Poojawestern Metaliks Ltd. (POOJA.BO) 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

-9681.3%

-₹1,473.61

vs ₹15.38 price

Levered DCF

-₹633.88

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

B+

Overall 3 / 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	13.43×	17.24×	23.91×	27.12×	51.71×	104.58×	20.82×	73.42×
P/B	1.41×	1.99×	3.2×	2.35×	3.56×	2.44×	2.53×	2.99×
P/S	0.29×	0.54×	0.68×	0.93×	1.91×	1.68×	1.11×	2.6×
EV / EBITDA	8.59×	10.3×	12.34×	11.61×	24.98×	25.66×	15.87×	24.73×
Gross margin	9.4%	14.9%	17.7%	12.6%	11.3%	16.6%	12.1%	7.9%
Operating margin	3.4%	5.1%	5.0%	6.3%	6.7%	4.2%	3.9%	5.4%
Net margin	2.1%	3.1%	2.8%	3.4%	3.7%	1.6%	3.3%	3.6%
Current ratio	1.33×	1.24×	1.3×	1.39×	1.46×	1.4×	1.31×	1.29×
Debt / equity	1.51×	1.55×	1.48×	1.16×	1.12×	0.85×	0.9×	0.98×
Interest coverage	1.64×	1.69×	2.13×	1.82×	2.48×	1.15×	1.45×	1×
Dividend yield	4.7%	3.8%	2.4%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	63.7%	65.3%	58.1%	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	10.5%	11.5%	13.4%	8.7%	6.9%	2.3%	7.5%	4.1%
Return on invested capital	4.5%	5.4%	6.9%	5.4%	4.2%	2.4%	3.4%	3.2%
Return on assets	3.8%	4.0%	5.0%	3.6%	3.1%	1.2%	3.7%	1.9%
Free cash flow yield	-8.2%	-3.8%	-6.6%	-1.3%	-7.4%	2.8%	3.1%	-0.9%
Earnings yield	7.4%	5.8%	4.2%	3.7%	1.9%	1.0%	3.0%	1.4%
Enterprise value	₹442.3M	₹480.1M	₹606.7M	₹428.9M	₹523.8M	₹342.8M	₹348.5M	₹373.3M
Net debt / EBITDA	4.42×	4.51×	3.85×	3.79×	5.97×	6.6×	4.14×	5.98×
Cash conversion cycle (days)	128	191	144	179	229	302	179	300