52 Weeks Entertainment Limited (SHAQUAK.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

+3.7%

₹1.18

vs ₹1.14 price

Levered DCF

-₹1.01

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

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	39.33×	-45.4×	34.7×	-36.03×	-5.48×	3.7×	-3.06×	-1.75×
P/B	0.28×	0.34×	0.37×	0.37×	0.62×	0.17×	0.06×	0.28×
P/S	0×	0×	20.81×	19,184×	0×	0×	0×	0.88×
EV / EBITDA	67.01×	-9,063.74×	55.84×	-201.28×	-10,414.15×	-0.88×	-39.38×	-6.05×
Gross margin	0.0%	0.0%	100.0%	-100.0%	0.0%	0.0%	0.0%	-55.8%
Operating margin	0.0%	0.0%	-39.9%	-37466.7%	0.0%	0.0%	0.0%	-58.0%
Net margin	0.0%	0.0%	60.0%	-53300.0%	0.0%	0.0%	0.0%	-50.4%
Current ratio	10.44×	9.85×	10.44×	4.69×	4.81×	4.76×	2.25×	2.25×
Debt / equity	0.24×	0.24×	0.23×	0.24×	0.23×	0.19×	0.68×	0.69×
Interest coverage	-12.84×	-72.38×	-1,131×	-224.8×	-14.22×	-11,257.91×	-127,000×	-211.12×
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	0.7%	-0.7%	1.1%	-1.0%	-11.5%	4.5%	-1.9%	-16.1%
Return on invested capital	-0.7%	-0.6%	-0.6%	-0.6%	-0.1%	-33.4%	-0.4%	-11.0%
Return on assets	0.6%	-0.6%	0.9%	-0.8%	-9.2%	3.6%	-1.1%	-9.1%
Free cash flow yield	-2.7%	-2.3%	1.7%	-1.9%	-16.0%	270.2%	40.7%	-19.1%
Earnings yield	2.5%	-2.2%	2.9%	-2.8%	-18.4%	27.0%	-32.7%	-56.9%
Enterprise value	₹83.8M	₹90.6M	₹95M	₹94.6M	₹135.4M	₹63.9M	₹124.1M	₹167.3M
Net debt / EBITDA	30.89×	-3,727.1×	21.19×	-78.83×	-2,767.38×	-0.47×	-36.28×	-4.29×
Cash conversion cycle (days)	0	175,200	11,183	10,739,152	194,667	-19	267,924,632	1,128