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
-791.0%
-₹2,224.86
vs ₹322.00 price
Levered DCF
-₹5,841.61
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-0.11
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021
P/E-7.68×-4.76×273.81×7.38×26.57×-5,343.75×
P/B4.07×4.76×3.28×1.95×2.73×2,375×
P/S0.77×2.92×3.84×2.92×2.77×0×
EV / EBITDA-21.33×-9.12×169.01×7.73×18.59×0×
Gross margin-5.2%-44.7%13.2%52.6%12.0%0.0%
Operating margin-10.4%-60.3%-0.0%38.7%5.4%0.0%
Net margin-10.0%-61.3%1.4%39.6%10.4%0.0%
Current ratio0.96×1.04×6.09×2.67×3.76×0×
Debt / equity6.3×4.18×0×0.19×0×0×
Interest coverage-21.89×-30.22×-0.04×14.47×0×0×
Dividend yield0.0%0.0%0.7%0.0%0.0%0.0%
Payout ratio0.0%0.0%198.6%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021
Return on equity-53.0%-100.0%1.2%26.5%10.3%-44.4%
Return on invested capital-7.4%-18.8%-0.0%16.1%3.7%0.0%
Return on assets-6.6%-16.7%1.0%16.8%7.9%-44.4%
Free cash flow yield-11.1%-82.8%7.0%-14.9%5.0%-0.0%
Earnings yield-13.0%-21.0%0.4%13.6%3.8%-0.0%
Enterprise value₹3.1B₹3.9B₹2.9B₹1.9B₹1.8B₹21.4M
Net debt / EBITDA-12.85×-4.06×-3.06×0.58×-0.48×0×
Cash conversion cycle (days)22-65541,141-330