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
+321.0%
₹4,455.50
vs ₹1,058.40 price
Levered DCF
₹4,817.46
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
4.23
Safe zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E25.24×44.11×125.44×199.86×-87.53×70.26×39.41×53.13×
P/B3.64×6.23×8.8×4.48×6.5×6.47×1.67×6.25×
P/S0.64×1.03×1.42×0.71×1.23×1.61×0.41×1.48×
EV / EBITDA11.49×17.91×28.4×17.49×60.72×20.19×9.87×24.19×
Gross margin29.0%39.1%18.7%39.0%32.5%37.7%37.0%34.0%
Operating margin3.5%3.3%2.2%1.1%-1.6%4.0%1.1%2.7%
Net margin2.6%2.3%1.1%0.4%-1.4%2.3%1.0%2.8%
Current ratio1.33×1.22×1.14×1.09×1.17×1.35×1.5×1.45×
Debt / equity0.16×0.3×0.23×0.53×0.56×0.42×0.55×0.05×
Interest coverage9.19×7.11×3.63×1.55×-1.65×3.61×1.84×10.36×
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
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity14.4%14.1%7.0%2.2%-7.4%9.2%4.2%11.8%
Return on invested capital11.3%10.2%6.5%1.9%-3.2%6.7%2.6%8.1%
Return on assets5.8%5.0%2.3%0.7%-2.4%3.4%1.6%5.8%
Free cash flow yield5.2%0.2%4.5%1.3%-0.6%4.4%-3.3%-0.6%
Earnings yield4.0%2.3%0.8%0.5%-1.1%1.4%2.5%1.9%
Enterprise value₹36.6B₹53.9B₹63.8B₹32.7B₹45.1B₹47B₹13.3B₹38.3B
Net debt / EBITDA0.11×0.47×0.27×1.48×3.94×0.84×1.87×-0.26×
Cash conversion cycle (days)-4-1-53-2-34924