Jubilant Ingrevia Limited
JUBLINGREA · General/Diversified · NSE
₹667
Current Market Price
Fair Value (DCF)
₹228
Margin of Safety
-65.7%
Updated 2d ago
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
23%
ROE
8.6%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
20.1×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
7.3×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-5.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹666.65
Bear case
₹142.13
MoS -369.0%
Base case
₹228.46
MoS -191.8%
Bull case
₹346.53
MoS -92.4%
Ratio Trends
JUBLINGREA · last 5 annual periods
ROE
8.6%
ROCE
15.1%
Operating Margin
—
Debt / Equity
0.26×
PE
108.5×
EV / EBITDA
10.1×
Historical Financials
JUBLINGREA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹684 Cr | ₹4949 Cr | ₹1145 Cr | ₹1074 Cr | ₹4124 Cr | +56.7% |
| EBITDA | — | ₹859 Cr | ₹579 Cr | ₹456 Cr | ₹556 Cr | -10.3% |
| EBIT | ₹84.7 Cr | ₹740 Cr | ₹81.2 Cr | ₹65.0 Cr | — | -6.4% |
| PAT | ₹54.4 Cr | ₹477 Cr | ₹52.3 Cr | ₹29.3 Cr | ₹251 Cr | +46.6% |
| EPS (diluted) | ₹20.78 | ₹29.97 | ₹3.29 | ₹1.85 | — | -45.4% |
| CFO | ₹112 Cr | ₹453 Cr | ₹462 Cr | ₹430 Cr | ₹508 Cr | +45.9% |
| CapEx | — | — | — | — | ₹-366 Cr | — |
| FCF | — | — | — | — | ₹142 Cr | +0.0% |
| Total Assets | — | ₹3797 Cr | ₹4259 Cr | ₹4732 Cr | ₹5032 Cr | +7.3% |
| Total Debt | — | — | ₹247 Cr | ₹307 Cr | ₹764 Cr | +32.6% |
| Shareholders' Equity | — | — | ₹2666 Cr | ₹2737 Cr | ₹2927 Cr | +2.4% |
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 GRWRHITECH | — | — | Pending | 14.0% | — |
| PRIVISCL PRIVISCL | — | — | Pending | 16.7% | — |
| SHAILY SHAILY | — | — | Pending | 17.0% | — |
| VINATIORGA VINATIORGA | — | — | Pending | 14.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for JUBLINGREA in the last 10 years.
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.