ShreeOswal Seeds and Chemicals Limited (OSWALSEEDS.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

+78.6%

₹19.59

vs ₹10.97 price

Levered DCF

-₹6.07

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

B-

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	13.2×	30.46×	-66.67×	87.29×	98.56×	145.38×	176.21×	176.21×
P/B	1.87×	2.47×	6.83×	11.21×	13.75×	16×	17.97×	18.64×
P/S	0.38×	0.44×	1.02×	1.83×	2.21×	3.3×	4.56×	3.92×
EV / EBITDA	10.73×	15.17×	415.26×	44.57×	54.33×	74.16×	80.2×	81.09×
Gross margin	7.8%	4.5%	2.4%	6.4%	6.0%	6.8%	8.5%	7.0%
Operating margin	5.6%	3.7%	1.3%	4.3%	4.2%	5.7%	5.7%	4.7%
Net margin	2.9%	1.4%	-1.5%	2.1%	2.3%	2.3%	2.6%	2.2%
Current ratio	1.49×	1.56×	1.35×	1.49×	1.5×	1.63×	1.69×	1.73×
Debt / equity	1.21×	0.96×	1.59×	0.92×	1.07×	1.3×	1.02×	0.9×
Interest coverage	3.01×	2.13×	0.59×	3.13×	3.86×	3.76×	2.74×	2.45×
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	14.2%	8.1%	-10.3%	12.9%	14.0%	11.0%	10.3%	10.6%
Return on invested capital	9.0%	7.2%	2.6%	9.7%	9.0%	8.6%	8.0%	8.6%
Return on assets	5.1%	3.4%	-3.4%	4.5%	4.5%	3.9%	4.6%	4.6%
Free cash flow yield	-19.9%	17.9%	-6.9%	2.1%	0.8%	-2.2%	-1.1%	-2.1%
Earnings yield	7.6%	3.3%	-1.5%	1.1%	1.0%	0.7%	0.6%	0.6%
Enterprise value	₹1.6B	₹1.5B	₹3.4B	₹5.3B	₹5.7B	₹5.7B	₹5.6B	₹5.1B
Net debt / EBITDA	4.17×	4.22×	75.39×	3.01×	3.79×	5.47×	4.11×	3.1×
Cash conversion cycle (days)	174	113	135	155	168	201	176	159