Search companies

Find a company by ticker or name

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
-300.4%
-₹2,018.79
vs ₹1,007.25 price
Levered DCF
₹50.28
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
—
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E44.69×69.98×204.59×77.5×155.35×221.73×30×-99.4×
P/B6.46×9.26×17.21×6.05×7.07×2.41×0.55×2.24×
P/S3.43×5.39×13.62×4.66×9.26×6.34×2.02×9.24×
EV / EBITDA23.11×37.25×95.42×36.88×67.54×88.07×85.74×-103.79×
Gross margin14.1%25.4%28.3%24.7%28.6%35.7%45.1%23.1%
Operating margin12.3%19.8%21.9%19.4%22.2%24.4%27.6%6.1%
Net margin7.7%7.7%6.7%6.0%6.0%2.9%6.7%-9.3%
Current ratio1.58×1.64×1.88×1.72×2.37×3.2×3.48×4.38×
Debt / equity0.31×0.24×0.13×0.16×0.09×0.01×0.04×0.03×
Interest coverage4.65×6.99×5.87×6.74×14.18×9.14×3.97×0.7×
Dividend yield0.0%0.0%0.0%0.1%0.0%0.0%0.0%0.0%
Payout ratio1.9%2.4%4.3%5.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity14.5%13.2%8.4%7.8%4.5%1.1%1.8%-2.2%
Return on invested capital12.4%19.5%17.8%16.2%10.2%7.2%5.8%1.0%
Return on assets6.9%6.4%4.8%4.2%3.0%0.9%1.4%-1.8%
Free cash flow yield-1.3%-0.4%0.4%-1.5%1.0%2.7%-54.0%-14.7%
Earnings yield2.2%1.4%0.5%1.3%0.6%0.5%3.3%-1.0%
Enterprise value₹81.4B₹98B₹158.3B₹52.1B₹55.4B₹17.8B₹4.3B₹15.7B
Net debt / EBITDA0.59×0.32×0.69×0.9×0.58×-0.22×5.43×-0.19×
Cash conversion cycle (days)70388810287338631492