Superior Industrial Enterprises Limited (SIEL.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

+63.5%

₹45.05

vs ₹27.55 price

Levered DCF

₹48.86

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B-

Overall 3 / 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	31.82×	10.4×	14.41×	32.79×	36.19×	22.52×	10.91×	-104.94×
P/B	0.65×	0.56×	0.71×	0.97×	1.05×	1.1×	1.22×	1.4×
P/S	1.07×	1.84×	1.76×	1.56×	1.95×	4.54×	3.05×	3.95×
EV / EBITDA	11.4×	26.67×	11.44×	22.67×	36.51×	76.38×	9.94×	127.82×
Gross margin	18.3%	14.5%	13.8%	22.4%	19.7%	29.5%	21.2%	12.9%
Operating margin	5.8%	5.1%	5.0%	6.6%	4.3%	2.2%	1.7%	-1.1%
Net margin	3.4%	17.4%	12.2%	4.8%	5.4%	20.2%	27.9%	-3.8%
Current ratio	1.73×	1.94×	1.7×	1.32×	1.32×	1.17×	1.2×	1.57×
Debt / equity	0.11×	0.06×	0.11×	0.18×	0.17×	0.16×	0.19×	0.19×
Interest coverage	3.1×	3.2×	2.65×	3.3×	1.67×	0.44×	0.46×	-0.24×
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	2.0%	5.3%	4.9%	3.0%	2.9%	4.9%	11.1%	-1.3%
Return on invested capital	2.3%	1.4%	1.7%	3.0%	1.9%	0.5%	0.6%	-0.3%
Return on assets	1.6%	4.8%	4.2%	2.4%	2.4%	4.0%	9.0%	-1.1%
Free cash flow yield	-0.5%	3.3%	4.3%	0.8%	0.1%	2.3%	-4.0%	-0.9%
Earnings yield	3.1%	9.5%	6.9%	3.1%	2.8%	4.4%	9.2%	-1.0%
Enterprise value	₹405.8M	₹856.3M	₹859.4M	₹860.7M	₹841.6M	₹833.4M	₹836.8M	₹811.1M
Net debt / EBITDA	-0.8×	1.54×	1.53×	3.53×	4.99×	9.78×	1.31×	13.3×
Cash conversion cycle (days)	39	66	84	84	67	114	95	59