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
-7401.0%
-₹2,080.80
vs ₹28.50 price
Levered DCF
-₹13,610.83
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 ×.

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E14.02×10.14×23.62×17.05×23.55×4.17×21.33×19.55×
P/B1.39×0.99×1.49×1.14×0.93×0.17×0.73×0.67×
P/S1.8×1.63×3.33×4.37×14×2.66×13×11.99×
EV / EBITDA41.09×36.47×45.19×34.12×17.17×3.07×15.43×13.36×
Gross margin48.3%32.1%37.8%51.0%93.5%91.9%93.1%93.8%
Operating margin31.5%19.0%21.0%39.9%80.9%85.6%84.2%84.0%
Net margin12.8%16.1%14.1%25.7%59.7%63.6%60.6%61.2%
Current ratio0.06×1.67×8.22×195.41×4,576.71×1,735.69×1,068.56×303.82×
Debt / equity4.91×3.5×3.33×2.21×0.01×0×0×0×
Interest coverage0×0×17.93×125.52×54,678.93×4,901.25×0×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity9.9%9.8%6.3%6.7%4.0%4.1%3.4%3.4%
Return on invested capital2.8%2.0%1.4%2.2%4.0%4.0%3.4%3.4%
Return on assets1.6%2.0%1.4%2.0%3.9%4.0%3.4%3.4%
Free cash flow yield-0.8%-56.3%-80.4%-197.1%1.1%-81.1%-12.6%-3.5%
Earnings yield7.1%9.9%4.2%5.9%4.3%23.9%4.7%5.1%
Enterprise value₹3.3B₹2.1B₹2B₹1.3B₹338.2M₹59.6M₹243.5M₹204.3M
Net debt / EBITDA31.91×28.34×31.08×22.47×-0.13×-0.04×-0.01×-0.91×
Cash conversion cycle (days)-142,0822,2774,5225,1755,4821819