Jupiter Wagons Limited
JWL · General/Diversified · NSE
₹271
Current Market Price
Fair Value (DCF)
₹100
Discount to FV
-63.1%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
49%
ROE
5.7%
Debt/Equity
0.33
WACC
12.8%
Market Cap
₹11,575 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.6%
Return on capital employed
EV / EBITDA
30.7×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
9.2×
EBIT covers interest
Current Ratio
2.20×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.3%
3-year revenue growth
Revenue CAGR (5Y)
22.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹270.85
Bear case
Margin of Safety —
Implied upside -348.6%
Base case
Margin of Safety —
Implied upside -171.0%
Bull case
Margin of Safety —
Implied upside -116.0%
Ratio Trends
JWL · last 9 annual periods
ROE
5.7%
ROCE
9.6%
Operating Margin
—
Debt / Equity
0.33×
PE
32.6×
EV / EBITDA
16.6×
Historical Financials
JWL · 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 | ₹1165 Cr | ₹2051 Cr | ₹3624 Cr | ₹3963 Cr | ₹2916 Cr | +25.8% |
| EBITDA | ₹112 Cr | ₹248 Cr | ₹511 Cr | ₹610 Cr | ₹382 Cr | +35.9% |
| EBIT | ₹94.1 Cr | ₹232 Cr | ₹486 Cr | — | — | +50.7% |
| PAT | ₹49.7 Cr | ₹121 Cr | ₹332 Cr | ₹382 Cr | ₹171 Cr | +36.2% |
| EPS (diluted) | ₹1.28 | ₹3.12 | ₹8.24 | — | — | +59.3% |
| CFO | ₹59.5 Cr | ₹77.7 Cr | ₹-19.1 Cr | ₹104 Cr | ₹9.4 Cr | -36.9% |
| CapEx | ₹-36.7 Cr | ₹-72.7 Cr | ₹-125 Cr | ₹-508 Cr | ₹-535 Cr | — |
| FCF | ₹22.8 Cr | ₹5.0 Cr | ₹-144 Cr | ₹-404 Cr | ₹-525 Cr | — |
| Total Assets | ₹1072 Cr | ₹1634 Cr | ₹2940 Cr | ₹3999 Cr | ₹4712 Cr | +44.8% |
| Total Debt | ₹139 Cr | ₹288 Cr | ₹349 Cr | ₹502 Cr | ₹996 Cr | +63.6% |
| Shareholders' Equity | ₹683 Cr | ₹803 Cr | ₹1616 Cr | ₹2754 Cr | ₹2978 Cr | +44.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JWL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 TITAGARH TITAGARH | — | — | Pending | 11.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.10/sh
Last payout
2025-05-30
₹1.00
Peak payout
₹1.00
Trailing yield
—
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. Jupiter Wagons Limited (JWL.NS) trades at 270.85 vs a model fair value of 99.94, a gap of -63.1%. Piotroski F-score: 7/9. Moat label: Nar...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JWL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JWL →
Compare
Head-to-head with peers
Compare JWL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JWLNow →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.