Pritika Auto Industries Limited (PRITIKAUTO.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

-281.3%

-₹25.80

vs ₹14.23 price

Levered DCF

-₹18.16

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

1.79

Distress zone

Rating

C-

Overall 1 / 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	40.54×	15.89×	26.19×	8.35×	9.2×	27.5×	28.81×	11.27×
P/B	3.39×	1.14×	1.56×	0.77×	0.95×	1.26×	1.34×	1.38×
P/S	1.77×	0.75×	0.97×	0.34×	0.49×	0.72×	0.96×	0.76×
EV / EBITDA	14.29×	6.55×	9.34×	4.93×	5.91×	10.15×	10.44×	7.19×
Gross margin	35.1%	50.9%	30.7%	21.3%	22.0%	21.7%	26.1%	25.1%
Operating margin	10.6%	10.5%	10.6%	8.4%	7.1%	7.3%	8.0%	11.8%
Net margin	4.4%	4.7%	3.7%	4.1%	5.3%	2.6%	3.3%	6.7%
Current ratio	1.32×	1.46×	1.46×	1.69×	1.48×	1.41×	1.38×	1.49×
Debt / equity	0.77×	0.71×	0.71×	0.59×	0.61×	0.67×	0.57×	0.53×
Interest coverage	2.31×	2.33×	2.44×	3.28×	2.18×	1.99×	1.85×	3.16×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.6%	0.2%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	15.9%	2.5%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	8.4%	7.1%	5.9%	9.2%	10.4%	4.6%	4.6%	12.2%
Return on invested capital	7.8%	6.6%	7.0%	7.6%	6.6%	5.0%	4.9%	10.8%
Return on assets	3.7%	3.4%	2.9%	4.2%	5.0%	2.1%	2.3%	6.1%
Free cash flow yield	-2.2%	-6.6%	-16.4%	-13.8%	1.1%	-2.0%	1.6%	-7.1%
Earnings yield	2.5%	6.3%	3.8%	12.0%	10.9%	3.6%	3.5%	8.8%
Enterprise value	₹10.4B	₹4.4B	₹4.8B	₹2.1B	₹2.2B	₹2.5B	₹2.3B	₹2.2B
Net debt / EBITDA	2.61×	2.51×	2.88×	1.96×	2.29×	3.49×	3.06×	1.97×
Cash conversion cycle (days)	177	303	194	156	166	204	251	166