Quantisight AI

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
-1038.3%
-₹1,087.90
vs ₹115.95 price
Levered DCF
-₹390.16
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
2.16
Grey zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E6.76×8.94×12.32×2.01×1.54×4.6×5.56×4.12×
P/B0.44×0.58×0.4×0.14×0.11×0.11×0.12×0.13×
P/S0.46×0.58×0.46×0.07×0.1×0.16×0.16×0.11×
EV / EBITDA-0.69×4.91×5.74×2.06×0.86×-1.55×0.69×3.42×
Gross margin-53.7%-20.6%-47.0%-30.5%-50.8%-19.9%-22.1%23.4%
Operating margin-75.4%8.4%-62.2%-38.3%-60.8%-32.0%-35.9%3.0%
Net margin6.8%5.8%3.7%3.7%6.5%3.5%3.0%2.8%
Current ratio1.83×1.85×1.96×1.65×2.31×1.95×1.82×2.22×
Debt / equity0.22×0.18×0.12×0.24×0.09×0.08×0.02×0.08×
Interest coverage-75.8×10.64×-51.03×-59.48×-64.09×-23.49×-19.71×4.15×
Dividend yield0.0%0.0%0.0%9.4%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%18.9%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity6.5%5.8%3.3%6.8%6.9%2.5%2.1%3.2%
Return on invested capital-40.6%4.9%-33.9%-40.2%-41.2%-14.8%-16.9%2.6%
Return on assets3.9%3.5%2.1%3.7%4.7%1.6%1.3%2.2%
Free cash flow yield-16.4%11.0%0.6%-80.2%-182.1%181.8%115.4%24.3%
Earnings yield14.8%9.9%8.1%49.8%64.8%21.8%18.0%24.3%
Enterprise value₹610.7M₹641.6M₹475.8M₹279.8M₹107.9M-₹95.8M₹41.1M₹170.5M
Net debt / EBITDA-0.06×-0.32×0.37×0.97×0×-3.29×-1.11×1.07×
Cash conversion cycle (days)1331341367410391144151