Southern Infosys Limited (SOUTHERNIN.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

-122.6%

-₹4.63

vs ₹20.49 price

Levered DCF

₹9.83

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

Overall 2 / 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	-83.46×	45.62×	30.91×	87.5×	185.62×	94.67×	25.45×	802.16×
P/B	1.74×	2.04×	1.5×	1.33×	2.27×	1.35×	0.54×	1.1×
P/S	0.95×	0.93×	0.46×	0.68×	0.81×	0.45×	0.15×	0.26×
EV / EBITDA	538.3×	21.09×	15.82×	35.01×	66.08×	45.1×	23.92×	89.62×
Gross margin	4.3%	6.6%	4.9%	7.8%	3.8%	1.4%	0.6%	-0.2%
Operating margin	4.2%	6.5%	0.5%	3.5%	-0.3%	-1.5%	0.4%	-0.2%
Net margin	-1.2%	2.0%	1.5%	0.8%	0.4%	0.5%	0.6%	0.0%
Current ratio	1.13×	1.09×	1.02×	1.03×	0.97×	0.98×	1.03×	1.03×
Debt / equity	0×	0×	0×	0×	0×	0×	0×	0×
Interest coverage	222.95×	2,829.33×	304×	28.31×	-5.86×	-22.63×	44.39×	-129.52×
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	-2.1%	4.4%	4.8%	1.5%	1.2%	1.4%	2.1%	0.1%
Return on invested capital	7.5%	8.3%	1.3%	4.6%	-0.5%	-3.1%	1.5%	-0.1%
Return on assets	-0.6%	0.8%	1.0%	0.3%	0.3%	0.3%	0.4%	0.0%
Free cash flow yield	14.0%	-26.4%	37.6%	-4.4%	4.4%	-9.0%	169.5%	-4.8%
Earnings yield	-1.2%	2.2%	3.2%	1.1%	0.5%	1.0%	3.9%	0.1%
Enterprise value	₹87.2M	₹121.2M	₹59.8M	₹70.3M	₹115.1M	₹68M	₹24.9M	₹55.9M
Net debt / EBITDA	-90.03×	-0.07×	-6.72×	-0.91×	-3.46×	-2.17×	-3.1×	-0.17×
Cash conversion cycle (days)	-136	-112	-69	-96	-52	-22	-5	-99