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
-287.0%
-₹13.56
vs ₹7.25 price
Levered DCF
₹16.98
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
—
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E348.33×22.92×236.32×784.75×1,211.86×997.01×-403.03×1,252.17×
P/B2.34×4.57×16.12×19.62×15.54×6.8×2.94×3.16×
P/S4.01×2.04×14.23×24.03×22.94×8.69×6.64×5.35×
EV / EBITDA136.54×15.36×164.4×565.04×855.07×770.74×-478.88×720.54×
Gross margin7.7%11.1%7.9%3.1%3.0%1.9%-0.1%1.3%
Operating margin6.1%10.0%6.5%1.8%0.9%0.9%-1.6%0.6%
Net margin1.2%9.0%6.0%3.1%1.9%0.9%-1.6%0.4%
Current ratio17.43×2.23×7.23×60.57×36.97×99.17×42.43×135.32×
Debt / equity0.02×0×0×0×0×0×0×0×
Interest coverage18.14×228.4×1,962.97×582.53×153.65×546.24×-94.3×22.58×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%14.1%28.2%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity0.7%20.0%6.8%2.5%1.3%0.7%-0.7%0.3%
Return on invested capital2.5%16.8%5.3%1.1%0.5%0.6%-0.7%0.3%
Return on assets0.6%12.4%6.1%2.5%1.3%0.7%-0.7%0.3%
Free cash flow yield-4.4%1.3%2.9%0.5%0.0%0.0%-0.0%-0.0%
Earnings yield0.3%4.4%0.4%0.1%0.1%0.1%-0.2%0.1%
Enterprise value₹2.7B₹1.4B₹4.1B₹4.8B₹3.7B₹1.6B₹689.8M₹746.8M
Net debt / EBITDA-62.87×-1.65×-5.72×-2.65×-0.09×-0.35×0.1×-0.17×
Cash conversion cycle (days)1335884144242362641483