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
-16.5%
₹20,122.71
vs ₹24,100.00 price
Levered DCF
₹12,156.95
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
159.82
Safe zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E15.99×9.19×6.01×3.66×7.47×3.67×4.06×5.5×
P/B0.64×0.82×0.63×0.31×0.4×0.44×0.32×0.5×
P/S12.02×16.31×11.87×4.86×6.51×7.77×5.47×5.51×
EV / EBITDA15.05×9.08×41.59×105.44×123.02×119.93×103.11×124.51×
Gross margin3.4%3.2%4.3%3.4%4.1%4.5%3.7%3.5%
Operating margin2.0%1.8%1.6%2.5%3.3%3.5%2.5%2.6%
Net margin75.3%177.5%197.4%132.6%87.0%211.9%134.7%100.3%
Current ratio20.87×24.99×39.75×33.57×23.97×33.05×5.2×5.91×
Debt / equity0×0×0×0×0×0×0.01×0×
Interest coverage0×306.55×116.55×110.88×117.8×88.26×5.97×5×
Dividend yield1.9%1.2%1.3%1.9%0.3%1.3%2.8%0.3%
Payout ratio29.6%10.7%8.0%6.8%2.3%4.6%11.6%1.7%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity4.0%8.9%10.5%8.5%5.3%11.9%8.0%9.0%
Return on invested capital0.1%0.1%0.1%0.2%0.2%0.1%0.1%0.2%
Return on assets4.0%8.9%10.5%8.4%5.3%11.9%7.9%9.0%
Free cash flow yield1.7%-0.7%1.0%1.9%1.1%1.0%7.4%1.1%
Earnings yield6.3%10.9%16.6%27.3%13.4%27.3%24.6%18.2%
Enterprise value₹8B₹10.5B₹7.5B₹3.3B₹4.1B₹4B₹2.8B₹3.7B
Net debt / EBITDA-0.6×-0.02×-0.09×-0.38×-0.28×-6.55×1.62×0.45×
Cash conversion cycle (days)5970634847455352