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
-92.3%
₹21.66
vs ₹281.00 price
Levered DCF
₹198.39
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
—
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E4.18×6.53×11.22×3.2×1,293.3×-18.95×6.6×2.52×
P/B0.92×0.69×2.62×2.11×1.1×1.64×0.79×0.7×
P/S0.4×0.31×1.15×0.56×0.18×0.31×0.17×0.15×
EV / EBITDA3.04×5.34×8.28×2.69×23.03×-89.57×5.21×2.52×
Gross margin19.7%17.3%26.8%35.8%21.1%18.4%9.3%16.4%
Operating margin8.7%3.4%11.7%22.9%-0.7%-6.5%-3.0%-5.5%
Net margin9.5%4.8%10.3%17.6%0.0%-1.6%2.5%5.8%
Current ratio2.45×1.66×3.01×2.24×1.6×1.75×2×1.97×
Debt / equity0.26×0.32×0.25×0.49×1.35×0.75×0.54×0.57×
Interest coverage11.91×4.31×12.72×35.27×-0.99×-6.26×-3.51×-6.17×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity22.1%10.6%23.3%65.9%0.1%-8.7%12.0%27.9%
Return on invested capital11.4%4.2%15.5%42.3%-0.2%-13.4%-6.4%-11.2%
Return on assets14.4%7.1%17.2%38.6%0.0%-4.2%6.5%15.2%
Free cash flow yield23.6%-16.2%-2.6%32.4%-23.8%-7.9%-1.4%14.5%
Earnings yield23.9%15.3%8.9%31.2%0.1%-5.3%15.1%39.7%
Enterprise value₹1.2B₹849.3M₹2.2B₹1.5B₹430.9M₹496.8M₹294.8M₹252.7M
Net debt / EBITDA0.5×1.62×0.69×0.42×11.27×-27.86×2.04×1.1×
Cash conversion cycle (days)8289857391707567