Schneider Electric Infrastructure Limited (SCHNEIDER.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

-32.5%

₹765.92

vs ₹1,134.60 price

Levered DCF

₹343.83

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

12.45

Safe zone

Rating

C-

Overall 1 / 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	95.14×	58.57×	108.22×	30.12×	102.2×	-2,231.68×	-52.98×	-109.31×
P/B	26.11×	27.91×	62.82×	24.64×	78.47×	636.53×	1,113.72×	113.87×
P/S	7×	5.95×	8.43×	2.09×	1.85×	1.74×	1.13×	1.92×
EV / EBITDA	54.49×	41.28×	64.19×	24.34×	37.02×	41.55×	61.34×	85.36×
Gross margin	24.1%	37.4%	35.8%	31.2%	28.4%	29.9%	27.9%	27.1%
Operating margin	11.7%	25.7%	23.2%	17.5%	13.9%	14.8%	11.8%	11.8%
Net margin	7.4%	10.2%	7.8%	7.0%	1.8%	-0.1%	-2.1%	-1.8%
Current ratio	1.73×	1.7×	1.44×	1.22×	1.1×	1.03×	1.01×	0.76×
Debt / equity	0.71×	0.93×	1.85×	3.15×	14.01×	153.54×	348.11×	19.38×
Interest coverage	6.67×	13.94×	7.44×	5.98×	4.45×	4.02×	3.44×	3.78×
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	27.4%	47.7%	58.1%	81.8%	76.5%	-28.5%	-2102.0%	-104.2%
Return on invested capital	17.8%	45.8%	46.7%	43.5%	37.7%	33.5%	31.9%	32.9%
Return on assets	9.1%	13.9%	10.9%	9.1%	2.4%	-0.1%	-2.6%	-2.1%
Free cash flow yield	0.5%	1.6%	0.7%	1.5%	3.3%	-0.1%	-0.6%	-2.3%
Earnings yield	1.1%	1.7%	0.9%	3.3%	1.0%	-0.0%	-1.9%	-0.9%
Enterprise value	₹204.1B	₹159.5B	₹191B	₹41.8B	₹33B	₹27.8B	₹20.4B	₹31B
Net debt / EBITDA	0.51×	0.68×	1.68×	2.66×	5.26×	7.8×	14.3×	11.98×
Cash conversion cycle (days)	68	57	71	40	31	46	33	28