5%
Return on invested capital	3.8%	4.8%	1.3%	4.0%	7.8%	4.1%	2.9%	0.1%
Return on assets	0.6%	1.7%	2.2%	3.1%	6.9%	3.8%	2.4%	1.2%
Free cash flow yield	-22.8%	-5.7%	-15.8%	19.5%	1.9%	-22.3%	66.6%	61.7%
Earnings yield	2.1%	3.5%	6.1%	9.3%	10.6%	20.1%	16.5%	8.0%
Enterprise value	₹1.2B	₹1.4B	₹990.9M	₹703.2M	₹1.1B	₹516.5M	₹411.6M	₹486.7M
Net debt / EBITDA	5.66×	4.56×	4.39×	3.49×	2.45×	4×	3.43×	4.37×
Cash conversion cycle (days)	155	118	116	119	123	116	92	101