Shri Jagdamba Polymers Limited (SHRJAGP.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

+29.9%

₹876.87

vs ₹675.00 price

Levered DCF

-₹243.07

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B-

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	12.4×	16.77×	15.15×	14.21×	14.86×	10.99×	3.7×	9.75×
P/B	1.4×	2.76×	2×	2×	4.14×	3.39×	1.1×	3.25×
P/S	1.07×	1.68×	1.35×	1.31×	2.06×	1.89×	0.52×	1.12×
EV / EBITDA	7.9×	11×	8.1×	7.76×	9.79×	7.76×	2.98×	5.95×
Gross margin	28.8%	32.8%	16.5%	25.3%	29.7%	35.6%	33.0%	31.9%
Operating margin	7.6%	12.6%	13.5%	11.5%	16.3%	20.7%	19.1%	16.1%
Net margin	8.6%	10.0%	8.9%	9.2%	13.9%	17.2%	14.0%	11.5%
Current ratio	2.62×	3.09×	3.98×	8.3×	4.7×	3.32×	2.82×	3.3×
Debt / equity	0.28×	0.3×	0.1×	0.09×	0.21×	0.32×	0.36×	0.05×
Interest coverage	7.76×	11.26×	5.68×	15.1×	15.74×	18.49×	28.21×	18.71×
Dividend yield	0.1%	0.1%	0.1%	0.1%	0.0%	0.0%	0.2%	0.1%
Payout ratio	1.8%	1.4%	1.4%	1.5%	0.7%	0.5%	0.6%	1.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	11.3%	16.4%	13.2%	14.1%	27.9%	30.8%	29.6%	33.4%
Return on invested capital	5.5%	11.7%	13.0%	11.6%	20.1%	20.7%	21.8%	30.0%
Return on assets	8.1%	11.8%	10.6%	12.0%	21.1%	21.4%	19.0%	24.6%
Free cash flow yield	1.2%	-11.0%	-3.0%	8.8%	2.3%	-0.9%	-27.3%	6.8%
Earnings yield	8.1%	6.0%	6.6%	7.0%	6.7%	9.1%	27.0%	10.3%
Enterprise value	₹5.2B	₹8.7B	₹4.9B	₹4.1B	₹7.8B	₹4.9B	₹1.2B	₹2.1B
Net debt / EBITDA	0.92×	0.75×	0.01×	-0.37×	0.19×	0.66×	0.49×	-0.24×
Cash conversion cycle (days)	142	148	137	126	146	153	96	66