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
+3086.4%
₹125.23
vs ₹3.93 price
Levered DCF
₹788.54
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
0.32
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017
P/E21.84×42.68×50.49×242.5×73.36×16.26×17.35×39.15×
P/B1.69×2.85×3.31×2.42×2.14×1.56×2.34×4.34×
P/S2.98×7.06×11.03×9.35×8.07×5.47×6.26×16.77×
EV / EBITDA69.03×52.53×57.44×60.55×73.93×19.2×18.36×35.61×
Gross margin20.4%27.0%42.7%32.4%43.3%54.8%54.3%69.4%
Operating margin9.0%10.0%11.1%-3.1%23.9%40.9%50.2%58.2%
Net margin13.6%16.6%21.8%3.7%10.9%33.7%36.0%42.5%
Current ratio1.61×1.35×1.2×1.29×17.08×1.05×1.47×1×
Debt / equity2.81×2.41×1.53×1.22×1.61×0.72×1.37×1.11×
Interest coverage0×63.76×33.35×-18.66×0.68×15,311.25×0×109.86×
Dividend yield0.0%0.0%0.1%0.0%0.3%0.0%0.0%0.0%
Payout ratio0.0%0.1%5.2%1.7%25.4%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017
Return on equity7.7%6.7%6.6%1.0%2.9%9.6%13.4%11.0%
Return on invested capital1.0%0.9%1.2%-0.5%1.7%5.6%5.4%5.2%
Return on assets2.0%1.8%2.4%0.4%1.2%5.5%5.7%5.1%
Free cash flow yield-26.8%6.6%3.7%2.3%7.3%6.5%4.8%-19.2%
Earnings yield4.6%2.3%2.0%0.4%1.4%6.2%5.8%2.5%
Enterprise value₹5.6B₹6.4B₹4.9B₹2B₹1.8B₹1.2B₹1.1B₹1.4B
Net debt / EBITDA39.21×21.36×15.85×14.59×27.06×5.93×6.46×7.04×
Cash conversion cycle (days)34545131611497423