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
+42.9%
₹1,248.49
vs ₹873.70 price
Levered DCF
₹1,336.17
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
8.8
Safe zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E43.94×53.23×43.03×24.04×41.07×-94.51×1,299.46×438.37×
P/B9.03×12.58×9.28×5.4×8.89×17.6×14.1×5.82×
P/S11.24×16.6×13.06×6.78×9.29×13.22×14.01×36.84×
EV / EBITDA26.97×34.29×27.21×15.2×19.87×29.69×37.68×88.9×
Gross margin86.8%65.7%63.5%62.2%66.4%62.4%56.5%76.1%
Operating margin35.8%39.4%39.9%36.5%41.1%25.2%16.1%20.6%
Net margin25.6%31.2%30.4%28.2%24.1%-14.0%1.1%5.4%
Current ratio37.93×5.22×5.14×2.04×2.75×2.02×1.62×13.64×
Debt / equity0.03×0.03×0.04×0.18×0.25×1.1×1.01×0.01×
Interest coverage0×103.08×38.38×23.8×4.8×2.23×1.25×1.67×
Dividend yield0.9%0.6%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio37.6%29.6%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity20.5%23.6%21.6%22.5%23.1%-18.6%1.1%0.9%
Return on invested capital12.7%19.6%18.5%16.6%19.7%-12.9%2.0%1.6%
Return on assets12.4%19.0%17.3%15.6%14.5%-7.0%0.5%38.8%
Free cash flow yield2.3%1.8%1.9%3.3%3.2%2.9%1.6%1.0%
Earnings yield2.3%1.9%2.3%4.2%2.6%-1.1%0.1%0.1%
Enterprise value₹149.4B₹177.1B₹105.8B₹48B₹58.4B₹64.6B₹61.8B₹60.4B
Net debt / EBITDA-0.28×0.02×-0.02×0.3×0.39×1.65×2.45×-0.2×
Cash conversion cycle (days)-82-13039274344216