Oswal Greentech Limited (OSWALGREEN.NS) 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

+15313.6%

₹2,797.57

vs ₹18.15 price

Levered DCF

₹25.37

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
P/E	-8.23×	111.55×	125.8×	13.61×	12.82×
P/B	0.22×	0.38×	0×	0×	0×
P/S	4.87×	16.23×	14.1×	6.48×	6.52×
EV / EBITDA	-9.11×	66.14×	0×	0×	0×
Gross margin	56.5%	9.2%	19.3%	77.7%	74.1%
Operating margin	40.3%	-34.2%	-30.7%	52.0%	52.0%
Net margin	-59.2%	14.6%	11.1%	47.8%	51.0%
Current ratio	517.93×	31.79×	0×	0×	0×
Debt / equity	0×	0×	0×	0×	0×
Interest coverage	0×	-20.71×	-25.63×	38.74×	40.42×
Dividend yield	0.0%	0.0%	0.0%	7.5%	0.0%
Payout ratio	0.0%	0.0%	0.0%	101.7%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
Return on equity	-2.6%	0.3%	0.0%	0.0%	0.0%
Return on invested capital	1.8%	-0.7%	0.0%	0.0%	0.0%
Return on assets	-2.6%	0.3%	0.0%	0.0%	0.0%
Free cash flow yield	2.7%	12.9%	0.0%	0.0%	0.0%
Earnings yield	-12.1%	0.9%	0.8%	7.4%	7.8%
Enterprise value	₹5.1B	₹9.5B	₹0	₹0	₹0
Net debt / EBITDA	0.02×	0.17×	0×	0×	0×
Cash conversion cycle (days)	347,448	5,639	0	0	0