Shantidoot Infra Services Ltd (SISL.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

+867.0%

₹5,420.12

vs ₹560.50 price

Levered DCF

₹2,160.62

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

8.83

Safe zone

Rating

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
P/E	0×	8.85×	11.9×	14.47×	9.55×	158.02×
P/B	0×	4.35×	2.51×	3.08×	8.52×	81.72×
P/S	0×	1.56×	1.38×	1.35×	1.76×	3.21×
EV / EBITDA	-0.28×	6.41×	6.24×	7.82×	5.86×	100.76×
Gross margin	21.7%	30.1%	25.5%	23.5%	35.6%	8.7%
Operating margin	4.3%	23.5%	16.9%	13.3%	34.9%	2.8%
Net margin	3.2%	17.6%	12.4%	9.3%	18.4%	2.1%
Current ratio	2.01×	2.12×	3.63×	3.82×	1.78×	0.76×
Debt / equity	0.01×	0.01×	0.02×	0.13×	0.42×	5.26×
Interest coverage	0×	1,267.82×	55.59×	41.6×	58.43×	90.46×
Dividend yield	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%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	11.7%	49.1%	22.5%	21.3%	89.2%	52.2%
Return on invested capital	11.5%	48.7%	22.5%	19.3%	87.4%	8.3%
Return on assets	7.8%	29.3%	17.0%	14.9%	37.3%	4.6%
Free cash flow yield	0.0%	-4.8%	13.4%	-6.6%	3.7%	-4.9%
Earnings yield	0.0%	11.3%	9.0%	6.9%	10.5%	0.6%
Enterprise value	-₹11.3M	₹468.3M	₹119.5M	₹125.1M	₹136.3M	₹141M
Net debt / EBITDA	-0.28×	-0.02×	-0.96×	-0.39×	0.12×	5.31×
Cash conversion cycle (days)	36	77	121	48	81	-41