Jindal Saw Limited
JINDALSAW · Metals · NSE
₹246
Current Market Price
Fair Value (DCF)
₹330
Discount to FV
+33.8%
Updated 25m ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
48%
ROE
7.7%
Debt/Equity
0.37
WACC
9.8%
Market Cap
₹15,705 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.4%
Return on capital employed
EV / EBITDA
7.5×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
1.45×
Short-term liquidity
Asset Turnover
0.86×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.6%
3-year revenue growth
Revenue CAGR (5Y)
6.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹246.31
Bear case
Margin of Safety -53.4%
Implied upside -34.8%
Base case
Margin of Safety +20.2%
Implied upside +25.3%
Bull case
Margin of Safety +30.8%
Implied upside +44.6%
Ratio Trends
JINDALSAW · last 9 annual periods
ROE
7.7%
ROCE
12.4%
Operating Margin
—
Debt / Equity
0.37×
PE
12.0×
EV / EBITDA
7.5×
Historical Financials
JINDALSAW · 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 | ₹13.3K Cr | ₹17.1K Cr | ₹20.1K Cr | ₹20.0K Cr | ₹17.3K Cr | +6.8% |
| EBITDA | ₹1465 Cr | ₹1663 Cr | ₹3355 Cr | ₹3420 Cr | ₹2131 Cr | +9.8% |
| EBIT | ₹1082 Cr | ₹1348 Cr | ₹2921 Cr | — | — | +28.2% |
| PAT | ₹376 Cr | ₹644 Cr | ₹1677 Cr | ₹1738 Cr | ₹973 Cr | +26.9% |
| EPS (diluted) | ₹12.96 | ₹19.91 | ₹52.68 | — | — | +42.0% |
| CFO | ₹73.5 Cr | ₹1616 Cr | ₹2593 Cr | ₹2335 Cr | ₹1771 Cr | +121.6% |
| CapEx | ₹-453 Cr | ₹-323 Cr | ₹-863 Cr | ₹-1031 Cr | ₹-1076 Cr | — |
| FCF | ₹-380 Cr | ₹1293 Cr | ₹1730 Cr | ₹1304 Cr | ₹695 Cr | — |
| Total Assets | ₹16.9K Cr | ₹18.2K Cr | ₹21.0K Cr | ₹20.8K Cr | ₹21.7K Cr | +6.5% |
| Total Debt | ₹6031 Cr | ₹4927 Cr | ₹5727 Cr | ₹4825 Cr | ₹4674 Cr | -6.2% |
| Shareholders' Equity | ₹7364 Cr | ₹7921 Cr | ₹10.1K Cr | ₹11.4K Cr | ₹12.6K Cr | +14.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JINDALSAW vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 USHAMART Usha Martin Limited | -75.7%-43.1% upside | 38 | Above Fair Value | 14.1% | — |
 RATNAMANI Ratnamani Metals & Tubes Limited | -309.8%-75.6% upside | 35 | Data Limited | 11.7% | — |
 NSLNISP NMDC Steel Limited | -21.4%-17.6% upside | 28 | Above Fair Value | 44.6% | — |
 GPIL Godawari Power And Ispat limited | -56.0%-35.9% upside | 35 | Above Fair Value | 13.8% | — |
SANDUMA SANDUMA | — | — | Pending | 17.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹7.50/sh
Last payout
2025-06-05
₹2.00
Peak payout
₹2.00
Trailing yield
—
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. Jindal Saw Limited (JINDALSAW.NS) trades at 246.31 vs a model fair value of 329.66, a gap of 33.8%. Piotroski F-score: 6/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JINDALSAW →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JINDALSAW →
Compare
Head-to-head with peers
Compare JINDALSAW side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JINDALSAWNow →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.