Super Crop Safe Limited (SUCROSA.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

-2286.1%

-₹297.09

vs ₹13.59 price

Levered DCF

-₹180.07

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

C+

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	13.94×	31.33×	45.3×	18.4×	-3.84×	-5.78×	20.71×	17.72×
P/B	0.89×	2.3×	2.23×	0.72×	1×	1.02×	0.86×	2.78×
P/S	0.53×	1.48×	1.93×	0.82×	1.24×	0.73×	0.6×	1.5×
EV / EBITDA	17.82×	25.16×	24.73×	10.86×	-9.52×	-16.27×	11.85×	12.97×
Gross margin	12.2%	15.8%	21.0%	37.7%	7.7%	9.3%	22.6%	26.0%
Operating margin	6.5%	8.4%	10.9%	11.7%	-25.6%	-9.3%	5.6%	11.6%
Net margin	3.8%	4.8%	4.3%	4.5%	-32.3%	-12.5%	2.9%	8.5%
Current ratio	2.52×	2.27×	1.77×	1.65×	1.63×	1.79×	1.93×	1.87×
Debt / equity	1.33×	1.47×	1.46×	0.66×	0.69×	0.51×	0.36×	0.39×
Interest coverage	2.25×	2.1×	1.65×	1.57×	-3.36×	-2.28×	1.98×	5.47×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.5%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	8.7%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	6.4%	7.4%	4.9%	3.9%	-26.1%	-17.7%	4.1%	15.7%
Return on invested capital	4.7%	5.3%	4.8%	6.1%	-11.9%	-8.4%	5.8%	13.0%
Return on assets	2.2%	2.4%	1.5%	1.7%	-11.2%	-8.5%	2.1%	8.0%
Free cash flow yield	3.6%	-7.2%	-31.0%	7.2%	-1.0%	-4.9%	4.5%	-2.7%
Earnings yield	7.2%	3.2%	2.2%	5.5%	-26.1%	-17.2%	4.8%	5.6%
Enterprise value	₹695.2M	₹1.1B	₹997.5M	₹355.3M	₹416M	₹477.8M	₹443.3M	₹1.1B
Net debt / EBITDA	10.67×	9.78×	9.77×	5.21×	-3.86×	-5.4×	3.43×	1.57×
Cash conversion cycle (days)	277	346	478	842	772	386	361	282