Search companies

Find a company by ticker or name

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
-38.0%
₹435.13
vs ₹701.40 price
Levered DCF
₹359.78
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
—
Rating
B-
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E9.17×149.67×1,086.76×-100.78×-55.38×-74.93×-111.57×146.5×
P/B5.43×20.82×28.11×135.53×-18.29×-31.15×-69.23×46.17×
P/S3.87×6.09×14.43×4.17×7.3×87.06×26.69×6.59×
EV / EBITDA7.33×93.5×397.46×230.21×-118.27×-309.14×-307.09×55.44×
Gross margin14.9%23.2%20.4%18.7%7.1%9.7%22.3%19.3%
Operating margin-3.1%1.2%-1.8%3.0%-8.9%-123.6%-10.8%14.7%
Net margin42.2%4.1%1.3%-4.1%-13.2%-116.2%-23.9%4.3%
Current ratio1.16×1.18×1.24×1.23×1.04×1.14×1.07×1.5×
Debt / equity1.61×3.29×3.09×36.27×-3.32×-5.74×-10.54×7.43×
Interest coverage-1.32×0.6×-0.74×0.64×-1.14×-1.28×-1.37×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity59.2%13.9%2.6%-134.3%33.1%41.6%62.0%30.2%
Return on invested capital-1.4%0.9%-0.9%2.6%-7.1%-7.4%-2.0%8.7%
Return on assets6.3%0.8%0.2%-1.1%-2.6%-2.3%-2.0%2.7%
Free cash flow yield-1.0%3.0%0.3%-4.6%1.8%-0.3%0.1%-2.5%
Earnings yield10.9%0.7%0.1%-1.0%-1.8%-1.3%-0.9%0.7%
Enterprise value₹102.8B₹160.3B₹189.4B₹76.1B₹73.8B₹73.8B₹72.9B₹62.5B
Net debt / EBITDA0.17×5.23×27.76×35.42×-14.97×-39.4×-35.49×7.1×
Cash conversion cycle (days)1,2551,3652,0961,0121,16913,407-71363