Quadrant Future Tek Ltd. (QUADFUTURE.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

-92.3%

₹30.92

vs ₹400.20 price

Levered DCF

-₹127.46

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-25.01×	-86.84×	152.58×	127.59×	906.12×	277.5×	237.43×
P/B	4.16×	5.74×	38.18×	60.37×	113.81×	97.15×	88.36×
P/S	7.02×	11.61×	11.84×	11.65×	17.04×	18.29×	18.29×
EV / EBITDA	-32.4×	669.26×	50.89×	69.89×	198×	122.29×	131.4×
Gross margin	-9.7%	1.9%	22.6%	19.0%	10.0%	32.1%	27.9%
Operating margin	-38.0%	-13.0%	17.5%	15.8%	6.3%	20.0%	20.0%
Net margin	-28.1%	-13.4%	7.7%	9.1%	1.9%	6.6%	7.7%
Current ratio	5.96×	4.13×	1.19×	1.19×	1.45×	1.25×	1.13×
Debt / equity	0.1×	0.31×	1.75×	2.52×	5.17×	2.99×	2.38×
Interest coverage	-19.18×	-2.48×	6.09×	8.54×	2.04×	0×	0×
Dividend yield	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%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-16.6%	-6.6%	25.0%	47.3%	12.5%	35.1%	37.3%
Return on invested capital	-15.6%	-3.7%	11.5%	16.2%	4.5%	21.9%	24.6%
Return on assets	-13.4%	-4.9%	8.0%	11.7%	1.7%	8.2%	8.6%
Free cash flow yield	-8.6%	-4.6%	-0.2%	0.6%	-2.0%	-0.2%	-0.2%
Earnings yield	-4.0%	-1.2%	0.7%	0.8%	0.1%	0.4%	0.4%
Enterprise value	₹11B	₹17.9B	₹18.6B	₹18.5B	₹18.6B	₹13.7B	₹13.7B
Net debt / EBITDA	-0.79×	30.65×	2.23×	2.79×	8.6×	3.64×	3.42×
Cash conversion cycle (days)	323	222	121	92	137	189	160