Savera Industries Limited (SAVERA.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

+778.3%

₹1,400.83

vs ₹159.50 price

Levered DCF

₹1,180.16

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	15.33×	11.55×	13.92×	5.26×	-80.15×	-12.62×	9.14×	12.5×
P/B	2.02×	1.74×	1.83×	0.93×	1.11×	0.89×	0.64×	1.34×
P/S	1.92×	1.83×	1.99×	1.07×	2.01×	2.64×	0.58×	1.09×
EV / EBITDA	8.37×	8.5×	9.01×	3.8×	35.06×	-161.62×	3.54×	6.19×
Gross margin	47.9%	55.5%	46.4%	33.1%	15.5%	31.6%	22.8%	70.0%
Operating margin	10.7%	22.3%	18.3%	19.0%	-2.2%	-23.0%	9.9%	13.1%
Net margin	12.5%	15.9%	14.3%	20.3%	-2.5%	-20.9%	6.4%	8.7%
Current ratio	2.19×	1.97×	2.38×	2.48×	1.36×	1.07×	1.38×	0.88×
Debt / equity	0.08×	0.07×	0.08×	0.06×	0.04×	0.09×	0.05×	0.06×
Interest coverage	14.51×	36.9×	40.13×	49.11×	-1.5×	-9.47×	10.37×	15.51×
Dividend yield	1.8%	2.3%	2.5%	0.0%	0.0%	0.0%	5.1%	4.2%
Payout ratio	27.9%	27.0%	34.7%	0.0%	0.0%	0.0%	47.1%	52.6%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	13.2%	15.0%	13.2%	17.7%	-1.4%	-7.1%	7.0%	10.7%
Return on invested capital	8.2%	15.9%	12.1%	12.4%	-1.2%	-6.3%	7.3%	9.9%
Return on assets	10.9%	12.5%	10.8%	15.0%	-1.2%	-6.0%	5.9%	8.7%
Free cash flow yield	7.3%	6.8%	3.7%	14.3%	6.5%	-7.8%	22.9%	9.7%
Earnings yield	6.5%	8.7%	7.2%	19.0%	-1.3%	-7.9%	10.9%	8.0%
Enterprise value	₹2B	₹1.6B	₹1.5B	₹691.8M	₹654.4M	₹555.2M	₹396.9M	₹797.2M
Net debt / EBITDA	0.13×	0.28×	0.18×	0.2×	0.74×	-10.91×	0.05×	0.09×
Cash conversion cycle (days)	-2	-12	2	2	0	13	-8	-4