Quantisight AI

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
+661.3%
₹57.10
vs ₹7.50 price
Levered DCF
-₹92.00
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-0.37
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017
P/E75.69×-9.66×-1.21×-1.87×-4.05×-2.36×-19.4×13.53×
P/B-2.45×-0.78×-0.31×-0.75×-1.6×-1.4×-16.75×-134.91×
P/S0.94×0.6×0.21×0.49×0.81×0.18×0.66×0.98×
EV / EBITDA8.92×11.4×-99.22×226.06×13.35×9.56×-242.07×9.98×
Gross margin-4.7%-5.7%-5.7%-20.2%-21.6%3.0%4.5%14.9%
Operating margin-19.1%-15.1%-15.0%-29.2%-31.3%-3.8%-3.2%7.1%
Net margin1.2%-6.2%-17.1%-26.4%-19.9%-7.8%-3.4%7.2%
Current ratio0.41×0.28×0.21×0.25×0.33×0.34×0.38×0.3×
Debt / equity-2.17×-1.03×-1.26×-1.92×-3.65×-6.36×-3.17×-23.3×
Interest coverage-3.29×-2.12×-2.52×-3.84×-3.29×-0.78×-2.28×6.36×
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
MetricFY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017
Return on equity-3.2%8.1%25.9%40.2%39.5%59.3%86.4%-996.4%
Return on invested capital-40.7%-284.4%-73.8%-41.6%-21.8%-5.0%-16.5%34.8%
Return on assets1.0%-6.5%-19.5%-18.3%-9.1%-7.3%-6.3%13.9%
Free cash flow yield-37.3%-16.0%2.2%29.6%3.6%68.8%4.3%10.1%
Earnings yield1.3%-10.4%-82.9%-53.4%-24.7%-42.3%-5.2%7.4%
Enterprise value₹89.3B₹92.6B₹91.4B₹115.4B₹136.6B₹122.4B₹69.1B₹87.3B
Net debt / EBITDA4.17×6.37×-79.42×162.04×9.27×7.83×-36.56×1.35×
Cash conversion cycle (days)-87-107-55-404713-9-20