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
+351.3%
₹18.82
vs ₹4.17 price
Levered DCF
-₹82.50
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.41
Distress zone
Rating
—
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.45×-1.39×-8.07×-4.57×-2.13×-7.62×14.59×4.7×
P/B0.68×0.73×0.77×0.7×0.59×0.37×0.46×0.55×
P/S2.58×2.44×2.28×2.51×2.72×0.67×0.62×0.35×
EV / EBITDA-122.53×4,240.57×73.25×66.01×-21.69×12.81×8.8×8.31×
Gross margin-37.3%-12.7%36.9%16.2%-35.1%43.7%46.8%30.3%
Operating margin-73.7%-39.8%-6.8%-32.4%-100.9%19.3%25.1%22.8%
Net margin-178.1%-175.3%-28.3%-55.0%-128.0%-8.8%3.3%7.5%
Current ratio1.79×2.07×2.2×2.3×1.9×2.3×2.46×2.46×
Debt / equity7.05×4.84×3.3×3.05×2.6×1.81×1.64×3.59×
Interest coverage-0.68×-0.62×-0.2×-0.46×-1.13×0.72×1.05×1.1×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%2.9%0.2%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%54.0%0.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-46.9%-52.1%-9.5%-15.4%-27.8%-4.9%2.4%11.6%
Return on invested capital-2.4%-2.0%-0.4%-1.6%-4.1%3.7%6.9%7.5%
Return on assets-4.2%-6.8%-1.8%-3.3%-6.6%-1.5%0.8%2.3%
Free cash flow yield14.8%5.3%18.6%-30.8%50.5%50.0%10.3%23.6%
Earnings yield-69.0%-71.7%-12.4%-21.9%-47.0%-13.1%5.3%21.3%
Enterprise value₹2.2B₹2.4B₹2.7B₹2.8B₹2.7B₹2.6B₹2.6B₹2.9B
Net debt / EBITDA-111.07×3,660.32×59.06×53.58×-17.67×10.64×6.88×7.21×
Cash conversion cycle (days)9,3086,7404,7554,7964,6722,1461,5391,189