Intense Technologies Limited (INTENTECH.NS) Valuation

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

-7.9%

₹75.56

vs ₹82.00 price

Levered DCF

₹94.77

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

5.6

Safe zone

Rating

C-

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-10.47×	13.02×	17.91×	9.87×	9.81×	3.94×	1.86×	9.9×
P/B	1.31×	1.53×	2.17×	1.21×	1.92×	0.91×	0.53×	1.97×
P/S	1.31×	1.44×	2.45×	1.5×	2.25×	0.99×	0.47×	1.53×
EV / EBITDA	-7.33×	8.8×	11.53×	6.54×	6.46×	2.53×	1.24×	7.18×
Gross margin	26.9%	37.5%	36.9%	87.8%	50.8%	98.2%	98.8%	50.1%
Operating margin	4.5%	14.4%	16.3%	17.6%	28.7%	28.9%	29.8%	16.9%
Net margin	-12.5%	10.9%	13.7%	15.2%	23.0%	25.1%	25.3%	15.4%
Current ratio	4.36×	4.42×	4.81×	6.08×	5.42×	4.08×	7.21×	6.46×
Debt / equity	0×	0×	0×	0×	0.01×	0.03×	0.06×	0.12×
Interest coverage	22.48×	82.7×	48.12×	67.73×	54.99×	34.89×	32.06×	11.7×
Dividend yield	1.4%	1.1%	0.4%	0.7%	0.5%	0.6%	1.4%	0.0%
Payout ratio	-14.9%	14.4%	7.5%	6.5%	4.7%	2.5%	2.6%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-12.5%	11.6%	12.1%	12.2%	19.6%	23.0%	28.5%	19.9%
Return on invested capital	3.0%	11.6%	10.8%	10.9%	18.2%	20.2%	24.4%	15.7%
Return on assets	-9.8%	9.4%	10.3%	10.4%	16.4%	17.7%	23.3%	15.1%
Free cash flow yield	5.9%	0.5%	9.6%	-9.0%	5.7%	14.2%	12.3%	-7.8%
Earnings yield	-9.6%	7.6%	5.6%	10.1%	10.2%	25.4%	53.8%	10.1%
Enterprise value	₹1.1B	₹1.9B	₹2.6B	₹1.2B	₹1.6B	₹585.5M	₹286M	₹891.3M
Net debt / EBITDA	3.6×	-1.17×	-0.8×	-0.75×	-0.91×	-0.55×	-0.16×	0.2×
Cash conversion cycle (days)	107	136	-152	76	212	-166	-19,411	214