Sunil Agro Foods Limited (SUNILAGR.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

-5.3%

₹65.61

vs ₹69.27 price

Levered DCF

-₹563.36

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

C-

Overall 1 / 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	57.42×	-26.6×	50.34×	53.58×	40.2×	13.59×	12.11×	15.41×
P/B	1.4×	1.83×	2.59×	2.98×	2.77×	0.74×	0.43×	0.56×
P/S	0.12×	0.13×	0.19×	0.23×	0.24×	0.07×	0.04×	0.05×
EV / EBITDA	10.16×	17.66×	13.2×	14.54×	13.58×	6.97×	5.82×	7.25×
Gross margin	7.3%	5.2%	6.0%	6.4%	7.6%	7.8%	9.5%	7.3%
Operating margin	2.1%	0.5%	1.9%	1.8%	2.1%	1.8%	5.4%	1.3%
Net margin	0.2%	-0.5%	0.4%	0.4%	0.6%	0.5%	0.3%	0.4%
Current ratio	1.02×	1.01×	1.03×	1.05×	1.26×	1.22×	1.29×	0.98×
Debt / equity	2.5×	2.03×	2.28×	2.34×	2.36×	1.79×	1.76×	2.07×
Interest coverage	1×	0.35×	1.27×	1.2×	1.42×	1.18×	2.71×	0.74×
Dividend yield	0.0%	0.0%	0.0%	0.3%	0.0%	0.0%	3.2%	2.5%
Payout ratio	0.0%	0.0%	0.0%	16.9%	0.0%	0.0%	39.2%	38.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	2.4%	-6.9%	5.2%	5.6%	6.9%	5.4%	3.5%	3.6%
Return on invested capital	5.4%	1.7%	5.8%	5.5%	5.1%	5.4%	11.7%	2.4%
Return on assets	0.4%	-1.2%	1.0%	1.2%	1.6%	1.3%	0.9%	1.0%
Free cash flow yield	-38.1%	21.2%	-1.8%	3.4%	-20.5%	-2.4%	120.9%	-51.6%
Earnings yield	1.7%	-3.8%	2.0%	1.9%	2.5%	7.3%	8.2%	6.5%
Enterprise value	₹632.5M	₹609.7M	₹822.6M	₹849.1M	₹775.1M	₹353.3M	₹284.9M	₹339.9M
Net debt / EBITDA	6.5×	9.22×	6.13×	6.38×	6.22×	4.92×	4.68×	5.7×
Cash conversion cycle (days)	88	58	64	66	73	54	50	61