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
-4621.2%
-₹798.45
vs ₹17.66 price
Levered DCF
-₹1,194.91
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
0.8
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-9.5×-7.88×-41.28×5,405.76×-344.17×2,065×5,214.65×1,578.75×
P/B9.49×4.5×6.18×10.46×10.48×10.17×10.23×10.25×
P/S3.69×5.57×39.18×77.08×141.76×137.45×128.85×118.04×
EV / EBITDA-16.16×-19.98×-60.21×1,090.06×560.6×1,538.27×2,245.32×1,030.43×
Gross margin54.0%58.4%-34.5%44.3%55.4%33.9%35.1%37.6%
Operating margin-51.1%-66.4%-65.0%-1.5%24.5%8.3%5.2%11.0%
Net margin-38.8%-70.6%-94.8%1.4%-40.9%6.7%2.5%7.5%
Current ratio0×92.54×6.09×3.55×0.61×74.32×36.08×33.29×
Debt / equity11.87×5.23×0.86×0×0×0×0×0×
Interest coverage0×-1.98×-3.59×-103.89×0×1,033.8×0×14.14×
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-99.9%-57.1%-14.9%0.2%-3.0%0.5%0.2%0.6%
Return on invested capital-7.0%-5.5%-5.4%-0.1%-3.0%0.5%0.3%0.7%
Return on assets-7.0%-7.6%-7.7%0.2%-3.0%0.5%0.2%0.6%
Free cash flow yield-17.3%-102.7%-3.4%0.5%-0.2%1.4%0.0%-0.0%
Earnings yield-10.5%-12.7%-2.4%0.0%-0.3%0.0%0.0%0.1%
Enterprise value₹292.6M₹266.8M₹300.4M₹515M₹518M₹521M₹522.3M₹522.5M
Net debt / EBITDA-8.93×-10.7×-6.61×-16×-4.93×-4.49×-0.86×-0.15×
Cash conversion cycle (days)-253,2004,040-321-1,02280764,582