Superhouse Limited (SUPERHOUSE.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

+50.1%

₹219.41

vs ₹146.15 price

Levered DCF

₹793.17

After debt service

Piotroski score

6 / 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	45.66×	17.25×	17.75×	9.79×	5.05×	4.83×	2.54×	6.81×
P/B	0.36×	0.35×	0.49×	0.59×	0.43×	0.35×	0.19×	0.44×
P/S	0.25×	0.25×	0.34×	0.35×	0.29×	0.26×	0.11×	0.21×
EV / EBITDA	6.62×	7.07×	8.39×	6.38×	4.79×	4.34×	4.4×	5.12×
Gross margin	28.1%	41.5%	11.9%	38.0%	24.8%	24.8%	23.7%	23.0%
Operating margin	3.3%	2.2%	2.5%	4.2%	5.7%	7.1%	6.7%	6.6%
Net margin	0.5%	1.5%	1.9%	4.1%	5.7%	5.4%	4.5%	3.1%
Current ratio	1.64×	1.59×	1.62×	1.52×	1.53×	1.63×	1.43×	1.37×
Debt / equity	0.39×	0.46×	0.46×	0.44×	0.4×	0.38×	0.53×	0.65×
Interest coverage	1.05×	0.68×	1.07×	2.26×	3.79×	3.32×	2.31×	2.29×
Dividend yield	0.5%	0.6%	0.5%	0.4%	0.6%	0.7%	2.0%	0.9%
Payout ratio	24.0%	10.4%	8.8%	3.6%	3.1%	3.2%	5.1%	6.4%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.8%	2.0%	2.8%	6.9%	8.6%	7.3%	7.4%	6.5%
Return on invested capital	1.1%	1.4%	1.9%	3.6%	4.5%	5.6%	6.9%	5.3%
Return on assets	0.4%	1.1%	1.5%	3.6%	4.5%	4.1%	3.8%	2.9%
Free cash flow yield	19.6%	-2.9%	-3.8%	-5.5%	-17.9%	53.7%	65.6%	20.4%
Earnings yield	2.2%	5.8%	5.6%	11.7%	19.8%	20.7%	39.4%	14.7%
Enterprise value	₹2.7B	₹3.6B	₹4.1B	₹4.3B	₹3.2B	₹2.5B	₹2.4B	₹3.4B
Net debt / EBITDA	2.55×	3.89×	3.84×	2.5×	2.09×	1.96×	3.2×	2.98×
Cash conversion cycle (days)	183	241	210	193	189	176	182	149