Pil Italica Lifestyle Limited (PILITA.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

-184.0%

-₹5.87

vs ₹6.99 price

Levered DCF

₹0.62

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

4.21

Safe zone

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	33.74×	67.23×	61×	47.31×	80×	108.75×	91.18×	43.85×
P/B	1.81×	4.44×	3.8×	2.08×	3.11×	6.39×	1.21×	2.25×
P/S	1.4×	3.52×	2.95×	1.69×	3.23×	7.85×	1.58×	2.65×
EV / EBITDA	18.57×	38.38×	36.84×	26.7×	46.67×	71.23×	15.54×	31.91×
Gross margin	29.3%	43.2%	29.4%	19.1%	24.5%	29.4%	26.6%	16.1%
Operating margin	6.5%	31.9%	7.6%	5.9%	0.7%	5.2%	4.4%	0.7%
Net margin	4.1%	5.2%	4.8%	3.6%	3.9%	7.1%	1.7%	6.2%
Current ratio	2.67×	3.51×	3.12×	4.15×	4.01×	6.11×	6.39×	10.32×
Debt / equity	0.18×	0.12×	0.21×	0.16×	0.21×	0.1×	0.06×	0×
Interest coverage	5.08×	20.73×	6.82×	5.01×	0.54×	6.94×	10.54×	2.31×
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	5.4%	6.6%	6.2%	4.4%	3.8%	5.8%	1.3%	5.3%
Return on invested capital	5.1%	26.0%	5.9%	4.6%	0.4%	2.9%	0.6%	0.5%
Return on assets	4.1%	5.4%	4.8%	3.5%	3.0%	5.0%	1.1%	4.9%
Free cash flow yield	-4.1%	1.0%	-1.5%	1.2%	-4.1%	-1.1%	-8.2%	-3.3%
Earnings yield	3.0%	1.5%	1.6%	2.1%	1.2%	0.9%	1.1%	2.3%
Enterprise value	₹1.7B	₹3.6B	₹3B	₹1.5B	₹2.2B	₹4.1B	₹764.2M	₹1.3B
Net debt / EBITDA	1.68×	0.74×	1.93×	1.77×	2.97×	1.04×	0.73×	0.01×
Cash conversion cycle (days)	193	204	239	273	378	440	119	358