Laddu Gopal Online Services Limited (LADDU.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

+1865.5%

₹7.47

vs ₹0.38 price

Levered DCF

₹7.71

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

Overall 2 / 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	2.3×	2.26×	0.77×	-38.25×	253.5×	-5.87×	-1.8×	-1.38×
P/B	0.04×	0.11×	0.19×	0.25×	0.4×	0.24×	0.22×	0.14×
P/S	0×	1.43×	9.15×	2.11×	3.64×	2.09×	2×	1.53×
EV / EBITDA	-1.62×	-22.8×	0.63×	4.92×	7.22×	14.08×	12.66×	-14.41×
Gross margin	0.0%	100.0%	92.7%	91.3%	91.6%	89.8%	92.6%	91.1%
Operating margin	0.0%	-3.7%	58.2%	77.9%	78.1%	75.8%	69.2%	-103.0%
Net margin	0.0%	63.3%	1181.1%	-5.6%	1.5%	-35.7%	-111.0%	-111.1%
Current ratio	18.57×	1,080.94×	275.49×	4.54×	0.13×	2.35×	7.59×	7.84×
Debt / equity	0.03×	0×	0×	0×	0.17×	0.32×	0.29×	0.27×
Interest coverage	-30.76×	0×	34.08×	22.91×	4.65×	3.25×	2.49×	-3.54×
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	1.9%	4.8%	24.7%	-0.7%	0.2%	-4.2%	-12.0%	-10.3%
Return on invested capital	-1.5%	-0.2%	1.0%	5.8%	7.2%	5.3%	5.6%	-6.3%
Return on assets	1.9%	4.8%	24.7%	-0.5%	0.1%	-3.0%	-9.0%	-7.8%
Free cash flow yield	-516.7%	41.8%	-110.2%	89.4%	22.4%	34.1%	19.0%	16.1%
Earnings yield	43.5%	44.4%	129.1%	-2.7%	0.4%	-17.1%	-55.6%	-72.5%
Enterprise value	-₹52.3M	₹38.7M	₹64.6M	₹63.2M	₹146.4M	₹141.5M	₹136.1M	₹125.1M
Net debt / EBITDA	-2.48×	0.21×	-0.01×	-0.02×	2.03×	7.79×	7.23×	-9.46×
Cash conversion cycle (days)	0	4,636	7,598	-434	-77	-21	-62	-77