Khoobsurat Ltd. (KHOOBSURAT.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

+21.7%

₹0.52

vs ₹0.43 price

Levered DCF

₹0.24

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 ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-49×	-9.87×	113.59×	47.16×	112.5×	260.7×	297.2×	73.08×
P/B	0.37×	0.37×	0.65×	0.5×	1.09×	0.11×	0.1×	0.1×
P/S	18.13×	-23.61×	13.5×	17.43×	139.94×	55.93×	5.4×	3.94×
EV / EBITDA	-19.7×	-10.73×	78.72×	34.85×	83.12×	167.15×	111.14×	49.93×
Gross margin	61.6%	157.9%	99.5%	91.3%	-31.8%	-289.9%	79.7%	64.7%
Operating margin	-85.1%	256.9%	20.5%	49.8%	-118.5%	-841.7%	4.1%	7.3%
Net margin	-37.0%	239.1%	7.8%	36.9%	124.2%	20.2%	2.0%	5.5%
Current ratio	3.42×	15.02×	4.65×	159.89×	298.29×	34.52×	34.75×	35.02×
Debt / equity	0×	0×	0.14×	0×	0×	0×	0×	0×
Interest coverage	-13.01×	-14.53×	2.12×	3,650×	0×	-3,998×	91.04×	1,318.15×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-0.8%	-3.7%	0.4%	1.1%	1.0%	0.0%	0.0%	0.1%
Return on invested capital	-0.7%	-3.9%	0.6%	1.1%	-0.7%	-1.2%	0.0%	0.1%
Return on assets	-0.7%	-3.5%	0.3%	1.1%	1.0%	0.0%	0.0%	0.1%
Free cash flow yield	39.3%	-60.9%	0.8%	18.9%	-4.7%	-17.7%	-27.0%	-119.2%
Earnings yield	-2.0%	-10.1%	0.6%	2.1%	0.9%	0.4%	0.4%	1.4%
Enterprise value	₹203.6M	₹218.8M	₹194.1M	₹127.7M	₹274.7M	₹24.9M	₹24.2M	₹25.2M
Net debt / EBITDA	2.48×	0.04×	13×	-0.02×	-0.08×	-11.16×	-4.88×	-0.04×
Cash conversion cycle (days)	4,837	-5,663	2,018	4,329	6,130	4,665	-562	-3,056