JAYANT AGRO ORGANICS LTD
JAYAGROGN · General/Diversified · NSE
₹232
Current Market Price
Fair Value (DCF)
₹214
Discount to FV
-7.7%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
36%
ROE
9.5%
Debt/Equity
0.19
WACC
11.1%
Market Cap
₹694.65 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.9%
Return on capital employed
EV / EBITDA
9.1×
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
2.61×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹231.55
Bear case
Discount -68.3%
Base case
Discount -8.4%
Bull case
Discount +26.2%
Ratio Trends
JAYAGROGN · last 8 annual periods
ROE
9.5%
ROCE
15.9%
Operating Margin
—
Debt / Equity
0.19×
PE
8.9×
EV / EBITDA
5.4×
Historical Financials
JAYAGROGN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1639 Cr | ₹2545 Cr | ₹2741 Cr | ₹2118 Cr | ₹2497 Cr | +11.1% |
| EBITDA | — | ₹152 Cr | ₹97.1 Cr | ₹97.5 Cr | ₹109 Cr | -7.9% |
| EBIT | ₹85.0 Cr | ₹140 Cr | ₹83.5 Cr | ₹82.8 Cr | — | -0.7% |
| PAT | ₹52.6 Cr | ₹88.6 Cr | ₹49.3 Cr | ₹51.3 Cr | ₹54.9 Cr | +1.1% |
| EPS (diluted) | ₹16.00 | ₹29.53 | ₹16.45 | ₹17.59 | — | +2.4% |
| CFO | ₹40.1 Cr | ₹65.0 Cr | ₹115 Cr | ₹15.8 Cr | ₹118 Cr | +30.9% |
| CapEx | — | ₹-17.7 Cr | ₹-40.9 Cr | ₹-53.3 Cr | ₹-28.2 Cr | — |
| FCF | — | ₹47.3 Cr | ₹74.0 Cr | ₹-37.5 Cr | ₹89.8 Cr | +17.3% |
| Total Assets | — | ₹785 Cr | ₹769 Cr | ₹873 Cr | ₹869 Cr | +2.6% |
| Total Debt | — | ₹149 Cr | ₹94.2 Cr | ₹159 Cr | ₹110 Cr | -7.4% |
| Shareholders' Equity | — | ₹466 Cr | ₹507 Cr | ₹542 Cr | ₹577 Cr | +5.5% |
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 SPECIAL CHEM LTD | -58.2% | 30 | Above Fair Value | 4.9% | 19.5× |
 CHEMFAB CHEMFAB | — | — | Pending | -0.9% | — |
PREMIERPOL PREMIERPOL | — | — | Pending | 22.1% | — |
SUKHJITS SUKHJITS | — | — | Pending | 7.4% | — |
AGARIND AGARIND | — | — | Pending | 18.4% | — |
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
1.08%
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 231.55 vs a model fair value of 213.67, a gap of -7.7%. 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.