Jupiter Wagons Limited
JWL · General/Diversified · NSE
₹281
Current Market Price
Fair Value (DCF)
₹122
Margin of Safety
-56.6%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
28%
ROE
13.8%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.12 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.6%
Return on capital employed
EV / EBITDA
31.4×
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
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹280.97
Bear case
₹69.65
MoS -303.4%
Base case
₹121.86
MoS -130.6%
Bull case
₹164.32
MoS -71.0%
Ratio Trends
JWL · last 8 annual periods
ROE
13.8%
ROCE
18.3%
Operating Margin
—
Debt / Equity
0.18×
PE
100.5×
EV / EBITDA
16.5×
Historical Financials
JWL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹363 Cr | ₹1178 Cr | ₹712 Cr | ₹1115 Cr | ₹3934 Cr | +81.4% |
| EBITDA | — | ₹112 Cr | ₹248 Cr | ₹502 Cr | ₹598 Cr | +52.0% |
| EBIT | ₹19.3 Cr | ₹94.1 Cr | ₹87.0 Cr | ₹151 Cr | — | +67.3% |
| PAT | ₹12.3 Cr | ₹49.7 Cr | ₹39.2 Cr | ₹105 Cr | ₹382 Cr | +136.1% |
| EPS (diluted) | ₹1.37 | ₹1.28 | ₹1.01 | ₹2.56 | — | +16.9% |
| CFO | ₹17.1 Cr | ₹59.5 Cr | ₹77.7 Cr | ₹-19.1 Cr | ₹104 Cr | +57.2% |
| CapEx | — | — | — | — | ₹-508 Cr | — |
| FCF | — | — | — | — | ₹-404 Cr | — |
| Total Assets | — | ₹1072 Cr | ₹1634 Cr | ₹2940 Cr | ₹3999 Cr | +39.0% |
| Total Debt | — | — | ₹269 Cr | ₹330 Cr | ₹502 Cr | +16.9% |
| Shareholders' Equity | — | — | ₹803 Cr | ₹1616 Cr | ₹2768 Cr | +36.2% |
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 RAIL SYSTEMS LIMITED | -71.7% | 17 | Data Limited | 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
0.36%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
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.