Jubilant Agri and Consumer Products Limited (JUBLCPL.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

-207.5%

-₹2,100.61

vs ₹1,953.30 price

Levered DCF

₹551.75

After debt service

Piotroski score

4 / 9

Average

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	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	17.63×	21.29×	76.59×	36.61×	42.37×	-244.4×	121.12×	-621.56×
P/B	4.9×	5.74×	9.67×	11.19×	16.25×	26.7×	22.06×	29.3×
P/S	1.19×	1.2×	1.82×	1.84×	2.59×	4.13×	4.18×	3.39×
EV / EBITDA	11.73×	13.28×	33.38×	-20.55×	-12.88×	-130.9×	345.34×	56.36×
Gross margin	29.7%	38.7%	37.5%	3.8%	-5.9%	10.4%	12.8%	17.3%
Operating margin	9.4%	8.6%	7.7%	-10.8%	-22.8%	-5.6%	-1.0%	5.0%
Net margin	6.8%	5.6%	2.4%	5.0%	6.1%	-1.7%	3.4%	-0.5%
Current ratio	1.63×	1.46×	1.22×	1.17×	1.05×	0.91×	0.91×	0.95×
Debt / equity	0.11×	0.24×	0.69×	0.94×	1.08×	1.7×	2.01×	3.11×
Interest coverage	27.08×	11.1×	5.65×	-6.47×	-13.19×	-1.85×	-0.22×	1.09×
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	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	27.8%	27.0%	12.6%	30.6%	38.4%	-10.9%	18.2%	-4.7%
Return on invested capital	24.4%	23.5%	17.5%	-23.2%	-46.9%	4.0%	-1.6%	-14.7%
Return on assets	13.7%	11.9%	4.0%	9.0%	7.7%	-2.1%	3.9%	-0.7%
Free cash flow yield	1.3%	5.0%	2.4%	-1.0%	-0.3%	2.3%	1.5%	3.5%
Earnings yield	5.7%	4.7%	1.3%	2.7%	2.4%	-0.4%	0.8%	-0.2%
Enterprise value	₹23B	₹19.4B	₹24.2B	₹24.6B	₹24.2B	₹24.1B	₹22.7B	₹20.7B
Net debt / EBITDA	0.23×	0.49×	2.02×	-1.56×	-0.77×	-7.44×	28.5×	5.32×
Cash conversion cycle (days)	80	83	108	89	71	70	71	59