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
+24244.1%
₹65.73
vs ₹0.27 price
Levered DCF
₹17.49
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.18
Distress zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E0.61×1.07×3.23×37.5×-1.17×-1.91×-1.18×-1.19×
P/B0.01×0.49×2.97×8.19×1.79×0.32×0.19×0.16×
P/S0.21×0.18×0.43×21.6×0×0×0×0×
EV / EBITDA-11.52×3.67×2.92×31.35×0×-1,745.64×-1.86×-1.14×
Gross margin20.2%7.3%14.0%78.5%0.0%0.0%0.0%0.0%
Operating margin-24.9%6.3%13.6%69.6%0.0%0.0%0.0%0.0%
Net margin34.2%5.9%13.2%57.6%0.0%0.0%0.0%0.0%
Current ratio1.27×1.44×1.19×6.03×1.3×2.68×0.02×0.04×
Debt / equity0.2×0.21×0×0.15×3.16×0.52×0.12×0×
Interest coverage-1,278.5×948.02×21,569.94×0×-139.75×-25.42×-431.11×-409.59×
Dividend yield117.1%3.5%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio71.9%10.6%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity2.4%16.2%91.9%21.8%-151.7%-16.9%-16.4%-13.4%
Return on invested capital-0.9%13.3%88.7%18.9%-38.1%-0.6%-14.6%-13.3%
Return on assets0.7%5.0%14.9%18.2%-35.4%-10.6%-12.0%-11.1%
Free cash flow yield2691.3%-161.9%13.2%-10.5%-88.1%-63.4%-25.8%-25.8%
Earnings yield162.8%33.2%31.0%2.7%-85.0%-52.3%-84.4%-83.8%
Enterprise value₹613.4M₹2.2B₹2.3B₹529M₹4.4M₹1.7M₹948.1K₹550.9K
Net debt / EBITDA-10.63×0.99×-0.1×0.52×0×-888×-0.68×0.06×
Cash conversion cycle (days)614100221,5290000