Quantisight AI

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
-302.9%
-₹1,025.11
vs ₹505.15 price
Levered DCF
-₹11,046.60
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
0.22
Distress zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E4.86×5.67×7.35×6.26×8.33×7.88×4.94×11.17×
P/B0.66×0.85×1.11×0.67×0.77×1.05×0.65×1.67×
P/S0.95×1.11×1.29×0.8×0.96×1.1×0.6×1.56×
EV / EBITDA40.43×41.82×44.99×69.04×78.91×61.38×57.01×54.99×
Gross margin30.1%29.6%32.1%28.3%28.6%26.7%24.7%25.8%
Operating margin26.6%24.8%22.4%15.8%14.1%17.1%16.7%19.5%
Net margin19.4%19.6%17.6%12.8%11.5%13.9%12.2%14.0%
Current ratio0.08×0.18×0.32×19.02×1.1×1.49×2.19×40.65×
Debt / equity6.43×7.22×7.71×8.58×8.33×9.21×9.83×9.98×
Interest coverage0.39×0.35×0.33×0.22×0.2×0.23×0.22×0.26×
Dividend yield2.0%1.6%1.3%2.6%2.5%1.9%3.9%1.3%
Payout ratio9.8%9.1%9.8%16.0%20.5%14.7%19.2%14.1%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity13.5%15.0%15.1%10.6%9.2%13.3%13.2%14.9%
Return on invested capital1.6%1.4%1.3%3.7%3.5%4.5%231.1%35.5%
Return on assets1.7%1.7%1.6%1.0%0.9%1.2%1.1%1.2%
Free cash flow yield19.6%-54.0%-20.5%-108.9%-88.1%-52.5%-124.2%-79.4%
Earnings yield20.6%17.6%13.6%16.0%12.0%12.7%20.2%9.0%
Enterprise value₹2.9T₹2.9T₹2.8T₹2.5T₹2.2T₹2.1T₹1.9T₹1.9T
Net debt / EBITDA36.66×37.39×39.29×64.06×72.22×55.06×53.45×47×
Cash conversion cycle (days)6-4-1136-223571