Super Bakers (India) Limited (SUPERBAK.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

-53.7%

₹15.27

vs ₹33.00 price

Levered DCF

₹15.26

After debt service

Piotroski score

3 / 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 ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	20.73×	21.78×	26.5×	23.37×	11.76×	12.43×	7.93×	16.45×
P/B	1.75×	1.81×	2×	1.5×	0.82×	0.76×	0.48×	1.13×
P/S	0×	10.55×	0×	0×	0×	0×	0×	0×
EV / EBITDA	8.19×	15.39×	16.04×	12.99×	6.68×	6.41×	3.47×	7.87×
Gross margin	0.0%	100.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	91.8%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	48.5%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	16.29×	15.53×	17.99×	17.35×	15.63×	13.99×	13.06×	21.77×
Debt / equity	0×	0×	0×	0×	0×	0×	0×	0×
Interest coverage	-1,741.5×	4,031×	-1,662.5×	-1,127.67×	-1,485.5×	-3,037.5×	-4,105.1×	-3,433.83×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	8.5%	8.3%	7.6%	6.4%	7.0%	6.1%	6.0%	6.9%
Return on invested capital	-5.2%	13.2%	-5.2%	-5.8%	-5.5%	-5.8%	-6.0%	-5.1%
Return on assets	8.0%	7.9%	7.2%	6.1%	6.6%	5.7%	5.6%	6.6%
Free cash flow yield	5.5%	2.0%	4.9%	5.5%	9.8%	13.6%	30.2%	-10.7%
Earnings yield	4.8%	4.6%	3.8%	4.3%	8.5%	8.0%	12.6%	6.1%
Enterprise value	₹52.1M	₹91.3M	₹91.9M	₹60M	₹30.6M	₹27.1M	₹12M	₹32.8M
Net debt / EBITDA	-7.23×	-0.23×	-0.31×	-1.07×	-0.6×	-0.35×	-1.46×	-1.19×
Cash conversion cycle (days)	-305	-227	-171	1,292	-203	-129	-431	-292