Jubilant Ingrevia Limited
JUBLINGREA · General/Diversified · NSE
₹617
Current Market Price
Fair Value (DCF)
₹319
Discount to FV
-48.3%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
51%
ROE
8.9%
Debt/Equity
0.25
WACC
9.8%
Market Cap
₹9,737 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.2%
Return on capital employed
EV / EBITDA
18.8×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
7.3×
EBIT covers interest
Current Ratio
1.32×
Short-term liquidity
Asset Turnover
0.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.4%
3-year revenue growth
Revenue CAGR (5Y)
-3.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹617.35
Bear case
Discount -210.8%
Base case
Discount -93.4%
Bull case
Discount -24.0%
Ratio Trends
JUBLINGREA · last 6 annual periods
ROE
8.9%
ROCE
15.2%
Operating Margin
—
Debt / Equity
0.25×
PE
18.5×
EV / EBITDA
10.4×
Historical Financials
JUBLINGREA · 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 | ₹4914 Cr | ₹4740 Cr | ₹4100 Cr | ₹4124 Cr | ₹4345 Cr | -3.0% |
| EBITDA | ₹859 Cr | ₹579 Cr | ₹456 Cr | ₹557 Cr | ₹594 Cr | -8.8% |
| EBIT | ₹740 Cr | ₹458 Cr | ₹320 Cr | — | — | -18.9% |
| PAT | ₹477 Cr | ₹307 Cr | ₹183 Cr | ₹251 Cr | ₹278 Cr | -12.6% |
| EPS (diluted) | ₹29.97 | ₹19.33 | ₹11.55 | — | — | -21.2% |
| CFO | ₹453 Cr | ₹462 Cr | ₹430 Cr | ₹508 Cr | ₹524 Cr | +3.7% |
| CapEx | ₹-230 Cr | ₹-481 Cr | ₹-568 Cr | ₹-366 Cr | ₹-299 Cr | — |
| FCF | ₹223 Cr | ₹-18.9 Cr | ₹-138 Cr | ₹142 Cr | ₹225 Cr | +0.3% |
| Total Assets | ₹3797 Cr | ₹4259 Cr | ₹4732 Cr | ₹5032 Cr | ₹5484 Cr | +9.6% |
| Total Debt | ₹238 Cr | ₹407 Cr | ₹740 Cr | ₹764 Cr | ₹792 Cr | +35.1% |
| Shareholders' Equity | ₹2433 Cr | ₹2666 Cr | ₹2737 Cr | ₹2927 Cr | ₹3126 Cr | +6.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JUBLINGREA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PCBL PCBL | — | — | Pending | 11.7% | — |
GRWRHITECH GARWARE HI-TECH FILMS LTD | -45.0% | 50 | Above Fair Value | 13.4% | — |
 PRIVISCL PRIVISCL | — | — | Pending | 16.7% | — |
SHAILY SHAILY ENG PLASTICS LTD | -65.6% | 40 | Above Fair Value | 26.9% | — |
 VINATIORGA Vinati Organics Limited | -58.3% | 40 | Above Fair Value | 14.0% | — |
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)
₹22.85/sh
Last payout
2026-02-10
₹2.50
Peak payout
₹2.50
Trailing yield
0.81%
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. Jubilant Ingrevia Limited (JUBLINGREA.NS) trades at 617.35 vs a model fair value of 319.17, a gap of -48.3%. Piotroski F-score: 5/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JUBLINGREA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JUBLINGREA →
Compare
Head-to-head with peers
Compare JUBLINGREA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JUBLINGREANow →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.