SITI Networks Limited (SITINET.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

-4494.0%

-₹9.67

vs ₹0.22 price

Levered DCF

₹0.73

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

-0.9

Distress zone

Rating

—

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-0.2×	-0.26×	-0.36×	-0.99×	-0.31×	-0.24×	-1.67×	-7.03×
P/B	-0.04×	-0.05×	-0.13×	-0.5×	-0.3×	-10×	2.25×	3.97×
P/S	0.03×	0.04×	0.07×	0.17×	0.05×	0.03×	0.31×	0.96×
EV / EBITDA	44.34×	5.91×	6.28×	6.08×	4.27×	3.87×	6.44×	9.71×
Gross margin	35.7%	-0.8%	44.4%	7.3%	10.0%	10.3%	11.0%	53.4%
Operating margin	-12.0%	-17.7%	-15.6%	-9.2%	-6.1%	-4.1%	-2.3%	-0.4%
Net margin	-17.8%	-14.2%	-20.8%	-17.5%	-15.6%	-12.6%	-18.5%	-13.7%
Current ratio	0.3×	0.31×	0.27×	0.26×	0.29×	0.42×	0.54×	0.48×
Debt / equity	-0.66×	-0.81×	-1.18×	-1.98×	-4.16×	-246.09×	7.27×	4.22×
Interest coverage	-1.47×	-2.79×	-1.81×	-1.11×	-0.77×	-0.41×	-0.19×	-0.04×
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	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	17.9%	19.2%	36.1%	50.8%	98.0%	4217.5%	-134.4%	-56.5%
Return on invested capital	48.3%	280.9%	-78.1%	-20.7%	-10.0%	-4.5%	-1.7%	-0.2%
Return on assets	-15.9%	-13.9%	-19.8%	-15.2%	-12.9%	-8.5%	-9.5%	-6.3%
Free cash flow yield	84.9%	499.6%	138.6%	11.1%	202.4%	806.5%	44.3%	-3.4%
Earnings yield	-510.4%	-391.7%	-279.2%	-101.5%	-323.3%	-421.7%	-59.9%	-14.2%
Enterprise value	₹7.3B	₹7.5B	₹9.2B	₹11.7B	₹9.8B	₹10.5B	₹18.1B	₹27.2B
Net debt / EBITDA	41.86×	5.54×	5.59×	4.79×	3.94×	3.69×	4.86×	4.85×
Cash conversion cycle (days)	-422	-181	-274	-115	-108	-108	-20	-40