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
-88.9%
₹9.43
vs ₹85.19 price
Levered DCF
-₹23.75
After debt service
Piotroski score
3 / 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 ×.

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E163.33×19.13×8.66×-43.66×13.91×5.38×-2.94×-15.94×
P/B1.85×1.23×1.24×1.24×1.31×0.71×0.28×1.03×
P/S33.76×12.05×10×7.87×7.97×3.91×1.82×6.9×
EV / EBITDA38.31×11.01×34.97×-96.94×9.26×4×-2.47×-20.41×
Gross margin-44.0%-74.6%22.3%34.4%31.5%31.6%-32.9%-23.5%
Operating margin-166.9%-74.6%-57.1%-54.7%-6.2%-6.7%-88.8%-86.3%
Net margin20.7%63.1%115.5%-18.0%57.3%72.6%-61.7%-43.3%
Current ratio41.23×38.93×24.05×16.87×18.32×22.03×9.01×19.42×
Debt / equity0.01×0.01×0.01×0.02×0.01×0.02×0.03×0.02×
Interest coverage-28.94×-24.96×-21.42×-26.35×-3.62×-4.11×-22.31×-21.82×
Dividend yield0.0%0.0%0.0%0.1%0.1%0.2%0.5%0.1%
Payout ratio0.0%0.0%0.0%-4.8%1.4%1.1%-1.5%-1.8%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity1.1%6.4%14.3%-2.8%9.4%13.2%-9.6%-6.5%
Return on invested capital-3.5%-5.0%-6.8%-6.8%-0.7%-1.0%-8.5%-10.2%
Return on assets1.0%6.0%13.4%-2.6%8.6%12.5%-8.7%-5.8%
Free cash flow yield-4.6%-5.2%-5.5%-13.3%-0.2%-1.9%-62.7%-13.0%
Earnings yield0.6%5.2%11.5%-2.3%7.2%18.6%-33.9%-6.3%
Enterprise value₹409.3M₹249.5M₹237.1M₹197.9M₹206.5M₹98.2M₹35.4M₹142.2M
Net debt / EBITDA0.23×-0.24×-0.38×-0.63×-0.18×-0.08×-0.06×-0.19×
Cash conversion cycle (days)40454710613911710382