Sarveshwar Foods Limited (SARVESHWAR.NS) 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

+405.9%

₹17.96

vs ₹3.55 price

Levered DCF

₹10.56

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

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	8.66×	22.61×	2.49×	20.8×	29.89×	9.9×	4.37×	0.16×
P/B	0.58×	2×	2.71×	0.74×	0.61×	0.32×	0.16×	0.02×
P/S	0.2×	0.54×	0.79×	0.23×	0.17×	0.1×	0.05×	0×
EV / EBITDA	7.9×	11.78×	3.06×	11.13×	12.35×	14.12×	8.56×	5.69×
Gross margin	7.7%	10.3%	9.4%	9.2%	9.5%	9.8%	8.6%	9.6%
Operating margin	4.8%	6.2%	6.3%	4.9%	4.5%	3.9%	4.8%	6.1%
Net margin	2.4%	2.4%	31.7%	1.1%	0.6%	1.0%	1.2%	3.2%
Current ratio	1.78×	1.52×	1.53×	1.77×	1.65×	1.63×	1.51×	1.48×
Debt / equity	0.53×	1×	1.18×	1.37×	1.66×	1.66×	1.39×	1.37×
Interest coverage	2.44×	1.78×	1.4×	1.27×	1.37×	1.61×	1.21×	2.53×
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	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	6.7%	8.8%	109.1%	3.6%	2.1%	3.3%	3.6%	11.8%
Return on invested capital	6.5%	8.5%	7.6%	4.9%	3.6%	3.1%	5.0%	7.5%
Return on assets	2.9%	3.0%	34.8%	1.4%	0.7%	1.0%	1.3%	4.2%
Free cash flow yield	-32.1%	-4.3%	36.3%	-22.8%	19.7%	-52.4%	28.1%	-1225.2%
Earnings yield	11.6%	4.4%	40.2%	4.9%	3.4%	10.1%	22.9%	640.7%
Enterprise value	₹5.2B	₹9.1B	₹9.8B	₹4.5B	₹3.7B	₹3.2B	₹2.4B	₹2.1B
Net debt / EBITDA	3.74×	3.91×	0.93×	7.24×	9.02×	11.81×	7.68×	5.61×
Cash conversion cycle (days)	157	180	174	237	235	301	273	240