Jindal Stainless Limited
JSL · General/Diversified · NSE
₹786
Current Market Price
Fair Value (DCF)
₹909
Margin of Safety
+15.6%
Updated just now
YieldIQ Score
55/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
43%
ROE
15.0%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.65 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.9%
Return on capital employed
EV / EBITDA
13.2×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
7.2×
EBIT covers interest
Current Ratio
1.27×
Short-term liquidity
Asset Turnover
1.07×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
27.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹786.3
Bear case
₹513.43
MoS -53.1%
Base case
₹908.85
MoS +13.5%
Bull case
₹1,243.78
MoS +36.8%
Ratio Trends
JSL · last 6 annual periods
ROE
15.0%
ROCE
20.9%
Operating Margin
—
Debt / Equity
0.38×
PE
33.3×
EV / EBITDA
6.5×
Historical Financials
JSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹12.2K Cr | ₹21.2K Cr | ₹9765 Cr | ₹9454 Cr | ₹39.2K Cr | +33.9% |
| EBITDA | — | ₹5210 Cr | ₹3766 Cr | ₹4948 Cr | ₹4832 Cr | -1.9% |
| EBIT | ₹1170 Cr | ₹2774 Cr | ₹1040 Cr | ₹855 Cr | — | -7.5% |
| PAT | ₹419 Cr | ₹1909 Cr | ₹716 Cr | ₹501 Cr | ₹2505 Cr | +56.3% |
| EPS (diluted) | ₹8.48 | ₹36.39 | ₹9.30 | ₹6.07 | — | -8.0% |
| CFO | ₹1308 Cr | ₹1083 Cr | ₹3096 Cr | ₹4818 Cr | ₹4718 Cr | +37.8% |
| CapEx | — | — | — | — | ₹-1885 Cr | — |
| FCF | — | — | — | — | ₹2833 Cr | +0.0% |
| Total Assets | — | ₹22.6K Cr | ₹27.1K Cr | ₹30.8K Cr | ₹36.2K Cr | +12.5% |
| Total Debt | — | — | ₹1080 Cr | ₹1385 Cr | ₹6402 Cr | +56.0% |
| Shareholders' Equity | — | — | ₹11.9K Cr | ₹14.4K Cr | ₹16.7K Cr | +8.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JSL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| APLAPOLLO APLAPOLLO | — | — | Pending | 18.0% | — |
| SAIL SAIL | — | — | Pending | 4.0% | — |
| NMDC NMDC Limited | +52.1% | 48 | Data Limited | 22.0% | — |
| LLOYDSME LLOYDSME | — | — | Pending | 22.6% | — |
| JINDALSTEL JINDAL STEEL LIMITED | -75.2% | 25 | Data Limited | 5.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.50/sh
Last payout
2026-01-29
₹1.00
Peak payout
₹2.00
Trailing yield
0.38%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Jindal Stainless Limited (JSL.NS) trades at 786.30 vs a model fair value of 908.85, a gap of 15.6%. 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 JSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JSL →
Compare
Head-to-head with peers
Compare JSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JSLNow →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.