Landsmill Green Limited (LANDSMILL.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

-144.4%

-₹0.32

vs ₹0.72 price

Levered DCF

-₹0.20

After debt service

Piotroski score

5 / 9

Average

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	103×	76×	72.46×	-166.67×	-16.07×	27.98×	-3.11×	60.42×
P/B	0.55×	0.3×	0.41×	0.33×	0.38×	0.13×	0.05×	0.08×
P/S	13.26×	3.86×	27.37×	8.61×	7.26×	2.9×	0.89×	1.29×
EV / EBITDA	-26.69×	55.15×	51.14×	-1,048.08×	-17.17×	18.7×	-3.2×	9.28×
Gross margin	16.1%	40.0%	-16.6%	4.2%	3.9%	4.6%	14.5%	20.0%
Operating margin	-53.6%	36.4%	-8.0%	-51.6%	-34.5%	9.7%	-31.7%	-4.1%
Net margin	12.9%	5.1%	37.6%	-5.1%	-45.1%	10.3%	-28.7%	2.1%
Current ratio	54.99×	30.79×	33.31×	10.92×	5.01×	9.15×	41.92×	25.73×
Debt / equity	0×	0.01×	0×	0×	0×	0×	0×	0×
Interest coverage	-50.32×	346.71×	-13.43×	-87.29×	-71.38×	12.97×	-52.42×	-0.49×
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	0.5%	0.4%	0.6%	-0.2%	-2.3%	0.5%	-1.6%	0.1%
Return on invested capital	-2.2%	2.8%	-0.1%	-2.0%	-1.8%	0.4%	-1.7%	-0.3%
Return on assets	0.5%	0.4%	0.6%	-0.2%	-2.2%	0.4%	-1.5%	0.1%
Free cash flow yield	4.2%	-12.9%	-10.1%	8089.1%	1.1%	-1.5%	-1078.9%	14.7%
Earnings yield	1.0%	1.3%	1.4%	-0.6%	-6.2%	3.6%	-32.1%	1.6%
Enterprise value	₹940.9M	₹519.7M	₹682.5M	₹504.5M	₹619.8M	₹212.5M	₹76.4M	₹126.5M
Net debt / EBITDA	0.75×	-0.61×	-1.71×	124.26×	0.42×	-0.75×	0.34×	-0.73×
Cash conversion cycle (days)	-18	105	768	145	85	184	4,108	1,880