Kajaria Ceramics Limited
KAJARIACER · Consumer Durables · NSE
₹1,170
Current Market Price
Fair Value (DCF)
₹616
Margin of Safety
-47.4%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
31%
ROE
10.5%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.19 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.5%
Return on capital employed
EV / EBITDA
28.7×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
28.1×
EBIT covers interest
Current Ratio
2.57×
Short-term liquidity
Asset Turnover
1.23×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,170
Bear case
₹370.53
MoS -215.8%
Base case
₹615.96
MoS -89.9%
Bull case
₹798.77
MoS -46.5%
Ratio Trends
KAJARIACER · last 8 annual periods
ROE
10.5%
ROCE
21.6%
Operating Margin
—
Debt / Equity
0.10×
PE
151.7×
EV / EBITDA
27.5×
Historical Financials
KAJARIACER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2781 Cr | ₹3705 Cr | ₹1205 Cr | ₹1241 Cr | ₹4628 Cr | +13.6% |
| EBITDA | — | ₹638 Cr | ₹617 Cr | ₹749 Cr | ₹668 Cr | +1.1% |
| EBIT | ₹423 Cr | ₹523 Cr | ₹148 Cr | ₹147 Cr | — | -23.2% |
| PAT | ₹309 Cr | ₹383 Cr | ₹111 Cr | ₹104 Cr | ₹294 Cr | -1.2% |
| EPS (diluted) | ₹19.37 | ₹23.68 | ₹6.78 | ₹6.43 | — | -24.1% |
| CFO | ₹509 Cr | ₹426 Cr | ₹296 Cr | ₹602 Cr | ₹501 Cr | -0.4% |
| CapEx | — | — | — | — | ₹-221 Cr | — |
| FCF | — | — | — | — | ₹280 Cr | +0.0% |
| Total Assets | — | ₹2987 Cr | ₹3331 Cr | ₹3543 Cr | ₹3756 Cr | +5.9% |
| Total Debt | — | — | ₹157 Cr | ₹107 Cr | ₹274 Cr | +14.8% |
| Shareholders' Equity | — | — | ₹2327 Cr | ₹2617 Cr | ₹2810 Cr | +4.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KAJARIACER vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GRINDWELL GRINDWELL | — | — | Pending | 16.2% | — |
| FINPIPE FINPIPE | — | — | Pending | 13.1% | — |
| CERA CERA | — | — | Pending | 18.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
15 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹49.00/sh
Last payout
2025-10-24
₹8.00
Peak payout
₹10.00
Trailing yield
1.03%
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 KAJARIACER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KAJARIACER →
Compare
Head-to-head with peers
Compare KAJARIACER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KAJARIACERNow →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.