JAYANT AGRO ORGANICS LTD
JAYAGROGN · General/Diversified · NSE
₹223
Current Market Price
Fair Value (DCF)
₹221
Discount to FV
-1.0%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
36%
ROE
8.3%
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹669.69 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.6%
Return on capital employed
EV / EBITDA
5.3×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
5.2×
EBIT covers interest
Current Ratio
2.40×
Short-term liquidity
Asset Turnover
2.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.3%
3-year revenue growth
Revenue CAGR (5Y)
3.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹223.23
Bear case
Margin of Safety -130.3%
Implied upside -56.6%
Base case
Margin of Safety -1.0%
Implied upside -1.0%
Bull case
Margin of Safety +23.8%
Implied upside +31.2%
Ratio Trends
JAYAGROGN · last 9 annual periods
ROE
8.3%
ROCE
14.6%
Operating Margin
—
Debt / Equity
0.22×
PE
8.9×
EV / EBITDA
5.3×
Historical Financials
JAYAGROGN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2545 Cr | ₹2741 Cr | ₹2118 Cr | ₹2528 Cr | ₹2406 Cr | -1.4% |
| EBITDA | ₹152 Cr | ₹97.1 Cr | ₹97.5 Cr | ₹110 Cr | ₹108 Cr | -8.2% |
| EBIT | ₹140 Cr | ₹83.5 Cr | ₹82.8 Cr | — | — | -12.3% |
| PAT | ₹88.6 Cr | ₹49.3 Cr | ₹51.3 Cr | ₹54.9 Cr | ₹50.4 Cr | -13.1% |
| EPS (diluted) | ₹29.53 | ₹16.45 | ₹17.59 | — | — | -12.1% |
| CFO | ₹65.0 Cr | ₹115 Cr | ₹15.8 Cr | ₹118 Cr | ₹43.5 Cr | -9.5% |
| CapEx | ₹-17.7 Cr | ₹-40.9 Cr | ₹-53.3 Cr | ₹-28.2 Cr | ₹-34.2 Cr | — |
| FCF | ₹47.3 Cr | ₹74.0 Cr | ₹-37.5 Cr | ₹90.3 Cr | ₹9.4 Cr | -33.3% |
| Total Assets | ₹785 Cr | ₹769 Cr | ₹873 Cr | ₹869 Cr | ₹982 Cr | +5.8% |
| Total Debt | ₹149 Cr | ₹94.2 Cr | ₹159 Cr | ₹110 Cr | ₹131 Cr | -3.1% |
| Shareholders' Equity | ₹466 Cr | ₹507 Cr | ₹542 Cr | ₹577 Cr | ₹610 Cr | +6.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JAYAGROGN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
CHEMCON CHEMCON | — | — | Pending | 4.9% | 19.5× |
 CHEMFAB CHEMFAB ALKALIS LIMITED | -329.2%-76.7% upside | 15 | Data Limited | -0.9% | — |
PREMIERPOL PREMIER POLYFILMS LTD | +0.0%+0.0% upside | 66 | Near Fair Value | 24.1% | — |
SUKHJITS SUKHJITS | — | — | Pending | 7.4% | — |
AGARIND AGARIND | — | — | Pending | 6.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
13 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹19.00/sh
Last payout
2025-06-27
₹2.50
Peak payout
₹7.50
Trailing yield
1.12%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. JAYANT AGRO ORGANICS LTD (JAYAGROGN.NS) trades at 223.23 vs a model fair value of 221.05, a gap of -1.0%. Piotroski F-score: 3/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JAYAGROGN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JAYAGROGN →
Compare
Head-to-head with peers
Compare JAYAGROGN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JAYAGROGNNow →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.