Samkrg Pistons And Rings Limited (SAMKRG.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

-162.7%

-₹64.23

vs ₹102.40 price

Levered DCF

-₹194.25

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B-

Overall 3 / 5

Ratios by fiscal year

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

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	10.15×	21.05×	11.45×	8.06×	10.36×	8.67×	3.85×	8×
P/B	0.49×	0.64×	0.76×	0.66×	0.82×	0.91×	0.51×	1.19×
P/S	0.35×	0.51×	0.59×	0.51×	0.61×	0.68×	0.33×	0.6×
EV / EBITDA	3.7×	5.81×	5.64×	3.84×	4.88×	4.25×	2.4×	4.35×
Gross margin	16.4%	14.7%	41.0%	41.7%	41.2%	46.2%	51.0%	44.6%
Operating margin	7.7%	6.5%	19.3%	9.4%	8.6%	10.6%	11.3%	11.2%
Net margin	3.4%	2.4%	5.1%	6.3%	5.9%	7.8%	8.5%	7.4%
Current ratio	1.71×	1.95×	1.95×	2.53×	2.23×	2.03×	1.35×	1.16×
Debt / equity	0.18×	0.3×	0.21×	0.11×	0.12×	0.04×	0.12×	0.16×
Interest coverage	2.17×	2.58×	12.54×	6.43×	13.24×	22.48×	25.33×	22×
Dividend yield	0.3%	2.0%	1.7%	2.1%	3.4%	0.0%	15.7%	3.5%
Payout ratio	2.9%	41.6%	19.5%	16.7%	35.4%	0.0%	60.4%	28.4%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	4.8%	3.1%	6.6%	8.2%	7.9%	10.4%	13.1%	14.9%
Return on invested capital	5.2%	3.5%	15.7%	7.8%	7.1%	9.6%	11.2%	12.1%
Return on assets	3.1%	2.3%	4.8%	6.2%	6.2%	8.1%	9.2%	10.0%
Free cash flow yield	-11.1%	-16.9%	-4.6%	1.6%	-7.0%	7.4%	19.1%	3.6%
Earnings yield	9.9%	4.8%	8.7%	12.4%	9.7%	11.5%	26.0%	12.5%
Enterprise value	₹1.3B	₹1.8B	₹1.8B	₹1.4B	₹1.6B	₹1.6B	₹937.3M	₹1.9B
Net debt / EBITDA	0.93×	1.82×	1.21×	0.54×	0.6×	0.17×	0.47×	0.5×
Cash conversion cycle (days)	113	146	164	180	145	109	91	62