Yashraj Containeurs Limited (YASHRAJC.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

-1496.9%

-₹59.37

vs ₹4.25 price

Levered DCF

-₹57.47

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-11.67×	-0.55×	-2.56×	-2.93×	3.1×	39.42×	0.57×	0.66×
P/B	-0.07×	-0.12×	-0.18×	-0.21×	-0.18×	-0.06×	-0.07×	-0.05×
P/S	0×	38.18×	7.6×	3.71×	0.57×	0.22×	0.22×	0.24×
EV / EBITDA	-183.04×	-4.74×	476.97×	74.05×	31.88×	447.34×	7.73×	11.26×
Gross margin	0.0%	8.1%	4.9%	30.4%	17.4%	27.1%	32.0%	31.2%
Operating margin	0.0%	-338.0%	-167.1%	-51.9%	11.1%	-0.1%	4.0%	14.1%
Net margin	0.0%	-6887.4%	-297.6%	-126.2%	18.4%	0.6%	38.4%	36.1%
Current ratio	0.06×	0.08×	0.03×	0.03×	0.03×	0.04×	0.06×	0.05×
Debt / equity	-0.93×	-0.94×	-0.92×	-0.91×	-0.91×	-0.89×	-0.85×	-0.9×
Interest coverage	-4,153.5×	-5,933.5×	-0.56×	-0.36×	8.31×	-1.24×	3.85×	13.27×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.6%	22.3%	6.9%	7.2%	-5.7%	-0.2%	-11.4%	-8.0%
Return on invested capital	11.8%	18.6%	46.7%	33.6%	-38.8%	0.3%	-8.4%	-31.4%
Return on assets	-6.4%	-176.4%	-88.7%	-82.9%	58.9%	1.8%	105.5%	94.1%
Free cash flow yield	-42.1%	-130.7%	-7.9%	15.2%	15.2%	31.5%	78.5%	101.1%
Earnings yield	-8.6%	-180.4%	-39.1%	-34.0%	32.3%	2.5%	174.2%	150.7%
Enterprise value	₹1.1B	₹1.1B	₹922M	₹873.2M	₹795.9M	₹730.1M	₹707.6M	₹820.1M
Net debt / EBITDA	-169.61×	-4.18×	399.67×	59.92×	26.73×	419.22×	7.17×	10.62×
Cash conversion cycle (days)	-17,898	-3,651	72	-295	-32	-49	-16	-3