Mohite Industries Limited (MOHITE.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

-231.0%

-₹3.03

vs ₹2.31 price

Levered DCF

-₹4.83

After debt service

Piotroski score

3 / 9

Weak

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	11.06×	17.81×	31.75×	5.33×	6.61×	9.39×	4.48×	11.09×
P/B	0.34×	0.85×	0.69×	0.32×	0.42×	0.36×	0.21×	0.28×
P/S	0.26×	0.58×	0.61×	0.42×	0.28×	0.38×	0.16×	0.21×
EV / EBITDA	6.08×	7.75×	9.33×	5.63×	6.4×	7.11×	6.08×	5.36×
Gross margin	36.2%	19.7%	46.0%	28.5%	18.6%	59.8%	11.2%	27.9%
Operating margin	7.0%	9.5%	10.6%	17.8%	7.7%	17.3%	8.7%	10.7%
Net margin	2.4%	3.2%	2.9%	7.9%	4.3%	4.0%	3.6%	1.8%
Current ratio	2.79×	2.75×	3.07×	2.74×	3.6×	3.78×	3.36×	2.97×
Debt / equity	0.82×	0.94×	1.21×	0.96×	0.9×	1.04×	1.05×	0.93×
Interest coverage	0.97×	1.15×	1.08×	1.52×	1.26×	1.65×	1.19×	1.18×
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	3.1%	4.7%	3.2%	6.1%	6.4%	3.8%	4.6%	2.4%
Return on invested capital	3.6%	6.3%	4.9%	6.2%	5.6%	7.3%	5.4%	7.2%
Return on assets	1.4%	2.1%	1.3%	2.9%	3.1%	1.7%	2.1%	1.2%
Free cash flow yield	29.7%	18.4%	-26.2%	25.0%	-48.8%	8.5%	11.3%	63.9%
Earnings yield	9.0%	5.5%	4.7%	18.9%	15.2%	10.4%	22.6%	8.7%
Enterprise value	₹1.3B	₹2B	₹2.1B	₹1.4B	₹1.4B	₹1.3B	₹1.2B	₹1.1B
Net debt / EBITDA	4.26×	4.02×	5.9×	4.21×	4.36×	5.27×	5.08×	4.12×
Cash conversion cycle (days)	276	214	320	338	418	698	416	351