Kranti Industries Ltd. (KRANTI.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

-260.2%

-₹88.42

vs ₹55.18 price

Levered DCF

-₹217.27

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	28.76×	-44.53×	158×	18.89×	44.22×	-777.5×	-95.2×	41.28×
P/B	1.5×	2.18×	2.37×	3.59×	4.44×	4.91×	5.11×	4.29×
P/S	0.66×	1.15×	0.94×	1.06×	1.05×	1.77×	2.01×	1.44×
EV / EBITDA	9.69×	21.13×	13.2×	9.5×	13.59×	22.11×	37.53×	13.17×
Gross margin	20.5%	3.4%	38.0%	8.5%	8.5%	7.4%	6.0%	11.9%
Operating margin	4.1%	-1.4%	2.5%	5.7%	5.3%	2.7%	0.3%	8.2%
Net margin	2.3%	-2.6%	0.6%	5.6%	2.4%	-0.2%	-2.1%	3.5%
Current ratio	1.02×	1.08×	1.15×	0.83×	0.6×	0.99×	0.88×	1.21×
Debt / equity	1.09×	1.07×	1.14×	1.18×	1.24×	1.32×	1.25×	1.01×
Interest coverage	0.97×	-0.28×	0.58×	2.13×	2.21×	0.79×	0.09×	2.1×
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	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	5.2%	-4.9%	1.5%	19.0%	10.0%	-0.6%	-5.4%	10.4%
Return on invested capital	3.4%	-0.9%	-0.2%	6.6%	7.6%	1.8%	0.3%	8.3%
Return on assets	1.9%	-2.1%	0.6%	7.1%	3.6%	-0.2%	-2.0%	4.4%
Free cash flow yield	-18.9%	-12.2%	-8.9%	-6.1%	1.6%	-0.2%	-6.1%	-0.3%
Earnings yield	3.5%	-2.2%	0.6%	5.3%	2.3%	-0.1%	-1.0%	2.4%
Enterprise value	₹1.1B	₹1.3B	₹1.3B	₹1.3B	₹1.3B	₹1.2B	₹1.2B	₹1.1B
Net debt / EBITDA	4.06×	6.93×	4.28×	2.2×	2.96×	4.47×	7.36×	2.36×
Cash conversion cycle (days)	95	104	88	30	25	43	33	58