SC Agrotech Ltd (SCAGRO.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

-8185.0%

-₹3,416.72

vs ₹42.26 price

Levered DCF

-₹1,906.26

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B-

Overall 2 / 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	71.27×	49.78×	34.65×	2.82×	475×	20.62×	14.33×	48.75×
P/B	2.01×	3.52×	3.13×	2.32×	13.57×	2.52×	2.21×	7.99×
P/S	2.69×	3.81×	7.15×	63.19×	21.14×	7.53×	1.11×	3.39×
EV / EBITDA	52.68×	-4.06×	-34.41×	-6.34×	-37.54×	18.84×	17.79×	50.45×
Gross margin	5.7%	72.8%	49.7%	-44.5%	47.7%	1.5%	100.0%	100.0%
Operating margin	5.3%	-11.1%	-51.5%	-994.7%	33.5%	301.2%	60.4%	55.6%
Net margin	3.8%	7.7%	20.6%	2243.5%	4.5%	36.5%	7.7%	6.9%
Current ratio	7.3×	2.01×	5.29×	8.87×	0.97×	1.2×	1.45×	1.34×
Debt / equity	0.09×	0×	0×	0×	0×	0.54×	1.02×	1.09×
Interest coverage	0×	-915.67×	0×	-882.1×	0×	0×	0×	0×
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	2.8%	7.1%	9.0%	82.5%	2.9%	12.2%	15.5%	16.4%
Return on invested capital	2.6%	-9.2%	-19.8%	-34.1%	15.1%	44.4%	47.8%	48.1%
Return on assets	2.4%	6.0%	7.7%	74.1%	0.6%	3.1%	3.8%	3.5%
Free cash flow yield	-50.9%	0.7%	-12.1%	-12.6%	-8.8%	-75.9%	-96.0%	-31.0%
Earnings yield	1.4%	2.0%	2.9%	35.5%	0.2%	4.9%	7.0%	2.1%
Enterprise value	₹2.5B	₹92.3M	₹80.7M	₹55M	₹56M	₹12.3M	₹11.6M	₹27.2M
Net debt / EBITDA	2.11×	0.09×	0.98×	0.12×	0.95×	2.91×	5.56×	5.24×
Cash conversion cycle (days)	384	-15	229	1,785	622	555	263	253