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
+798.4%
₹189.11
vs ₹21.05 price
Levered DCF
-₹3.02
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 ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E45.82×31.61×21.19×10.8×-17.31×-16.62×-21.84×-27.12×
P/B19.66×9.66×8.86×6.96×5.06×2.75×3.46×2.88×
P/S11.09×3.61×2.66×2.66×0×0×0×0×
EV / EBITDA30.36×14.14×14.03×9.38×0×0×11.27×0×
Gross margin27.6%35.6%28.3%37.3%0.0%0.0%0.0%0.0%
Operating margin17.9%17.5%16.3%37.0%0.0%0.0%0.0%0.0%
Net margin24.2%11.4%12.5%24.6%0.0%0.0%0.0%0.0%
Current ratio4.3×2.61×12.14×5.1×22.13×13.23×38.63×87.36×
Debt / equity0.53×0.89×0×0×0×0×0×0×
Interest coverage4.68×4.84×0×2,595.13×-1.27×-124.33×-13.65×0×
Dividend yield0.2%0.3%0.8%0.0%0.0%0.0%0.0%0.0%
Payout ratio7.4%8.6%17.5%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity42.9%30.6%41.8%64.4%-29.2%-16.5%-15.9%-10.6%
Return on invested capital15.0%18.5%39.7%87.0%-8.5%-7.1%-6.0%-3.9%
Return on assets25.6%15.4%38.7%56.6%-27.9%-15.2%-15.5%-10.5%
Free cash flow yield-1.4%5.6%4.8%-175.6%-7.3%-7.2%-3.3%-1.5%
Earnings yield2.2%3.2%4.7%9.3%-5.8%-6.0%-4.6%-3.7%
Enterprise value₹811.8M₹251.4M₹154.3M₹79M₹20.3M₹9.1M₹15.1M₹13.6M
Net debt / EBITDA0.77×0.97×-0.06×-0.08×0×0×-4.62×0×
Cash conversion cycle (days)131-0-0-7-138-14-1480