Sai Life Sciences Limited
SAILIFE · Metals/Mining · NSE
₹967
Current Market Price
Fair Value (DCF)
₹242
Margin of Safety
-74.9%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
51%
ROE
8.0%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.20 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.5%
Return on capital employed
EV / EBITDA
33.9×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
4.0×
EBIT covers interest
Current Ratio
2.05×
Short-term liquidity
Asset Turnover
0.64×
Revenue per ₹ of assets
Revenue CAGR (3Y)
19.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹966.55
Bear case
₹146.77
MoS -558.5%
Base case
₹242.24
MoS -299.0%
Bull case
₹314.64
MoS -207.2%
Ratio Trends
SAILIFE · last 4 annual periods
ROE
8.0%
ROCE
17.8%
Operating Margin
—
Debt / Equity
0.17×
PE
—
EV / EBITDA
—
Historical Financials
SAILIFE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹869 Cr | ₹1197 Cr | ₹1456 Cr | ₹1660 Cr | +24.1% |
| EBITDA | ₹149 Cr | ₹193 Cr | ₹315 Cr | ₹442 Cr | +43.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹6.2 Cr | ₹10.0 Cr | ₹82.8 Cr | ₹170 Cr | +201.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹105 Cr | ₹219 Cr | ₹263 Cr | ₹314 Cr | +44.1% |
| CapEx | ₹-207 Cr | ₹-113 Cr | ₹-182 Cr | ₹-369 Cr | — |
| FCF | ₹-102 Cr | ₹106 Cr | ₹81.4 Cr | ₹-55.2 Cr | — |
| Total Assets | ₹2164 Cr | ₹2187 Cr | ₹2275 Cr | ₹3160 Cr | +13.4% |
| Total Debt | ₹965 Cr | ₹932 Cr | ₹928 Cr | ₹352 Cr | -28.5% |
| Shareholders' Equity | ₹879 Cr | ₹888 Cr | ₹975 Cr | ₹2128 Cr | +34.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SAILIFE vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LALPATHLAB Dr. Lal Path Labs Ltd. | -44.0% | 31 | Data Limited | 22.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SAILIFE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Sai Life Sciences Limited (SAILIFE.NS) trades at 966.55 vs a model fair value of 242.24, a gap of -74.9%. Piotroski F-score: 6/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SAILIFE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SAILIFE →
Compare
Head-to-head with peers
Compare SAILIFE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SAILIFENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.