Stallion India Fluorochemicals Ltd. (STALLION.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

-85.1%

₹28.92

vs ₹193.79 price

Levered DCF

-₹29.82

After debt service

Piotroski score

—

Altman Z-score

—

Rating

D+

Overall 1 / 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	19.19×	17.71×	64.62×	102.44×	47.37×	101.61×
P/B	1.24×	1.91×	7.98×	14.14×	16.4×	25.03×
P/S	1.95×	1.52×	4.29×	4.43×	5.39×	8.47×
EV / EBITDA	7.2×	10.65×	40.12×	65.62×	30.37×	67.03×
Gross margin	17.3%	23.9%	19.9%	15.9%	24.8%	19.4%
Operating margin	13.1%	12.6%	10.1%	8.3%	16.8%	10.8%
Net margin	10.2%	8.6%	6.6%	4.3%	11.4%	8.3%
Current ratio	11.85×	9.45×	2.49×	1.97×	2.19×	1.19×
Debt / equity	0.05×	0.01×	0.52×	0.26×	0.03×	0.24×
Interest coverage	63.46×	9.68×	6.82×	19.04×	29.32×	58.47×
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	6.4%	10.7%	12.4%	13.8%	34.6%	24.7%
Return on invested capital	5.9%	11.9%	8.8%	15.7%	34.3%	18.5%
Return on assets	5.9%	9.7%	7.7%	7.7%	21.5%	6.4%
Free cash flow yield	-1.1%	-3.2%	-7.5%	-0.3%	0.7%	-1.0%
Earnings yield	5.2%	5.6%	1.5%	1.0%	2.1%	1.0%
Enterprise value	₹4.4B	₹5.2B	₹10.5B	₹10.2B	₹10B	₹10.1B
Net debt / EBITDA	-6.51×	-1.16×	1.88×	1.11×	0.01×	0.47×
Cash conversion cycle (days)	177	203	282	103	93	34