JNK India Ltd. (JNKINDIA.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

-120.6%

-₹80.81

vs ₹391.95 price

Levered DCF

₹34.30

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

—

Rating

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
P/E	18.12×	64.79×	61.68×	83.28×	107.35×	202.49×
P/B	2.07×	3.88×	19.77×	31.62×	53.52×	90.55×
P/S	1.44×	4.1×	8.04×	9.48×	13.03×	24.37×
EV / EBITDA	9.6×	30.54×	38.71×	55.07×	74.62×	130.41×
Gross margin	14.4%	26.1%	37.5%	38.9%	45.2%	45.3%
Operating margin	10.1%	8.5%	19.6%	15.6%	17.2%	17.2%
Net margin	7.9%	6.3%	13.0%	11.4%	12.1%	12.0%
Current ratio	2.03×	2.72×	1.53×	1.63×	1.3×	1.46×
Debt / equity	0.16×	0.04×	0.34×	0.36×	0.21×	0.32×
Interest coverage	4.81×	4.24×	13.75×	46.21×	59.45×	17.51×
Dividend yield	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	2.6%	0.1%	2.3%	3.1%	1.7%	3.6%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	11.4%	6.0%	32.1%	37.9%	49.9%	44.8%
Return on invested capital	9.5%	5.3%	24.7%	25.5%	43.2%	33.0%
Return on assets	6.1%	3.8%	12.2%	13.7%	13.4%	13.2%
Free cash flow yield	-1.0%	-0.0%	-0.6%	0.3%	0.4%	0.2%
Earnings yield	5.5%	1.5%	1.6%	1.2%	0.9%	0.5%
Enterprise value	₹10.7B	₹18.3B	₹39.2B	₹38.9B	₹38.6B	₹33.2B
Net debt / EBITDA	-0.97×	-2.1×	0.59×	0.41×	-0.15×	-0.61×
Cash conversion cycle (days)	70	275	148	175	181	70