JSW DULUX LIMITED
JSWDULUX · General/Diversified · NSE
₹2,900
Current Market Price
Fair Value (DCF)
₹1,852
Margin of Safety
-36.1%
Updated 3d ago
YieldIQ Score
53/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
72%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹0.13 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
63.6×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
1.40×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,900
Bear case
₹1,013.69
MoS -186.1%
Base case
₹1,852.16
MoS -56.6%
Bull case
₹2,085.58
MoS -39.1%
Ratio Trends
JSWDULUX · last 4 annual periods
ROE
32.3%
ROCE
48.0%
Operating Margin
—
Debt / Equity
0.05×
PE
—
EV / EBITDA
—
Historical Financials
JSWDULUX · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹3109 Cr | ₹3777 Cr | ₹3937 Cr | ₹4065 Cr | +9.4% |
| EBITDA | ₹454 Cr | ₹549 Cr | ₹666 Cr | ₹668 Cr | +13.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹290 Cr | ₹335 Cr | ₹427 Cr | ₹430 Cr | +14.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹121 Cr | ₹486 Cr | ₹486 Cr | ₹311 Cr | +36.8% |
| CapEx | ₹-63.4 Cr | ₹-104 Cr | ₹-119 Cr | ₹-107 Cr | — |
| FCF | ₹58.0 Cr | ₹382 Cr | ₹367 Cr | ₹205 Cr | +52.2% |
| Total Assets | ₹2592 Cr | ₹2741 Cr | ₹2904 Cr | ₹2903 Cr | +3.9% |
| Total Debt | ₹70.5 Cr | ₹69.7 Cr | ₹60.4 Cr | ₹62.1 Cr | -4.1% |
| Shareholders' Equity | ₹1260 Cr | ₹1316 Cr | ₹1330 Cr | ₹1330 Cr | +1.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JSWDULUX vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| UTIAMC UTIAMC | — | — | Pending | 14.2% | — |
| STLTECH STLTECH | — | — | Pending | -6.2% | — |
| ZENSARTECH ZENSARTECH | — | — | Pending | 16.0% | — |
| DEVYANI DEVYANI | — | — | Pending | 0.7% | — |
| CAPLIPOINT CAPLIPOINT | — | — | Pending | 18.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for JSWDULUX in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JSWDULUX →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JSWDULUX →
Compare
Head-to-head with peers
Compare JSWDULUX side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JSWDULUXNow →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.