Sunrise Efficient Marketing Li (SEML.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

-197.3%

-₹23.84

vs ₹24.50 price

Levered DCF

-₹552.82

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

5.88

Safe zone

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
P/E	13.93×	27.63×	12.64×	13.96×	9.24×	231.11×
P/B	1.29×	3.8×	2.51×	3.42×	5.66×	37.79×
P/S	0.87×	1.97×	0.93×	1.15×	0.7×	1.73×
EV / EBITDA	11.27×	18.94×	8.46×	9.94×	7.77×	79.09×
Gross margin	11.4%	15.8%	16.4%	13.7%	13.0%	4.8%
Operating margin	7.3%	9.5%	10.6%	11.7%	10.5%	2.4%
Net margin	6.2%	7.1%	7.3%	8.3%	7.6%	0.7%
Current ratio	15.94×	8.38×	4.64×	3.82×	1.74×	1.05×
Debt / equity	0.03×	-0×	0.18×	0.25×	1.65×	5.71×
Interest coverage	43.79×	19.83×	8.14×	11.45×	8.74×	1.67×
Dividend yield	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%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	9.2%	13.7%	19.9%	24.5%	61.2%	16.4%
Return on invested capital	7.9%	13.7%	17.9%	20.5%	23.3%	5.6%
Return on assets	8.7%	12.1%	14.3%	16.5%	17.3%	1.1%
Free cash flow yield	-16.0%	-3.8%	0.8%	-9.9%	-18.3%	-17.3%
Earnings yield	7.2%	3.6%	7.9%	7.2%	10.8%	0.4%
Enterprise value	₹1.4B	₹2.5B	₹1.1B	₹1.2B	₹583.6M	₹519.9M
Net debt / EBITDA	-0.22×	-0.11×	0.47×	0.63×	1.76×	10.37×
Cash conversion cycle (days)	191	201	130	96	119	99