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
+323.3%
₹7,054.13
vs ₹1,666.40 price
Levered DCF
₹4,701.28
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
5.1
Safe zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E31.15×46.75×30.03×11.89×10.75×11.47×7.81×12.14×
P/B1.97×3.01×3.08×1.64×2.11×2.33×1.3×1.57×
P/S1.51×4.3×5.82×2.65×3.18×2.95×1.25×2.18×
EV / EBITDA13.56×103.13×22.85×8.89×8.28×8.08×4.88×9.25×
Gross margin18.7%12.3%22.1%35.9%34.1%40.5%34.7%32.9%
Operating margin4.4%1.9%21.1%21.6%29.1%27.8%15.6%12.8%
Net margin4.8%9.1%19.4%22.3%29.6%25.8%16.0%17.9%
Current ratio2.17×3.38×1.57×2.26×1.63×2.5×2.08×2.97×
Debt / equity0.03×0.03×0.01×0×0×0×0.01×0×
Interest coverage12.34×3.83×260.83×721.98×2,792.65×264.32×109.11×0×
Dividend yield2.3%1.6%1.6%3.2%2.9%1.1%18.5%1.6%
Payout ratio70.1%75.0%47.8%37.8%31.7%13.1%144.7%19.7%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity6.3%6.4%10.2%13.8%19.6%20.3%16.6%13.0%
Return on invested capital4.1%1.0%8.9%10.6%15.5%16.6%11.0%7.5%
Return on assets4.6%5.2%8.5%12.1%16.6%17.1%12.7%11.4%
Free cash flow yield-1.3%-2.8%2.2%5.4%7.3%8.9%15.7%1.0%
Earnings yield3.2%2.1%3.3%8.4%9.3%8.7%12.8%8.2%
Enterprise value₹16.1B₹23.6B₹23.2B₹11.6B₹13.6B₹12.9B₹6B₹10.8B
Net debt / EBITDA-0.58×-0.28×-0.43×-0.17×-0.1×-0.12×-0.09×-0.12×
Cash conversion cycle (days)898569158469-4283