Nyssa Corporation Limited (NYSSACORP.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

-109.0%

-₹0.17

vs ₹1.92 price

Levered DCF

-₹0.41

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

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	-0.56×	33.58×	8.28×	15.52×	9.32×	16×	8.33×	2.61×
P/B	0.37×	0.39×	0.64×	0.42×	0.77×	0.37×	0.06×	0.09×
P/S	12.92×	2.48×	2.29×	1.91×	1.17×	0.9×	0.24×	0.25×
EV / EBITDA	-0.65×	30.31×	6.77×	11.48×	7.8×	8.47×	3.16×	3.16×
Gross margin	66.2%	62.6%	68.6%	35.2%	20.2%	18.2%	19.0%	17.9%
Operating margin	28.6%	-2.7%	64.7%	29.0%	19.4%	17.2%	21.1%	9.4%
Net margin	-2289.9%	7.4%	27.7%	12.2%	12.5%	5.6%	2.9%	9.4%
Current ratio	1.95×	2.71×	1.67×	2.31×	3.08×	4.2×	3.11×	4.51×
Debt / equity	0.06×	0.05×	0.08×	0×	0×	0×	0.05×	0.08×
Interest coverage	500×	-328×	18,241×	8,833×	838.39×	9,845.58×	2.66×	44.38×
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	-65.1%	1.2%	7.8%	2.7%	8.2%	2.3%	0.8%	3.5%
Return on invested capital	0.8%	-0.3%	12.4%	4.7%	10.8%	4.1%	4.0%	2.4%
Return on assets	-56.6%	0.9%	6.1%	2.3%	7.2%	2.0%	0.6%	2.9%
Free cash flow yield	-41.0%	-44.1%	23.6%	25.7%	28.7%	-3.1%	122.4%	-19.7%
Earnings yield	-177.3%	3.0%	12.1%	6.4%	10.7%	6.3%	12.0%	38.1%
Enterprise value	₹77.9M	₹133.1M	₹216.2M	₹114.8M	₹205.4M	₹84M	₹23.9M	₹36.6M
Net debt / EBITDA	-0.08×	3.2×	0.7×	-0.16×	-0.06×	-0.72×	1.13×	1.27×
Cash conversion cycle (days)	-1,502	776	228	415	160	468	591	607