Sudarshan Chemical Industries Limited (SUDARSCHEM.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

-1227.4%

-₹12,187.63

vs ₹1,081.00 price

Levered DCF

₹244.51

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	267×	127.85×	12.58×	60.48×	27.75×	25.42×	17.83×	17.7×
P/B	1.73×	2.31×	3.91×	3.27×	4.33×	4.82×	4.29×	4.21×
P/S	0.61×	2.37×	1.77×	1.19×	1.65×	1.94×	1.53×	1.64×
EV / EBITDA	9.11×	29.36×	7.56×	16.45×	15.56×	14.11×	11.51×	9.75×
Gross margin	28.8%	47.0%	42.6%	39.9%	39.5%	40.3%	39.7%	38.3%
Operating margin	4.9%	6.9%	6.8%	4.6%	8.4%	10.0%	10.6%	10.2%
Net margin	0.2%	1.7%	14.1%	2.0%	5.9%	7.6%	8.6%	9.3%
Current ratio	2.06×	2.12×	1.38×	1.17×	1.13×	1.2×	1.18×	1.38×
Debt / equity	0.72×	0.69×	0.41×	1×	0.99×	0.83×	0.83×	0.65×
Interest coverage	2.89×	4.81×	4.46×	2.36×	8.1×	9.16×	10.92×	7.64×
Dividend yield	0.6%	0.1%	0.7%	1.3%	1.1%	0.0%	3.9%	0.3%
Payout ratio	159.6%	16.5%	9.3%	76.6%	31.6%	0.3%	69.3%	6.1%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.6%	1.6%	31.1%	5.4%	15.6%	19.0%	24.1%	23.8%
Return on invested capital	1.7%	1.9%	7.6%	4.4%	7.9%	9.4%	12.3%	9.9%
Return on assets	0.2%	0.6%	15.2%	1.9%	5.5%	7.0%	8.9%	9.9%
Free cash flow yield	0.1%	-0.7%	2.6%	3.5%	-3.7%	-2.9%	0.3%	-1.3%
Earnings yield	0.4%	0.7%	7.9%	1.7%	3.6%	3.9%	5.6%	5.6%
Enterprise value	₹74.9B	₹92.1B	₹49.2B	₹35.2B	₹44B	₹41.9B	₹30.7B	₹27.5B
Net debt / EBITDA	1.87×	4.06×	0.65×	3.78×	2.82×	2.03×	1.85×	1.28×
Cash conversion cycle (days)	110	353	74	82	101	93	94	120