Thinkink Picturez Ltd. (THINKINK.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

+129.8%

₹0.44

vs ₹0.19 price

Levered DCF

-₹0.43

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

2.14

Grey zone

Rating

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	4.33×	-975×	15.17×	19.53×	22.3×	-167.65×	16.48×	38.83×
P/B	0.04×	0.35×	0.37×	1.11×	2×	1.11×	0.73×	1.22×
P/S	2.38×	5.97×	3.89×	3.43×	7.06×	21.11×	0.46×	1.1×
EV / EBITDA	10.22×	682.96×	10.39×	13.79×	15.48×	296.64×	11.32×	25.88×
Gross margin	18.4%	44.4%	86.1%	38.1%	49.4%	42.8%	7.9%	6.5%
Operating margin	18.4%	-15.0%	28.5%	22.5%	38.7%	-36.1%	3.5%	3.2%
Net margin	54.8%	-0.6%	25.6%	17.6%	32.4%	-11.8%	2.8%	2.8%
Current ratio	9.44×	12.07×	6.84×	5.18×	2.14×	1.85×	1.61×	1.28×
Debt / equity	0×	0×	0.01×	0.01×	0.02×	0.97×	0.02×	0.01×
Interest coverage	27.94×	-52.96×	66.89×	99.67×	59.63×	-9.34×	33.51×	25.83×
Dividend yield	0.0%	0.0%	1.9%	0.1%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	29.5%	2.5%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	0.9%	-0.0%	2.5%	5.7%	9.2%	-0.6%	4.4%	3.1%
Return on invested capital	0.2%	-0.7%	1.7%	5.4%	8.0%	-1.0%	4.1%	2.6%
Return on assets	0.8%	-0.0%	2.0%	4.9%	4.8%	-0.3%	1.7%	0.9%
Free cash flow yield	5.2%	-104.0%	-71.8%	-16.5%	-2.3%	0.2%	-17.4%	12.8%
Earnings yield	23.1%	-0.1%	6.6%	5.1%	4.6%	-0.6%	6.1%	2.6%
Enterprise value	₹56.5M	₹537.5M	₹383.7M	₹861.6M	₹666.8M	₹631.6M	₹229M	₹353.9M
Net debt / EBITDA	-0.43×	1.4×	0.07×	-0.1×	0.14×	138.01×	0.28×	-0.12×
Cash conversion cycle (days)	4,156	1,776	5,973	690	901	5,071	156	132