Shilchar Technologies Limited (SHILCTECH.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

—

Levered DCF

—

After debt service

Piotroski score

—

Altman Z-score

—

Rating

—

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	25.7×	28.18×	33.53×	13.35×	9.53×	14.15×	19.82×	16.1×
P/B	8.28×	7.95×	9.8×	3.16×	1.12×	0.79×	0.32×	1.36×
P/S	6.23×	4.43×	5.18×	1.37×	0.5×	0.44×	0.28×	0.7×
EV / EBITDA	18.57×	14.73×	16.05×	6.14×	4.66×	6.09×	8.9×	6.47×
Gross margin	33.6%	37.5%	36.8%	28.7%	22.0%	22.5%	27.5%	26.4%
Operating margin	28.6%	34.2%	28.1%	18.2%	9.4%	6.1%	1.5%	10.8%
Net margin	24.3%	23.6%	23.2%	15.4%	7.8%	4.7%	2.1%	6.5%
Current ratio	5.3×	3.03×	3.07×	2.56×	1.76×	2.06×	2.02×	2.29×
Debt / equity	0×	0×	0×	0×	0.21×	0.12×	0.24×	0.26×
Interest coverage	394.24×	483.34×	531.07×	85.28×	15.84×	3.31×	0.74×	4.57×
Dividend yield	0.4%	0.3%	0.2%	0.4%	0.6%	0.7%	4.6%	1.1%
Payout ratio	9.0%	6.5%	4.2%	3.5%	4.1%	6.9%	61.3%	11.9%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	32.2%	42.3%	43.8%	35.5%	17.6%	8.3%	2.4%	12.7%
Return on invested capital	28.1%	45.2%	39.0%	30.4%	12.5%	7.1%	1.0%	11.7%
Return on assets	26.8%	30.0%	31.4%	24.3%	9.6%	5.2%	1.5%	7.9%
Free cash flow yield	4.2%	0.8%	3.3%	8.8%	-9.9%	19.0%	27.5%	-4.9%
Earnings yield	3.9%	5.3%	4.5%	11.2%	15.7%	10.6%	7.6%	9.3%
Enterprise value	₹40.2B	₹27.2B	₹20.2B	₹3.8B	₹1.1B	₹589.6M	₹326.9M	₹987.9M
Net debt / EBITDA	-0.2×	-0.2×	-0.27×	-0.14×	0.75×	0.71×	3.51×	1.03×
Cash conversion cycle (days)	105	121	95	97	130	97	163	98