MetroGlobal Limited (METROGLOBL.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

+164.2%

₹299.73

vs ₹113.45 price

Levered DCF

₹130.78

After debt service

Piotroski score

2 / 9

Weak

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	7.42×	16.54×	10.91×	4.54×	7.9×	9.35×	5.52×	6.88×
P/B	0.32×	0.39×	0.46×	0.24×	0.27×	0.2×	0.15×	0.26×
P/S	0.55×	0.62×	0.76×	0.37×	0.38×	0.26×	0.18×	0.26×
EV / EBITDA	3.24×	4.97×	8.73×	3.6×	5.63×	6.47×	3.26×	1.63×
Gross margin	8.9%	13.5%	7.1%	7.8%	6.0%	6.5%	9.1%	8.8%
Operating margin	7.7%	12.6%	4.9%	5.5%	4.2%	3.6%	2.1%	1.7%
Net margin	7.4%	3.7%	6.9%	8.1%	4.8%	2.8%	3.2%	3.8%
Current ratio	18.92×	33.86×	5.33×	13.96×	7.03×	18.75×	19.4×	3.76×
Debt / equity	0.01×	0.01×	0.08×	0.02×	0.01×	0.02×	0.03×	0.09×
Interest coverage	24.98×	57.27×	14.34×	16.06×	19.89×	14.59×	1.07×	1.39×
Dividend yield	1.9%	1.6%	1.7%	2.8%	2.6%	0.0%	0.0%	0.0%
Payout ratio	14.1%	26.1%	18.9%	12.9%	20.8%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	4.3%	2.4%	4.2%	5.4%	3.4%	2.1%	2.6%	3.8%
Return on invested capital	3.1%	6.5%	2.1%	2.8%	2.1%	2.0%	1.2%	1.2%
Return on assets	4.1%	2.3%	3.8%	5.1%	3.1%	2.0%	2.5%	3.0%
Free cash flow yield	7.9%	9.0%	13.9%	-2.6%	-17.5%	36.9%	-23.1%	39.9%
Earnings yield	13.5%	6.1%	9.2%	22.0%	12.7%	10.7%	18.1%	14.5%
Enterprise value	₹1.1B	₹1.5B	₹2B	₹932.3M	₹974M	₹715M	₹515M	₹341.3M
Net debt / EBITDA	-0.73×	-0.28×	0.89×	0.25×	0.23×	0.44×	0.47×	-2.48×
Cash conversion cycle (days)	4	5	43	33	35	34	182	123