Jagran Prakashan Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹53.90Overvalued by 14.31%vs CMP ₹62.90

P/E (7.3) × ROE (9.0%) × BV (₹92.60) × DY (11.10%)

₹74.98Undervalued by 19.21%vs CMP ₹62.90

MoS: +16.1% (Adequate)Confidence: 48/100 (Moderate)Models: 5 Under, 4 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹52.69	23%	Over (-16.2%)
Graham Number	Earnings	₹125.34	16%	Under (+99.3%)
Earnings Power	Earnings	₹55.59	11%	Over (-11.6%)
DCF	Cash Flow	₹55.99	14%	Over (-11%)
Net Asset Value	Assets	₹92.56	7%	Under (+47.2%)
EV/EBITDA	Enterprise	₹93.39	9%	Under (+48.5%)
Earnings Yield	Earnings	₹75.40	7%	Under (+19.9%)
ROCE Capital	Returns	₹46.20	7%	Over (-26.6%)
Revenue Multiple	Revenue	₹86.68	5%	Under (+37.8%)
Consensus (9 models)		₹74.98	100%	Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -2.2%

*Investments are subject to market risks

Analysis summary

Data coverage: Price-data record updated 24 September 2026, 9:30 pm +05:30. Annual results through Mar 2025; quarterly results through Dec 2025; cash flow through Mar 2026. Each section can have a different reporting period. The share price is not live.

Valuation in context

Operating performance

Revenue for Mar 2025 was ₹1,888.00 Cr, versus ₹1,934.00 Cr in Mar 2024 (-2.4% year on year). Net profit for Mar 2025 was ₹94.00 Cr, versus ₹165.00 Cr in Mar 2024 (-43.0% year on year). These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.

Cash generation

For the same Mar 2025 period, operating cash flow was ₹224.00 Cr against net profit of ₹94.00 Cr. Cash flow covered 2.38 times reported profit. Cash generation supports the reported profit for this period; check whether this continues over several years.

Balance-sheet check

Reported borrowings were ₹110.00 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

How to use the valuation and peer comparisons

The Intrinsic Value panel combines the available model estimates using the displayed weights. Earnings, cash-flow, dividend and asset-based methods can give very different answers. The displayed 12% cost of equity and 4% terminal growth assumptions apply where relevant; historical EPS growth is not a promise of future growth. Use the individual values and their spread to judge sensitivity.

The peer group follows the stored industry classification and may include different business models. Compare reporting periods, leverage and recurring earnings before interpreting a valuation gap. For banks and other financial businesses, capital adequacy and asset quality can be more informative than industrial-company cash-flow ratios.

Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.

Automatically generated interpretation of the stored financial data, not a separately researched analyst opinion. Missing data is not evidence of poor performance. New filings become available here after the existing data refresh process captures them.

Investment Snapshot

Jagran Prakashan Ltd scores 65/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health84/100 · Strong

ROCE 12.2% GoodROE 9.0% AverageD/E 0.05 Low debtInterest Coverage 12.4x StrongProfitable 5/5 available years Reported history

Smart Money40/100 · Moderate

FII holding stable No changeDII holding down 3.29% MF sellingPromoter holding at 69.0% Stable

Earnings Quality75/100 · Strong

CFO/NP ratio: 1.74x Cash-backed earningsOPM contracting (18% → 11%) DecliningWorking capital: 28 days (improving) Efficient

Quarterly Momentum40/100 · Moderate

Revenue (4Q): -2% YoY FlatProfit (4Q): -16% YoY Declining

Industry Rank60/100 · Moderate

P/E 7.3 vs industry 20.4 Lower P/EROCE 12.2% vs industry 10.3% Average3Y sales CAGR: 5% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing health ratios are excluded. Broad industry groups and financial-sector accounting can limit comparability.

Share Price and Basic Stock Data

Last Updated: September 24, 2026, 9:30 pm

Market Cap	1,370 Cr.
Current Price	62.9
Intrinsic Value	₹75.09
High / Low	79.7/59.1
Stock P/E	7.26
Book Value	92.6
Dividend Yield	11.1 %
ROCE	12.2 %
ROE	9.02 %
Face Value	2.00
PEG Ratio	-3.26

Understand these figures: how to read the P/E ratio, ROE versus earnings per share, and calculate intrinsic value.

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Jagran Prakashan Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Jagran Prakashan Ltd	1,370 Cr.	62.9	79.7/59.1	7.26	92.6	11.1 %	12.2 %	9.02 %	2.00
Sandesh Ltd	768 Cr.	1,014	1,275/811	6.94	1,883	0.49 %	7.16 %	4.95 %	10.0
Kokuyo Camlin Ltd	766 Cr.	76.6	115/70.0	34.8	32.1	0.39 %	10.2 %	7.95 %	1.00
DIC India Ltd	597 Cr.	648	675/450	19.4	484	0.46 %	6.42 %	4.51 %	10.0
H T Media Ltd	574 Cr.	24.4	31.3/17.5	4.72	69.6	0.00 %	6.32 %	0.87 %	2.00
Industry Average	2,037.00 Cr	407.53		20.43	206.21	1.11%	10.27%	8.22%	6.43

All Competitor Stocks of Jagran Prakashan Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	488	459	455	459	511	510	444	447	516	481	460	467	477
Expenses	406	451	385	387	406	484	379	372	423	547	396	401	405
Operating Profit	82	9	69	72	105	25	66	75	93	-66	64	67	71
OPM %	17%	2%	15%	16%	20%	5%	15%	17%	18%	-14%	14%	14%	15%
Other Income	60	53	22	18	27	24	23	27	21	34	52	31	28
Interest	10	11	7	6	6	8	6	12	5	5	5	6	6
Depreciation	26	26	27	27	28	29	26	27	27	28	20	21	20
Profit before tax	106	25	57	57	97	12	58	62	82	-65	90	71	73
Tax %	22%	8%	23%	27%	24%	51%	29%	33%	24%	-21%	26%	20%	25%
Net Profit	82	23	44	42	73	6	41	42	63	-51	67	57	55
EPS in Rs	3.12	0.93	2.05	1.95	3.39	1.05	1.89	1.97	2.88	-0.73	3.09	2.69	2.49

Last Updated: March 4, 2026, 8:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 3:16 pm

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	1,703	1,770	2,079	2,283	2,304	2,363	2,097	1,289	1,616	1,856	1,934	1,888	1,885
Expenses	1,336	1,323	1,489	1,643	1,721	1,829	1,665	1,061	1,256	1,602	1,663	1,728	1,750
Operating Profit	366	446	590	640	583	534	433	228	360	254	271	160	136
OPM %	22%	25%	28%	28%	25%	23%	21%	18%	22%	14%	14%	8%	7%
Other Income	53	112	94	41	47	41	32	42	73	145	90	106	144
Interest	35	37	55	35	27	26	33	34	31	39	28	21	22
Depreciation	79	104	122	129	136	128	146	129	119	107	111	108	89
Profit before tax	306	418	508	517	467	421	286	107	282	253	223	137	169
Tax %	26%	26%	31%	32%	33%	35%	2%	27%	23%	22%	26%	31%
Net Profit	226	308	351	349	311	274	281	78	217	197	165	94	127
EPS in Rs	6.92	9.42	10.73	10.63	9.63	8.79	9.72	3.19	8.44	7.58	8.44	6.02	7.54
Dividend Payout %	58%	37%	0%	28%	31%	40%	0%	0%	0%	44%	59%	100%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	36.28%	13.96%	-0.57%	-10.89%	-11.90%	2.55%	-72.24%	178.21%	-9.22%	-16.24%	-43.03%
Change in YoY Net Profit Growth (%)	0.00%	-22.32%	-14.53%	-10.32%	-1.01%	14.45%	-74.80%	250.45%	-187.42%	-7.03%	-26.79%

Jagran Prakashan Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	1%
5 Years:	-2%
3 Years:	5%
TTM:	-1%

Compounded Profit Growth
10 Years:	-7%
5 Years:	-14%
3 Years:	-17%
TTM:	-13%

Stock Price CAGR
10 Years:	-6%
5 Years:	13%
3 Years:	3%
1 Year:	-30%

Return on Equity
10 Years:	11%
5 Years:	7%
3 Years:	7%
Last Year:	6%

Last Updated: September 5, 2025, 8:00 am

Balance Sheet

Last Updated: September 10, 2026, 4:00 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	65	65	65	62	59	56	56	53	44	44	44	44
Reserves	1,071	1,566	2,090	1,977	1,816	1,862	1,940	2,085	1,704	1,885	1,904	1,972
Borrowings	648	591	308	148	406	281	318	352	443	247	186	110
Other Liabilities	469	442	748	785	814	738	648	653	739	652	570	561
Total Liabilities	2,253	2,664	3,212	2,972	3,096	2,938	2,961	3,142	2,930	2,827	2,702	2,687
Fixed Assets	773	1,422	1,492	1,476	1,493	1,455	1,346	1,269	1,068	908	747	687
CWIP	72	145	76	12	3	2	2	2	2	6	12	1
Investments	357	362	535	523	506	526	839	1,029	1,020	926	1,068	1,165
Other Assets	1,051	734	1,109	961	1,093	955	774	842	839	986	874	834
Total Assets	2,253	2,664	3,212	2,972	3,096	2,938	2,961	3,142	2,930	2,827	2,702	2,687

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	439	425	477	391	285	404	348	322	272	297	224	269
Cash from Investing Activity +	-441	156	-419	102	-58	37	-332	-204	249	28	-14	-38
Cash from Financing Activity +	17	-573	63	-605	-224	-462	-2	-123	-517	-307	-222	-236
Net Cash Flow	15	7	121	-113	2	-21	15	-5	4	18	-12	-5
Free Cash Flow	387	351	363	344	145	371	342	327	299	273	178	233
CFO/OP	114%	95%	96%	90%	80%	112%	171%	117%	133%	137%	186%	132%

Free Cash Flow

Free cash flow reported in the stored cash-flow statement (₹ Cr)
Period	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Free Cash Flow	387.00	351.00	363.00	344.00	145.00	371.00	342.00	327.00	299.00	273.00	178.00	233.00

This table and the chart use the Free Cash Flow row from the same stored cash-flow statement. Free cash flow generally measures operating cash flow after capital expenditure; check the source definition and reporting basis. It is not operating profit minus borrowings.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	73	75	79	82	96	98	98	122	98	89	92	87
Inventory Days	60	54	39	52	36	84	113	64	72	60	38	52
Days Payable	76	66	48	82	73	82	107	114	122	111	128	122
Cash Conversion Cycle	57	63	69	53	59	100	104	72	48	38	2	17
Working Capital Days	7	-68	5	20	54	26	44	76	49	-1	30	28
ROCE %	21%	22%	24%	21%	18%	17%	12%	5%	11%	8%	9%	6%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	69.00%	69.00%	69.00%	69.00%	69.00%	69.00%	69.00%	69.00%	69.00%	69.00%	69.00%	69.00%
FIIs	3.34%	3.54%	3.05%	3.04%	2.48%	2.39%	2.53%	2.70%	2.57%	2.44%	2.24%	2.30%
DIIs	11.21%	10.74%	10.61%	9.62%	9.12%	9.17%	8.94%	7.63%	7.58%	7.58%	6.30%	4.29%
Public	16.45%	16.72%	17.33%	18.36%	19.43%	19.46%	19.55%	20.68%	20.86%	20.99%	22.47%	24.41%
No. of Shareholders	42,141	43,291	48,726	50,935	52,948	56,347	60,406	65,498	66,174	67,792	71,629	77,927

Shareholding Pattern Chart

No. of Shareholders

Jagran Prakashan Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
HDFC Mid Cap Fund	7,525,695	0.05	50.22	7,625,652	2026-02-23 07:11:40	-1.31%
HDFC Multi Cap Fund	3,200,000	0.11	21.35	N/A	N/A	N/A
HDFC Hybrid Equity Fund	2,453,094	0.07	16.37	N/A	N/A	N/A
HDFC Small Cap Fund	1,871,242	0.03	12.49	2,348,332	2026-02-23 03:29:50	-20.32%
ICICI Prudential Equity & Debt Fund	746,728	0.01	4.98	746,728	2025-04-22 00:29:30	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	6.02	8.44	7.61	8.41	3.16
Diluted EPS (Rs.)	6.02	8.44	7.61	8.41	3.16
Cash EPS (Rs.)	9.26	12.67	13.94	12.71	7.43
Book Value[Excl.RevalReserv]/Share (Rs.)	89.02	95.71	88.26	88.84	79.30
Book Value[Incl.RevalReserv]/Share (Rs.)	89.02	95.71	88.26	88.84	79.30
Revenue From Operations / Share (Rs.)	86.75	88.85	85.28	61.29	46.34
PBDIT / Share (Rs.)	12.20	16.60	16.53	16.17	10.06
PBIT / Share (Rs.)	7.25	11.49	11.63	11.67	5.43
PBT / Share (Rs.)	6.26	10.22	11.63	10.69	3.84
Net Profit / Share (Rs.)	4.30	7.56	9.04	8.21	2.81
NP After MI And SOA / Share (Rs.)	6.02	8.44	9.18	8.44	3.19
PBDIT Margin (%)	14.06	18.68	19.38	26.38	21.70
PBIT Margin (%)	8.35	12.92	13.63	19.04	11.72
PBT Margin (%)	7.22	11.50	13.63	17.44	8.29
Net Profit Margin (%)	4.95	8.50	10.60	13.40	6.05
NP After MI And SOA Margin (%)	6.93	9.50	10.76	13.76	6.89
Return on Networth / Equity (%)	6.75	9.57	11.49	10.45	4.47
Return on Capital Employeed (%)	7.10	10.70	11.15	10.98	5.68
Return On Assets (%)	4.78	6.44	6.75	7.00	2.97
Long Term Debt / Equity (X)	0.00	0.00	0.04	0.12	0.13
Total Debt / Equity (X)	0.05	0.04	0.16	0.13	0.13
Asset Turnover Ratio (%)	0.67	0.66	0.59	0.52	0.44
Current Ratio (X)	2.91	2.28	1.67	2.40	2.88
Quick Ratio (X)	2.79	2.18	1.53	2.18	2.72
Inventory Turnover Ratio (X)	34.39	6.84	6.50	6.11	2.53
Dividend Payout Ratio (NP) (%)	83.12	0.00	52.77	0.00	0.00
Dividend Payout Ratio (CP) (%)	45.58	0.00	34.39	0.00	0.00
Earning Retention Ratio (%)	16.88	0.00	47.23	0.00	0.00
Cash Earning Retention Ratio (%)	54.42	0.00	65.61	0.00	0.00
Interest Coverage Ratio (X)	12.38	13.10	9.32	13.54	8.33
Interest Coverage Ratio (Post Tax) (X)	5.37	6.96	5.10	7.70	3.64
Enterprise Value (Cr.)	1600.62	2358.39	2063.81	2042.11	2004.60
EV / Net Operating Revenue (X)	0.84	1.22	1.11	1.26	1.55
EV / EBITDA (X)	6.03	6.53	5.74	4.79	7.17
MarketCap / Net Operating Revenue (X)	0.79	1.16	0.84	1.06	1.27
Retention Ratios (%)	16.87	0.00	47.22	0.00	0.00
Price / BV (X)	0.77	1.16	0.90	0.80	0.82
Price / Net Operating Revenue (X)	0.79	1.16	0.84	1.06	1.27
EarningsYield	0.08	0.08	0.12	0.13	0.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Frequently asked questions

What is the intrinsic value of Jagran Prakashan Ltd and is it undervalued?

Jagran Prakashan Ltd: the stored intrinsic value estimate is ₹74.98, compared with a stored share price of ₹62.90. The model value is 19.2% above that quote. The model classifies this as undervalued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation. The estimate uses the available valuation models and weights shown in the Intrinsic Value panel, including earnings, cash-flow and asset-based approaches where data permits. It is not a P/E-only calculation.

What share price and 52-week range are shown for Jagran Prakashan Ltd?

The stored share price is ₹62.90. Price-data record updated: 24 September 2026, 9:30 pm +05:30. This is not a live quote. The stored 52-week high / low is 79.7/59.1; this is a rolling range, not a financial-year range.

How have Jagran Prakashan Ltd's revenue and profit changed?

Does Jagran Prakashan Ltd's profit convert into cash?

What should I check in Jagran Prakashan Ltd's balance sheet?

Reported borrowings were ₹110.00 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

How should I compare Jagran Prakashan Ltd's P/E with other stocks?

The stored P/E is 7.26. Compare companies with similar business models, growth, leverage and accounting periods. The industry group on this page is broad, and its average can be affected by outliers. A lower P/E alone does not establish undervaluation.

What could change Jagran Prakashan Ltd's intrinsic value estimate?

Changes in sustainable earnings, cash generation, capital needs, debt and share count can change the estimate. The displayed model uses a 12% cost of equity and 4% terminal growth assumption where applicable. Higher discount rates or weaker growth generally reduce discounted values. Compare the individual model values and weights, and verify fresh filings before relying on the result.