Quantisight AI

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
+12454.2%
₹6,904.80
vs ₹55.00 price
Levered DCF
₹3,179.79
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
—
Rating
—
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-13.84×-38.5×-27.79×-22.29×-20.98×-1.98×-345.16×-21.4×
P/B-1.63×-1.87×-0.5×-0.41×-0.42×-0.42×-0.46×-0.42×
P/S0.33×0.54×0×0×0×0×0×0×
EV / EBITDA22.16×49.22×245,000.36×225,770.8×223,011.1×700.53×4,001.42×-6,984,662.86×
Gross margin8.0%6.0%0.0%0.0%0.0%0.0%0.0%0.0%
Operating margin0.5%-1.0%0.0%0.0%0.0%0.0%0.0%0.0%
Net margin-2.4%-1.4%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio0.76×0.77×0×0.49×0.65×0×0.01×0.05×
Debt / equity-2.95×-3.79×-1×-1×-1×-1×-1.25×-1.15×
Interest coverage0.15×-0.33×-0.74×-0.88×-0.56×-17.91×-0.63×-1.12×
Dividend yield0.0%0.0%0.0%0.0%23.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%-482.8%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity11.8%4.9%1.8%1.8%2.0%21.4%0.1%2.0%
Return on invested capital1.2%-0.5%-156.6%-226.2%-152.8%-6307.4%-0.2%-8.9%
Return on assets-4.5%-1.6%-291.2%-341.2%-331.9%-3513.7%-0.5%-11.1%
Free cash flow yield25.1%-143.8%-1.7%-1.8%-1.8%-0.6%-3.4%-5.0%
Earnings yield-7.2%-2.6%-3.6%-4.4%-4.8%-50.6%-0.3%-4.7%
Enterprise value₹764.9M₹897.4M₹245M₹225.8M₹223M₹220M₹206.2M₹202.6M
Net debt / EBITDA13.69×32.98×163,573×160,458×157,709×492.53×2,915.68×-5,101,462.86×
Cash conversion cycle (days)93181000000