Jujhar Logistics Ltd (CDG.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-328.3%

-₹477.22

vs ₹209.00 price

Levered DCF

-₹428.26

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

3.85

Safe zone

Rating

B+

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	13.89×	-11.11×	-16.13×	-27.73×	-4.75×	-73×	13.55×	15.76×
P/B	2.07×	-55.51×	13.45×	6.79×	5.46×	2.54×	2.45×	3×
P/S	1.42×	0.53×	0.29×	0.22×	0.21×	0.28×	0.12×	0.16×
EV / EBITDA	6.41×	-66.88×	38.46×	22.78×	-185.75×	15.51×	13.93×	5.94×
Gross margin	99.3%	0.7%	2.8%	4.9%	4.8%	8.6%	4.3%	5.7%
Operating margin	20.1%	-2.5%	-0.0%	3.8%	3.7%	-0.0%	1.5%	3.9%
Net margin	10.2%	-4.8%	-1.8%	-0.8%	-4.3%	-0.4%	0.9%	1.0%
Current ratio	1.6×	12.08×	1.05×	1.11×	1.06×	1.19×	1.33×	1.08×
Debt / equity	0.41×	-26.07×	13.07×	9.61×	8.61×	4.21×	2.73×	0.71×
Interest coverage	5.9×	-0.88×	-0.01×	1.48×	1.22×	-0×	1.11×	1.77×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	14.9%	500.0%	-83.2%	-24.5%	-114.9%	-3.5%	18.1%	19.0%
Return on invested capital	6.1%	-5.1%	-0.0%	10.1%	10.1%	0.2%	6.2%	31.7%
Return on assets	5.4%	-9.2%	-4.3%	-2.0%	-8.5%	-0.5%	2.7%	2.8%
Free cash flow yield	-63.7%	-61.6%	6.9%	-0.3%	18.7%	14.2%	-32.2%	25.3%
Earnings yield	7.2%	-9.0%	-6.2%	-3.6%	-21.1%	-1.4%	7.4%	6.4%
Enterprise value	₹1.2B	₹177M	₹232.7M	₹264.5M	₹281.6M	₹290.9M	₹231.8M	₹135.1M
Net debt / EBITDA	0.58×	-20.51×	18.8×	13.3×	-113.14×	9.64×	7.32×	1.1×
Cash conversion cycle (days)	-1,907	107	61	77	101	155	58	9