Yuken India Limited (YUKEN.NS) 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

-113.2%

-₹151.97

vs ₹1,153.60 price

Levered DCF

₹143.82

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

C-

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	54.94×	42.99×	55.53×	62.95×	48.69×	139.7×	234.44×	6.15×
P/B	2.13×	3.51×	3.74×	3.02×	3.5×	4.12×	4.23×	4.23×
P/S	1.72×	2.31×	2.48×	1.62×	2.02×	3.46×	3.05×	2.17×
EV / EBITDA	16.36×	19.5×	22.23×	18.73×	20.34×	33.95×	45.43×	5.14×
Gross margin	35.0%	54.2%	49.0%	47.5%	48.6%	50.3%	14.1%	15.6%
Operating margin	6.3%	8.2%	7.7%	5.8%	7.6%	2.7%	4.0%	7.1%
Net margin	3.1%	5.4%	4.5%	2.6%	4.2%	2.5%	1.3%	35.3%
Current ratio	1.3×	1.16×	1.32×	1.03×	1.15×	1.25×	1.4×	1.44×
Debt / equity	0.31×	0.33×	0.28×	0.6×	0.59×	0.6×	0.74×	0.64×
Interest coverage	2.71×	3.62×	3.83×	2.22×	2.99×	0.57×	0.88×	3.06×
Dividend yield	0.3%	0.2%	0.1%	0.2%	0.1%	0.1%	0.4%	0.1%
Payout ratio	14.0%	7.9%	5.5%	10.0%	5.3%	13.7%	92.1%	0.6%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	3.9%	8.2%	6.7%	4.8%	7.2%	3.0%	1.8%	68.7%
Return on invested capital	3.8%	7.1%	6.1%	3.9%	5.6%	1.7%	3.0%	6.4%
Return on assets	2.3%	4.7%	3.9%	2.2%	2.8%	1.2%	0.8%	29.3%
Free cash flow yield	-6.3%	-0.5%	-0.5%	-1.6%	-5.2%	0.1%	-4.1%	-1.5%
Earnings yield	1.8%	2.3%	1.8%	1.6%	2.1%	0.7%	0.4%	16.3%
Enterprise value	₹8.9B	₹11.6B	₹11.1B	₹7.2B	₹7.8B	₹8.3B	₹8.6B	₹8.4B
Net debt / EBITDA	1.7×	1.64×	1.36×	3.04×	2.84×	4.09×	6.73×	0.67×
Cash conversion cycle (days)	148	157	154	127	347	614	376	251