DJ Mediaprint & Logistics Ltd (DJML.NS) 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

-564.6%

-₹311.36

vs ₹67.01 price

Levered DCF

-₹742.49

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

C+

Overall 2 / 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	26.09×	58.2×	36.39×	44.31×	22.41×	44.5×	48.29×	56.64×
P/B	3.16×	6.14×	5.46×	1.71×	2.67×	6.91×	12.53×	17.65×
P/S	2.06×	4.77×	3.21×	0.97×	1.42×	2.13×	2.48×	2.57×
EV / EBITDA	12.52×	23.26×	15.38×	7.82×	11.15×	17.6×	19.23×	24.07×
Gross margin	16.1%	27.3%	38.1%	33.9%	15.3%	25.2%	29.6%	26.9%
Operating margin	13.1%	13.0%	24.3%	11.3%	11.0%	12.1%	11.2%	8.8%
Net margin	7.9%	8.2%	8.8%	6.6%	6.3%	5.1%	5.2%	4.5%
Current ratio	5.84×	2.24×	1.98×	2.5×	3.16×	1.43×	1.24×	1.35×
Debt / equity	0.44×	0.35×	0.53×	0.43×	0.29×	0.44×	1.22×	1.79×
Interest coverage	4.57×	3.88×	5.69×	4.38×	4.63×	2.67×	3.63×	3.91×
Dividend yield	0.1%	0.1%	0.1%	0.2%	0.0%	0.0%	0.0%	0.0%
Payout ratio	3.0%	3.2%	3.2%	3.0%	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	12.1%	10.5%	15.0%	11.6%	11.9%	16.7%	26.0%	31.0%
Return on invested capital	10.3%	9.5%	21.6%	10.2%	11.3%	20.0%	18.4%	14.9%
Return on assets	7.8%	5.9%	8.4%	7.1%	7.9%	5.9%	6.8%	7.3%
Free cash flow yield	-9.3%	-5.4%	-1.1%	5.3%	-23.1%	-2.9%	3.0%	0.2%
Earnings yield	3.8%	1.7%	2.8%	6.8%	4.5%	2.4%	2.1%	1.8%
Enterprise value	₹3.2B	₹4.1B	₹2B	₹605.7M	₹738.5M	₹556.9M	₹575M	₹573.9M
Net debt / EBITDA	1.48×	1.21×	1.33×	1.5×	0.96×	1.01×	1.67×	2.05×
Cash conversion cycle (days)	253	146	118	198	179	99	89	69