Shraddha Prime Projects Limited (SHRADDHA.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

-23903.2%

-₹38,442.14

vs ₹161.50 price

Levered DCF

-₹43,935.38

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

2.71

Grey 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	11.34×	13.32×	19.5×	18.15×	-19.41×	-8.5×	-15.39×	-10.56×
P/B	4.63×	8.76×	4.68×	6.62×	7.02×	1.86×	1.78×	1.51×
P/S	1.2×	4.44×	3.06×	1.04×	86.25×	51.19×	71.72×	36.51×
EV / EBITDA	10.65×	24.75×	33.43×	105.71×	-70.92×	-8.5×	-9.88×	-7.56×
Gross margin	13.8%	40.5%	14.3%	18.9%	17.0%	-365.6%	51.5%	41.8%
Operating margin	13.0%	19.6%	11.6%	11.3%	-533.2%	-648.7%	-710.0%	-54.4%
Net margin	10.6%	15.8%	7.8%	5.7%	-443.9%	-593.0%	-472.0%	-345.7%
Current ratio	2.14×	3.21×	2.04×	1×	90.99×	52.8×	40.15×	109.26×
Debt / equity	1.98×	2.4×	1.89×	65.04×	23.65×	0×	0×	0×
Interest coverage	386.38×	95.44×	261.87×	18.92×	0×	0×	0×	0×
Dividend yield	0.1%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	1.5%	1.6%	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	40.8%	31.3%	11.9%	36.4%	-36.1%	-21.5%	-11.7%	-14.3%
Return on invested capital	11.3%	8.1%	3.7%	0.7%	-1.8%	-23.6%	-17.6%	-2.3%
Return on assets	7.7%	6.4%	3.1%	0.4%	-1.5%	-21.1%	-11.4%	-14.2%
Free cash flow yield	-4.3%	-10.8%	-25.9%	-798.0%	-338.2%	-12.1%	-7.0%	-3.4%
Earnings yield	8.8%	3.6%	2.6%	5.5%	-5.1%	-11.6%	-6.6%	-9.5%
Enterprise value	₹8.4B	₹8.7B	₹3.6B	₹939.6M	₹262.3M	₹21.2M	₹24.4M	₹23.2M
Net debt / EBITDA	2.89×	5.1×	9.55×	95.67×	-54.66×	0.19×	0.33×	0.23×
Cash conversion cycle (days)	352	1,162	921	5,997	120,408	876	1,241	940