Search companies

Find a company by ticker or name

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
-79.4%
₹39.82
vs ₹193.60 price
Levered DCF
-₹71.52
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
32.94
Safe zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E369.39×213.28×23.75×51.26×11.57×36×-4,818.05×
P/B16.37×7.2×1.15×2.46×2.71×3.54×3.67×
P/S58.58×21.99×3.01×6.34×1.66×5.59×9.66×
EV / EBITDA200.43×90.05×13.42×27.56×7.21×16.8×79.55×
Gross margin47.3%44.1%39.4%44.0%37.0%57.8%37.9%
Operating margin22.0%16.0%14.6%38.3%31.2%50.2%0.5%
Net margin15.8%10.3%12.7%12.4%14.4%15.5%-0.2%
Current ratio8×2.97×4.06×4.05×1.3×1.11×2.93×
Debt / equity0.09×0.31×0.15×0.03×0.7×0.62×0.3×
Interest coverage4.65×5.82×17.51×53.54×29.72×12.18×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity4.4%3.4%4.8%4.8%23.5%9.8%-0.1%
Return on invested capital4.1%2.2%3.5%10.1%19.5%12.9%0.1%
Return on assets3.9%2.4%3.9%3.9%10.5%4.6%-0.0%
Free cash flow yield-0.3%-1.2%-9.1%-20.5%7.2%-3.4%-1.3%
Earnings yield0.3%0.5%4.2%2.0%8.7%2.8%-0.0%
Enterprise value₹2.7B₹1.1B₹168.1M₹320.9M₹84.8M₹90.7M₹77.2M
Net debt / EBITDA1.02×0.49×-0.52×-3.1×0.18×1.48×0.16×
Cash conversion cycle (days)1,31098271425491147279