Misquita Engineering Limited (MISQUITA.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

-356.4%

-₹194.88

vs ₹76.00 price

Levered DCF

-₹328.25

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

3.76

Safe zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	225×	150.23×	-73.08×	23.08×	24.84×	45.88×	20.1×	22.41×
P/B	3.59×	2.41×	1.98×	1.66×	1.81×	1.93×	1.85×	2.27×
P/S	2.88×	2.47×	2.08×	1.07×	1.23×	1.57×	1.48×	1.22×
EV / EBITDA	90.93×	93.79×	-125.09×	15.46×	14.87×	19.86×	11.07×	11.28×
Gross margin	9.3%	11.2%	7.7%	13.7%	17.5%	16.0%	27.9%	21.1%
Operating margin	2.5%	1.6%	0.6%	8.2%	10.6%	2.9%	7.2%	5.9%
Net margin	1.3%	1.7%	-2.9%	4.6%	5.0%	3.4%	7.4%	5.4%
Current ratio	2.43×	4.33×	3.21×	1.84×	2.08×	2.46×	4.46×	2.79×
Debt / equity	0.17×	0.11×	0.05×	0.26×	0.22×	0.17×	0.28×	0.77×
Interest coverage	2.81×	4.46×	0.45×	8.24×	8.59×	1.41×	2.86×	1.37×
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%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	1.6%	1.6%	-2.7%	7.2%	7.3%	4.2%	9.2%	10.1%
Return on invested capital	1.9%	1.4%	0.6%	7.7%	9.4%	2.3%	5.2%	5.1%
Return on assets	1.1%	1.3%	-2.1%	4.9%	4.6%	2.8%	6.4%	4.9%
Free cash flow yield	-5.7%	-11.3%	-15.6%	5.6%	-2.1%	-10.2%	1.0%	-0.1%
Earnings yield	0.4%	0.7%	-1.4%	4.3%	4.0%	2.2%	5.0%	4.5%
Enterprise value	₹543M	₹309.7M	₹203.4M	₹121.5M	₹118M	₹114.2M	₹110.7M	₹117.2M
Net debt / EBITDA	4.07×	4.06×	3.91×	2.09×	1.63×	1.59×	1.43×	2.83×
Cash conversion cycle (days)	257	298	210	161	137	135	123	55