JULLUNDUR MOT AGENCY LTD
JMA · General/Diversified · NSE
₹84
Current Market Price
Fair Value (DCF)
₹177
Margin of Safety
+111.1%
Updated 2d ago
YieldIQ Score
63/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
57%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹192 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.3%
Return on capital employed
EV / EBITDA
5.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
3.40×
Short-term liquidity
Asset Turnover
1.61×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹83.91
Bear case
₹108.26
MoS +22.5%
Base case
₹177.16
MoS +52.6%
Bull case
₹221.46
MoS +62.1%
Ratio Trends
JMA · last 4 annual periods
ROE
10.2%
ROCE
11.8%
Operating Margin
—
Debt / Equity
—
PE
5.1×
EV / EBITDA
—
Historical Financials
JMA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹436 Cr | ₹502 Cr | ₹532 Cr | ₹555 Cr | +8.4% |
| EBITDA | ₹29.2 Cr | ₹32.7 Cr | ₹29.6 Cr | ₹29.7 Cr | +0.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹24.2 Cr | ₹27.0 Cr | ₹25.6 Cr | ₹25.7 Cr | +2.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹11.6 Cr | ₹2.6 Cr | ₹11.9 Cr | ₹-2.0 Cr | — |
| CapEx | ₹-0.7 Cr | ₹-4.8 Cr | ₹-0.9 Cr | ₹-0.3 Cr | — |
| FCF | ₹10.9 Cr | ₹-2.2 Cr | ₹11.0 Cr | ₹-2.4 Cr | — |
| Total Assets | ₹270 Cr | ₹294 Cr | ₹326 Cr | ₹345 Cr | +8.4% |
| Total Debt | — | — | — | — | — |
| Shareholders' Equity | ₹184 Cr | ₹207 Cr | ₹230 Cr | ₹252 Cr | +11.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JMA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BHARATGEAR BHARATGEAR | — | — | Pending | 2.8% | — |
| KALYANIFRG KALYANI FORGE LIMITED | -17.0% | 25 | Overvalued | 9.3% | — |
| URAVIDEF URAVIDEF | — | — | Pending | 4.8% | — |
| UCAL UCAL LIMITED | +25.4% | 59 | Undervalued | -4.6% | — |
| SINTERCOM SINTERCOM INDIA LIMITED | -87.4% | 35 | Data Limited | 0.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for JMA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JMA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JMA →
Compare
Head-to-head with peers
Compare JMA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JMANow →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.