Kaira Can Company Limited (KAIRA.BO) 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

-134.4%

-₹426.29

vs ₹1,240.00 price

Levered DCF

-₹450.25

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

4.28

Safe zone

Rating

Overall 3 / 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	57.82×	40.55×	47.84×	26.21×	18.34×	16.37×	10.18×	26.99×
P/B	1.14×	1.75×	2.08×	2.51×	2.44×	1.43×	0.74×	1.61×
P/S	0.42×	0.67×	0.8×	0.83×	0.8×	0.63×	0.29×	0.66×
EV / EBITDA	16.05×	18.61×	19.55×	12.1×	9.4×	7.3×	3.04×	9.58×
Gross margin	12.0%	19.1%	18.6%	19.8%	7.8%	14.8%	6.9%	8.2%
Operating margin	1.3%	1.9%	2.0%	4.4%	6.2%	5.3%	4.2%	4.9%
Net margin	0.7%	1.7%	1.7%	3.2%	4.4%	3.8%	2.9%	2.5%
Current ratio	2.12×	2.29×	2.7×	2.75×	2.41×	2.26×	1.84×	1.6×
Debt / equity	0.07×	0.04×	0×	0×	0.01×	0.03×	0×	0.17×
Interest coverage	6.73×	16.46×	29.63×	56.86×	51.19×	66.7×	22.89×	8.32×
Dividend yield	1.1%	0.7%	0.6%	0.5%	0.5%	0.1%	3.1%	0.6%
Payout ratio	62.1%	28.8%	29.5%	13.7%	9.0%	1.6%	31.7%	17.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	2.0%	4.3%	4.3%	9.6%	13.3%	8.7%	7.3%	6.0%
Return on invested capital	1.9%	3.5%	3.7%	9.3%	12.8%	8.8%	7.2%	6.9%
Return on assets	1.4%	3.2%	3.2%	7.1%	9.4%	6.0%	4.6%	3.4%
Free cash flow yield	-3.9%	-9.5%	0.6%	5.6%	0.5%	-7.6%	40.4%	1.0%
Earnings yield	1.7%	2.5%	2.1%	3.8%	5.5%	6.1%	9.8%	3.7%
Enterprise value	₹1.1B	₹1.6B	₹1.6B	₹2B	₹1.8B	₹933.6M	₹355.5M	₹1B
Net debt / EBITDA	0.79×	0.04×	-1.81×	-0.94×	-0.18×	-0.27×	-0.88×	0.61×
Cash conversion cycle (days)	84	85	70	65	73	101	62	89