Response Informatics Limited (RESPONSINF.BO) 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

+768.3%

₹154.13

vs ₹17.75 price

Levered DCF

₹41.36

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C+

Overall 2 / 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	FY2018
P/E	9.12×	14.98×	27.22×	45.22×	0×	-1.92×	-9.21×	180.17×
P/B	0.94×	1.95×	7.81×	5.17×	4.49×	3.03×	1.45×	1.5×
P/S	0.72×	0.93×	1.76×	2.5×	0×	1.67×	3.52×	12.19×
EV / EBITDA	8.62×	13.02×	22.68×	38.66×	0×	-2×	-10.19×	89.22×
Gross margin	23.9%	24.9%	26.8%	38.1%	0.0%	36.3%	2.1%	30.8%
Operating margin	7.1%	6.2%	9.9%	6.4%	0.0%	13.3%	-37.5%	12.1%
Net margin	7.9%	6.2%	6.5%	5.5%	0.0%	-86.9%	-38.2%	7.2%
Current ratio	4.35×	4.17×	2.16×	2.08×	2.14×	5.97×	4.21×	12.09×
Debt / equity	0.09×	0.08×	0.32×	0.29×	0.22×	0.31×	0.06×	0×
Interest coverage	28.93×	29.46×	25.31×	65.81×	0×	1,739.5×	-301.32×	1,153.61×
Dividend yield	0.0%	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%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	10.3%	13.0%	28.7%	11.4%	0.0%	-157.6%	-15.8%	0.9%
Return on invested capital	7.4%	10.9%	29.0%	8.4%	0.0%	18.3%	-14.6%	1.0%
Return on assets	8.0%	10.0%	14.7%	5.7%	0.0%	-104.2%	-13.6%	0.9%
Free cash flow yield	-14.8%	-6.6%	0.5%	-13.4%	0.0%	1.4%	-3.8%	0.4%
Earnings yield	11.0%	6.7%	3.7%	2.2%	0.0%	-52.1%	-10.9%	0.6%
Enterprise value	₹207M	₹301M	₹616.2M	₹294.8M	₹77.7M	₹45M	₹56M	₹64.6M
Net debt / EBITDA	0.7×	-0.47×	0.68×	1.86×	0×	-0.06×	-0.36×	-0.07×
Cash conversion cycle (days)	219	111	55	-108	0	-10	0	1,129