Jetking Infotrain Limited (JETKINGQ.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

-229.7%

-₹138.82

vs ₹107.00 price

Levered DCF

-₹94.89

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

—

Rating

C-

Overall 1 / 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	-62.63×	17.04×	-60.64×	-167.52×	14.06×	367×	-1.57×	-17.51×
P/B	1.32×	1.28×	0.8×	0.62×	0.62×	0.52×	0.3×	0.46×
P/S	2.64×	2.47×	1.61×	1.31×	1.94×	2.44×	0.59×	0.96×
EV / EBITDA	36.74×	8.34×	-38.58×	-130.61×	6.01×	-3.85×	-1.89×	3,876.9×
Gross margin	34.3%	35.6%	37.8%	31.2%	51.4%	-11.0%	21.9%	49.6%
Operating margin	-23.4%	-9.7%	-24.3%	21.5%	-25.5%	-82.9%	-36.7%	-17.4%
Net margin	-4.2%	14.5%	-17.4%	-0.8%	13.8%	0.7%	-37.9%	-5.5%
Current ratio	0.84×	1×	1.21×	3.18×	2.37×	2.11×	1.57×	1.92×
Debt / equity	0.04×	0.05×	0.04×	0.04×	0.02×	0.01×	0.02×	0×
Interest coverage	-30.7×	-11.16×	-21.98×	22.31×	-18.21×	-61.3×	-71.54×	-102.28×
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	-2.1%	7.5%	-8.7%	-0.4%	4.4%	0.1%	-18.9%	-2.6%
Return on invested capital	-11.0%	-4.0%	-11.1%	9.6%	-7.8%	-4.3%	-15.0%	-4.1%
Return on assets	-1.8%	6.1%	-7.1%	-0.3%	3.9%	0.1%	-16.6%	-2.2%
Free cash flow yield	-18.3%	-17.4%	-24.9%	-8.5%	-9.6%	-4.1%	-70.6%	-35.8%
Earnings yield	-1.6%	5.9%	-10.8%	-0.6%	7.1%	0.3%	-63.9%	-5.7%
Enterprise value	₹590.3M	₹545M	₹294.8M	₹188.9M	₹220.3M	₹173.8M	₹105.8M	₹197.7M
Net debt / EBITDA	0.24×	0.11×	1.27×	40.5×	-0.66×	0.5×	0.09×	-119.69×
Cash conversion cycle (days)	-30	-1	1	22	34	80	53	4