Jindal Stainless Limited
JSL · General/Diversified · NSE
₹662
Current Market Price
Fair Value (DCF)
₹625
Discount to FV
-5.5%
Updated 37m ago
YieldIQ Score
53/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
65%
ROE
16.1%
Debt/Equity
0.38
WACC
9.8%
Market Cap
₹54,537 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.5%
Return on capital employed
EV / EBITDA
11.2×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
7.2×
EBIT covers interest
Current Ratio
1.27×
Short-term liquidity
Asset Turnover
1.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹661.9
Bear case
Discount -86.8%
Base case
Discount -5.9%
Bull case
Discount +20.8%
Ratio Trends
JSL · last 8 annual periods
ROE
16.1%
ROCE
21.5%
Operating Margin
—
Debt / Equity
0.38×
PE
18.3×
EV / EBITDA
11.2×
Historical Financials
JSL · 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 | ₹32.4K Cr | ₹35.6K Cr | ₹38.4K Cr | ₹39.3K Cr | ₹43.0K Cr | +7.3% |
| EBITDA | ₹5210 Cr | ₹3766 Cr | ₹4948 Cr | ₹4907 Cr | ₹5870 Cr | +3.0% |
| EBIT | ₹2774 Cr | ₹3099 Cr | ₹4147 Cr | — | — | +10.6% |
| PAT | ₹3079 Cr | ₹2115 Cr | ₹2713 Cr | ₹2505 Cr | ₹3193 Cr | +0.9% |
| EPS (diluted) | ₹36.39 | ₹25.68 | ₹32.94 | — | — | -2.5% |
| CFO | ₹1038 Cr | ₹3096 Cr | ₹4818 Cr | ₹4718 Cr | ₹3395 Cr | +34.5% |
| CapEx | ₹-971 Cr | ₹-1656 Cr | ₹-1475 Cr | ₹-1885 Cr | ₹-2658 Cr | — |
| FCF | ₹67.0 Cr | ₹1440 Cr | ₹3343 Cr | ₹2833 Cr | ₹737 Cr | +82.1% |
| Total Assets | ₹22.6K Cr | ₹27.1K Cr | ₹30.8K Cr | ₹36.2K Cr | ₹40.7K Cr | +15.9% |
| Total Debt | ₹4007 Cr | ₹3958 Cr | ₹6052 Cr | ₹6402 Cr | ₹7460 Cr | +16.8% |
| Shareholders' Equity | ₹9823 Cr | ₹11.9K Cr | ₹14.4K Cr | ₹16.7K Cr | ₹19.8K Cr | +19.1% |
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 APL Apollo Tubes Limited | -76.5% | 40 | Data Limited | 22.7% | 44.7× |
 SAIL Steel Authority of India Limited | -5.0% | 17 | Near Fair Value | 5.6% | — |
 NMDC NMDC Limited | -16.0% | 50 | Near Fair Value | 21.9% | — |
 LLOYDSME Lloyds Metals And Energy Limited | -65.6% | 33 | Data Limited | 26.5% | — |
 JINDALSTEL JINDAL STEEL LIMITED | +6.4% | 41 | Near Fair Value | 6.6% | 33.6× |
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
0.45%
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 Stainless Limited (JSL.NS) trades at 661.90 vs a model fair value of 625.20, a gap of -5.5%. 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.