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
-119.2%
-₹278.53
vs ₹1,449.00 price
Levered DCF
₹287.58
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
—
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021
P/E51.4×34.4×74.6×135.63×169.39×
P/B11.51×5.36×18.25×24.94×30.21×
P/S6.59×6.76×9.26×11.33×15.97×
EV / EBITDA34.17×17.62×40.43×52.79×53.28×
Gross margin28.3%40.4%33.6%34.6%38.0%
Operating margin17.3%18.0%11.8%18.9%17.8%
Net margin12.8%19.7%12.4%8.4%9.4%
Current ratio2.48×2.9×1.12×1.63×1.98×
Debt / equity0.07×0.02×0.32×0.09×0.12×
Interest coverage24.03×24.86×15.49×18.07×21.48×
Dividend yield0.0%0.0%0.0%0.0%0.0%
Payout ratio1.7%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021
Return on equity22.4%15.6%24.4%18.4%17.8%
Return on invested capital16.3%8.5%10.2%20.8%15.5%
Return on assets10.9%8.1%6.3%6.6%6.5%
Free cash flow yield-0.4%2.0%0.1%1.0%0.2%
Earnings yield1.9%2.9%1.3%0.7%0.6%
Enterprise value₹60.3B₹21B₹27.9B₹27.6B₹27.4B
Net debt / EBITDA-1.18×-1.44×-0.14×-0.78×-1.05×
Cash conversion cycle (days)6716717592163