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
+795.2%
₹939.96
vs ₹105.00 price
Levered DCF
₹1.58
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/E14.57×14.61×21.89×16.07×41.71×11.71×13.46×24.48×
P/B1.84×2.07×3.09×2.29×6.41×1.26×1.62×2.3×
P/S3.23×4.05×3.34×3.35×7.81×2.12×3.4×11.73×
EV / EBITDA43.02×8.4×8.54×12.45×15.86×15.93×14.72×25.46×
Gross margin33.5%98.9%99.2%98.9%99.0%98.7%98.2%96.4%
Operating margin29.9%96.3%97.5%96.0%95.9%97.4%96.7%91.9%
Net margin22.2%27.7%15.3%20.8%18.7%18.1%25.3%47.9%
Current ratio2,235.15×15,782.16×1.09×1.15×1.13×1.21×1.18×1.41×
Debt / equity6.02×5.82×4.85×5.9×6.35×9.05×5.2×2.28×
Interest coverage0.46×1.32×1.29×1.42×1.36×1.32×1.58×4.74×
Dividend yield1.4%1.3%0.9%1.4%0.5%3.0%2.5%1.4%
Payout ratio20.3%18.8%20.5%22.8%22.1%35.7%33.1%34.5%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity12.6%14.1%14.1%14.3%15.4%10.8%12.1%9.4%
Return on invested capital1.0%2.9%6.0%7.1%7.9%7.8%5.5%3.8%
Return on assets1.8%2.0%2.4%2.0%2.0%1.9%1.9%2.8%
Free cash flow yield5.7%125.3%31.0%-7.8%-11.0%70.8%3.5%0.5%
Earnings yield6.9%6.8%4.6%6.2%2.4%8.5%7.4%4.1%
Enterprise value₹4.8B₹2.7B₹3.9B₹3.7B₹5B₹3.3B₹2.2B₹1.3B
Net debt / EBITDA32.48×4.77×5.11×9.01×7.81×13.77×11.15×12.3×
Cash conversion cycle (days)4,200-11-10322,484114,6615,841