Lambodhara Textiles Limited (LAMBODHARA.NS) 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

+28.8%

₹154.63

vs ₹120.02 price

Levered DCF

₹71.74

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

Overall 3 / 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	7.84×	20.54×	34.49×	8.49×	5.71×	4.47×	2.72×	5.88×
P/B	0.67×	1.19×	1.43×	1.37×	0.99×	0.62×	0.3×	0.79×
P/S	0.36×	0.6×	0.82×	0.7×	0.48×	0.43×	0.11×	0.25×
EV / EBITDA	3.78×	6.69×	10×	6.21×	4.27×	3.75×	2.93×	5.05×
Gross margin	13.1%	10.4%	8.2%	15.3%	15.1%	27.7%	12.8%	12.1%
Operating margin	6.4%	5.4%	2.6%	10.7%	10.2%	14.9%	7.0%	6.2%
Net margin	4.6%	2.9%	2.4%	8.3%	8.4%	9.5%	3.9%	4.3%
Current ratio	3.66×	3.07×	2.7×	3.07×	3.26×	2.59×	2.09×	1.53×
Debt / equity	0.3×	0.41×	0.51×	0.52×	0.45×	0.55×	0.74×	0.82×
Interest coverage	1.76×	2.94×	1.71×	19.54×	12.89×	8.85×	4.34×	3.58×
Dividend yield	0.6%	0.4%	0.5%	1.1%	1.1%	1.0%	5.1%	2.2%
Payout ratio	4.8%	7.8%	17.0%	9.0%	6.5%	4.6%	14.0%	12.7%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	8.6%	5.8%	4.2%	16.2%	17.3%	13.9%	11.0%	13.4%
Return on invested capital	7.8%	4.0%	1.6%	9.4%	9.6%	9.3%	8.2%	7.7%
Return on assets	5.7%	3.5%	2.4%	9.1%	10.0%	7.6%	5.4%	6.2%
Free cash flow yield	12.4%	9.5%	1.6%	-4.5%	7.1%	28.9%	86.7%	4.2%
Earnings yield	12.7%	4.9%	2.9%	11.8%	17.5%	22.4%	36.7%	17.0%
Enterprise value	₹1.2B	₹1.8B	₹2.2B	₹2B	₹1.3B	₹880.7M	₹554.2M	₹905.8M
Net debt / EBITDA	1.02×	1.4×	2.63×	1.68×	1.34×	1.73×	1.95×	2.57×
Cash conversion cycle (days)	40	37	52	39	35	79	48	71