Mishtann Foods Limited (MISHTANN.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

+1305.8%

₹44.56

vs ₹3.17 price

Levered DCF

-₹15.16

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	1.23×	1.48×	5.52×	15.38×	38.16×	327.4×	8,933.33×	267.67×
P/B	0.25×	0.51×	3.47×	5.15×	11.76×	3.44×	3.89×	46.43×
P/S	0.28×	0.36×	1.48×	1.19×	2.39×	0.68×	0.56×	6.67×
EV / EBITDA	1.44×	1.59×	5.45×	10.09×	23.64×	43.69×	54.76×	139.63×
Gross margin	35.7%	38.2%	42.1%	13.3%	11.0%	2.9%	2.2%	5.7%
Operating margin	23.1%	38.0%	27.8%	12.6%	10.3%	1.6%	0.9%	4.5%
Net margin	22.8%	24.2%	26.9%	7.7%	6.3%	0.2%	0.0%	2.4%
Current ratio	2.44×	5.84×	8.42×	2.86×	3.35×	2.3×	1.94×	2.47×
Debt / equity	0.05×	0.05×	0.08×	0.4×	0.4×	0.76×	0.69×	0.54×
Interest coverage	163.61×	265.08×	80.42×	16.38×	13.49×	1.2×	0.99×	5.37×
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%	0.3%	0.6%	6.8%	295.2%	0.8%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	20.2%	34.7%	62.8%	33.2%	31.1%	1.0%	0.0%	17.1%
Return on invested capital	19.4%	51.4%	58.6%	25.2%	24.0%	3.3%	3.7%	13.3%
Return on assets	11.5%	28.2%	53.6%	19.3%	19.5%	0.6%	0.0%	10.3%
Free cash flow yield	-28.0%	-9.9%	-2.8%	-0.3%	-1.0%	-2.2%	1.0%	-0.3%
Earnings yield	81.3%	67.6%	18.1%	6.5%	2.6%	0.3%	0.0%	0.4%
Enterprise value	₹3.9B	₹5.4B	₹19.6B	₹8.3B	₹12.3B	₹2.9B	₹3.2B	₹32.5B
Net debt / EBITDA	0.23×	0.14×	0.13×	0.73×	0.78×	7.9×	8.21×	1.6×
Cash conversion cycle (days)	291	254	16	140	104	124	92	32