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
-39.5%
₹25.27
vs ₹41.78 price
Levered DCF
-₹226.66
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
—
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E22.5×30.33×15.16×11×9.87×11.39×8.55×15.96×
P/B0.58×0.86×1.58×2.01×3.07×1.1×0.38×1.78×
P/S1.01×2.62×1.18×0.79×0.77×0.26×0.23×0.86×
EV / EBITDA5.77×6.85×6.31×4.85×5.36×3.2×3.17×11.8×
Gross margin20.4%7.2%18.1%12.8%91.8%85.9%59.8%66.6%
Operating margin2.8%-5.5%17.2%8.8%9.2%1.2%0.5%3.9%
Net margin4.5%8.6%7.8%7.2%7.8%2.3%2.7%5.4%
Current ratio1.95×1.76×1.6×1.25×1.22×1.31×1.35×1.44×
Debt / equity0.06×0.13×0.18×0.12×0.12×0.09×0.08×0.27×
Interest coverage1.98×-0.96×53.73×21.06×21.47×4.99×0.23×2.14×
Dividend yield0.0%0.0%0.7%0.6%0.4%0.0%0.0%0.0%
Payout ratio0.0%0.0%10.5%6.9%4.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity2.6%2.8%10.4%18.3%31.1%9.7%4.4%11.1%
Return on invested capital1.0%-1.5%11.9%13.1%25.7%3.3%1.7%11.0%
Return on assets1.5%1.5%4.5%5.3%8.4%2.8%1.8%4.3%
Free cash flow yield-42.6%-22.0%-8.6%-8.8%5.8%73.2%31.8%-4.8%
Earnings yield4.4%3.3%6.6%9.1%10.1%8.8%11.7%6.3%
Enterprise value₹393.6M₹461.4M₹830.2M₹567.5M₹654.4M₹113.5M₹77.5M₹310.5M
Net debt / EBITDA-0.35×-1.17×-1.04×-0.63×-1.28×-2.56×0.49×1.05×
Cash conversion cycle (days)245105-485-1,995-56924-28