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
+7055.0%
₹958.05
vs ₹13.39 price
Levered DCF
₹656.76
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
1.76
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E475.2×14.1×625×-2.12×-16.34×-8.38×-10.31×-3.35×
P/B58.57×-2.29×-0.94×-1.25×-5.62×0.31×0.31×0.28×
P/S3.57×2.7×19.91×0×0×50.07×6.33×0×
EV / EBITDA9.69×21.22×795.3×-5.75×-39.07×-41.57×23.04×-34.78×
Gross margin53.5%33.6%89.2%0.0%0.0%-536.5%39.0%0.0%
Operating margin44.1%26.2%88.8%0.0%0.0%-604.0%34.6%0.0%
Net margin0.8%19.2%3.2%0.0%0.0%-600.6%-61.7%0.0%
Current ratio0.73×0.49×0.41×0.3×0.44×0.45×0.46×0.4×
Debt / equity11.71×-2.35×-2.13×-2.12×-5.16×0.5×0.48×0.5×
Interest coverage2,565.21×2,088.58×37.46×-49,712.06×-11,986.32×-14,837.12×0.36×-0.69×
Dividend yield0.0%0.0%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%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity12.3%-16.3%-0.2%58.9%34.5%-3.7%-3.0%-8.3%
Return on invested capital50.7%8.7%2.4%-49.9%-6.8%-2.4%1.1%-2.2%
Return on assets0.6%4.5%0.1%-21.9%-4.5%-2.1%-1.7%-4.6%
Free cash flow yield-9.4%0.0%-0.2%-0.4%-0.1%0.2%-10.1%-7.1%
Earnings yield0.2%7.1%0.2%-47.2%-6.1%-12.0%-9.8%-29.9%
Enterprise value₹696.2M₹217.3M₹167.4M₹184.4M₹242.3M₹188.2M₹191M₹181.2M
Net debt / EBITDA1.6×10.71×551.83×-3.62×-18.66×-25.55×13.97×-22.32×
Cash conversion cycle (days)20264210,271-605-1718,7882,092-43