Prudent Corporate Advisory Services Limited (PRUDENT.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

-7.4%

₹2,644.00

vs ₹2,856.60 price

Levered DCF

₹2,273.89

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

23.56

Safe zone

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	40.56×	46.94×	37.95×	28.69×	28.93×	51.35×	83.47×	110.58×
P/B	10.2×	13.76×	10.94×	9.57×	9.78×	14.75×	20.67×	27.95×
P/S	6.72×	8.38×	6.59×	5.54×	5.25×	8.38×	10.14×	10.78×
EV / EBITDA	27.46×	31.46×	24.88×	18.32×	18.87×	31.91×	47.23×	58.97×
Gross margin	40.3%	32.2%	34.7%	33.0%	29.6%	25.9%	27.1%	22.6%
Operating margin	22.2%	20.7%	20.3%	23.6%	21.2%	17.2%	15.4%	12.0%
Net margin	16.6%	17.9%	17.4%	19.3%	18.1%	16.3%	12.1%	9.8%
Current ratio	29.39×	2.96×	1.93×	1.52×	11.53×	13.25×	1.99×	5.47×
Debt / equity	0.04×	0.05×	0.08×	0.05×	0.06×	0.08×	0.15×	0.36×
Interest coverage	62.7×	95.87×	86.73×	84.08×	40.15×	30.96×	14.03×	9.62×
Dividend yield	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.0%	0.2%
Payout ratio	4.7%	4.2%	4.5%	3.5%	0.4%	0.6%	1.1%	26.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	25.2%	29.3%	28.8%	33.3%	33.8%	28.7%	24.8%	25.3%
Return on invested capital	18.1%	23.8%	12.4%	26.3%	18.1%	12.5%	19.7%	9.8%
Return on assets	18.1%	20.7%	18.3%	22.4%	20.1%	15.9%	14.2%	10.9%
Free cash flow yield	2.8%	1.6%	2.7%	3.7%	3.9%	2.4%	2.0%	0.3%
Earnings yield	2.5%	2.1%	2.6%	3.5%	3.5%	1.9%	1.2%	0.9%
Enterprise value	₹90.3B	₹92B	₹52.9B	₹33.4B	₹23.2B	₹22.4B	₹22.6B	₹23B
Net debt / EBITDA	0.06×	0.04×	0.11×	-0.03×	-0.05×	-1.24×	-1.33×	-0.63×
Cash conversion cycle (days)	-41	-31	-143	-41	-59	-71	-49	-19