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
-77.9%
₹31.82
vs ₹144.20 price
Levered DCF
₹45.31
After debt service
Piotroski score
1 / 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 ×.

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-63.4×314.04×107.74×116.62×12.67×11.19×7.13×17.32×
P/B1.59×3.74×5.98×1.77×1.68×1.59×0.82×2.01×
P/S2.65×5.91×8.96×2.67×3.08×3.6×1.85×5.05×
EV / EBITDA-23.15×-247.72×66.15×30.49×9.7×8.14×5.68×12.3×
Gross margin23.0%97.4%40.0%40.9%56.2%61.3%58.2%61.4%
Operating margin-16.6%-17.6%1.9%-4.8%26.4%37.7%24.5%33.3%
Net margin-4.2%1.8%8.3%2.3%24.3%32.1%26.0%29.2%
Current ratio3.4×4.72×4.96×4.5×6.2×8.53×9.56×10.69×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage-216.35×-223.41×41.69×0×0×0×0×0×
Dividend yield0.0%1.0%0.5%3.5%2.2%0.0%7.3%1.3%
Payout ratio0.0%320.0%54.8%407.7%27.8%0.0%51.7%23.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-2.5%1.1%5.5%1.5%13.3%14.2%11.6%11.6%
Return on invested capital-5.2%-11.0%1.1%-2.5%11.0%12.2%7.9%8.8%
Return on assets-2.0%1.0%4.7%1.3%11.6%12.9%10.7%10.8%
Free cash flow yield0.1%-2.2%0.4%3.6%7.0%7.5%11.2%3.2%
Earnings yield-1.6%0.3%0.9%0.9%7.9%8.9%14.0%5.8%
Enterprise value₹6.8B₹16.3B₹25.8B₹7.3B₹10.5B₹11.8B₹5.2B₹15.8B
Net debt / EBITDA0.45×3.14×-0.96×-0.48×-0.07×-0.11×-0.11×-0.1×
Cash conversion cycle (days)127-1,457878274344748