JAYANT AGRO ORGANICS LTD
JAYAGROGN · General/Diversified · NSE
₹207
Current Market Price
Fair Value (DCF)
₹320
Margin of Safety
+55.0%
Updated 1d ago
YieldIQ Score
42/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
50%
ROE
—
Debt/Equity
0.31
WACC
11.1%
Market Cap
₹620 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.7%
Return on capital employed
EV / EBITDA
8.7×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
5.2×
EBIT covers interest
Current Ratio
2.40×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹206.53
Bear case
₹227.24
MoS +9.1%
Base case
₹320.15
MoS +35.5%
Bull case
₹534.83
MoS +61.4%
Ratio Trends
JAYAGROGN · last 4 annual periods
ROE
9.0%
ROCE
15.2%
Operating Margin
—
Debt / Equity
0.18×
PE
8.9×
EV / EBITDA
5.4×
Historical Financials
JAYAGROGN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1639 Cr | ₹2589 Cr | ₹607 Cr | ₹626 Cr | ₹2497 Cr | +11.1% |
| EBITDA | — | ₹152 Cr | ₹97.1 Cr | ₹97.5 Cr | ₹109 Cr | -7.9% |
| EBIT | ₹85.0 Cr | ₹140 Cr | ₹21.3 Cr | ₹26.6 Cr | — | -25.2% |
| PAT | ₹52.6 Cr | ₹92.4 Cr | ₹14.4 Cr | ₹17.9 Cr | ₹54.9 Cr | +1.1% |
| EPS (diluted) | ₹16.00 | ₹29.53 | ₹4.59 | ₹5.61 | — | -23.0% |
| CFO | ₹40.1 Cr | ₹65.0 Cr | ₹123 Cr | ₹16.9 Cr | ₹118 Cr | +30.9% |
| CapEx | — | — | — | — | ₹-28.2 Cr | — |
| FCF | — | — | — | — | ₹89.8 Cr | +0.0% |
| Total Assets | — | ₹785 Cr | ₹761 Cr | ₹873 Cr | ₹869 Cr | +2.6% |
| Total Debt | — | — | ₹71.2 Cr | ₹143 Cr | ₹110 Cr | +11.4% |
| Shareholders' Equity | — | — | ₹507 Cr | ₹543 Cr | ₹609 Cr | +4.7% |
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% | — |
| CHEMFAB CHEMFAB | — | — | Pending | -1.8% | — |
| 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
No dividend events recorded for JAYAGROGN in the last 10 years.
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.