Valuation Jai Corp Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:28:38 06/03/2026 pm IST			5-day change	1st Jan Change
99.67 ^INR	-2.09%		-9.87%	-24.38%

13/02	Jai Corp Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI
27/01	Jai Corp Completes Striking Off of Unlisted Subsidiary	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	9,012	15,106	19,505	24,724	50,474	15,769
Change	-	67.62%	29.12%	26.76%	104.15%	-68.76%
Enterprise Value (EV) ¹	10,315	15,481	18,768	22,929	48,100	14,102
Change	-	50.08%	21.23%	22.17%	109.78%	-70.68%
P/E ratio	26.9x	16.3x	37.1x	-182x	96.1x	23.9x
PBR	0.85x	1.31x	1.61x	2.07x	4.04x	1.35x
PEG	-	0x	-0.9x	1x	-0x	0.9x
Capitalization / Revenue	1.54x	3.11x	2.67x	4.05x	10.5x	2.94x
EV / Revenue	1.77x	3.18x	2.57x	3.76x	9.99x	2.63x
EV / EBITDA	11.8x	21.6x	26x	30.4x	63.2x	17.9x
EV / EBIT	14.7x	27.1x	31.8x	36.4x	75.3x	21x
EV / FCF	26.2x	-258x	20.2x	22.8x	81.9x	28.5x
FCF Yield	3.82%	-0.39%	4.96%	4.38%	1.22%	3.51%
Dividend per Share ²	0.5	0.5	0.5	0.5	0.5	0.5
Rate of return	0.99%	0.59%	0.46%	0.36%	0.18%	0.56%
EPS ²	1.876	5.188	2.946	-0.7625	2.943	3.76
Distribution rate	26.6%	9.64%	17%	-65.6%	17%	13.3%
Net sales ¹	5,840	4,864	7,294	6,099	4,815	5,361
EBITDA ¹	875.6	718	721.2	755.4	761.4	786.5
EBIT ¹	703	571.1	590.1	629.1	638.6	673
Net income ¹	334.8	925.9	525.7	-136.1	525.1	665.4
Net Debt ¹	1,304	375.2	-736.7	-1,795	-2,374	-1,667
Reference price ²	50.50	84.65	109.30	138.55	282.85	89.85
Nbr of stocks (in thousands)	1,78,449	1,78,449	1,78,449	1,78,449	1,78,449	1,75,505
Announcement Date	04/12/20	12/10/21	06/10/22	18/08/23	25/07/24	26/08/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JAI CORP LIMITED	-	-	-	-	19Cr
AMCOR PLC	16.95x	1.45x	8.91x	5.98%	2TCr
APTARGROUP, INC.	24.41x	2.27x	10.78x	1.47%	850.33Cr
SCIENTEX	9.93x	-	-	3.47%	144.74Cr
SINOLONG NEW MATERIALS CO., LTD.	67.77x	-	-	-	137.58Cr
FP CORPORATION	14.05x	1.07x	7.23x	2.73%	131.72Cr
TAIWAN HON CHUAN ENTERPRISE CO., LTD.	13.4x	1.64x	8.62x	4.63%	111.04Cr
Average	24.42x	1.60x	8.89x	3.66%	484.88Cr
Weighted average by Cap.	20.37x	1.67x	9.34x	4.51%