Satchmo Holdings Limited (SATCH.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

+957.8%

₹32.58

vs ₹3.08 price

Levered DCF

₹14.73

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

A-

Overall 4 / 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	0.04×	2.63×	2.81×	-0.57×	-0.66×	-0.21×	-0.06×	-0.26×
P/B	0.41×	-0.05×	-0.04×	-0.04×	-0.04×	-0.04×	-0.06×	0.02×
P/S	1.42×	4.18×	1×	0.43×	0.45×	0.34×	0.99×	0.38×
EV / EBITDA	0.04×	9.82×	6.19×	6.83×	3.76×	-15.37×	-8.67×	-8.42×
Gross margin	81.2%	28.2%	-48.9%	4.9%	33.4%	9.3%	33.5%	45.2%
Operating margin	34.5%	-144.0%	96.3%	76.0%	184.8%	-40.1%	-286.4%	-111.6%
Net margin	3690.6%	155.5%	35.9%	-74.8%	-68.8%	-164.0%	-1661.2%	-145.4%
Current ratio	0.17×	0.38×	0.37×	0.4×	0.46×	0.59×	1,367×	33.68×
Debt / equity	0.05×	-0.13×	-0.12×	-0.46×	-0.6×	-0.73×	-1.36×	0.39×
Interest coverage	58.47×	-1,702×	43.68×	1.22×	1.91×	-0.38×	-1.28×	-1.32×
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	1077.4%	-1.7%	-1.5%	6.8%	6.4%	20.7%	96.4%	-6.2%
Return on invested capital	9.5%	1.9%	-4.5%	-12.8%	-53.6%	62.6%	-3.5%	-3.5%
Return on assets	465.9%	2.2%	2.0%	-8.1%	-6.3%	-12.5%	-31.9%	-6.2%
Free cash flow yield	138.2%	7.2%	73.2%	58.6%	-6.6%	673.1%	-118.7%	-185.7%
Earnings yield	2604.5%	37.2%	35.8%	-174.3%	-152.3%	-478.6%	-1676.9%	-383.8%
Enterprise value	₹461.2M	₹1.8B	₹1.8B	₹5.5B	₹6.6B	₹7.7B	₹10.6B	₹10.6B
Net debt / EBITDA	0×	7.15×	4.65×	6.29×	3.51×	-14.51×	-8.32×	-8.08×
Cash conversion cycle (days)	1,079	19,915	2,303	2,044	3,387	2,923	17,646	9,163