Jai Corp Ltd: Intrinsic Value & Share Price Analysis

Q: What is the intrinsic value of Jai Corp Ltd and is it undervalued?

As of 25 June 2026, Jai Corp Ltd's intrinsic value is 105.54, which is 2.28% lower than the current market price of 108.00, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (12.8 %), book value (85.0), dividend yield (0.46 %), and 5-year EPS CAGR.

Q: What is the current share price and 52-week range of Jai Corp Ltd?

Jai Corp Ltd is trading at 108.00 as of 25 June 2026, with a FY2026-2027 high of 178 and low of 88.0. The stock is currently near its 52-week low. Market cap stands at 1,899 Cr..

Q: Is Jai Corp Ltd financially healthy?

Key indicators: ROCE of 13.3 % is moderate. Dividend yield is 0.46 %.

Q: Is Jai Corp Ltd profitable and how is the profit trend?

Jai Corp Ltd reported a net profit of 66 Cr in Mar 2025 on revenue of 518 Cr. Compared to 53 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹97.06Overvalued by 10.13%vs CMP ₹108.00

P/E (11.1) × ROE (12.8%) × BV (₹85.00) × DY (0.46%)

₹105.54Fairly Valued by 2.28%vs CMP ₹108.00

MoS: -2.3% (Negative)Confidence: 48/100 (Moderate)Models: 3 Under, 1 Fair, 5 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹123.35	23%	Under (+14.2%)
Graham Number	Earnings	₹136.76	17%	Under (+26.6%)
Earnings Power	Earnings	₹20.48	11%	Over (-81%)
DCF	Cash Flow	₹239.94	11%	Under (+122.2%)
Net Asset Value	Assets	₹82.86	7%	Over (-23.3%)
EV/EBITDA	Enterprise	₹36.34	9%	Over (-66.4%)
Earnings Yield	Earnings	₹97.80	7%	Fair (-9.4%)
ROCE Capital	Returns	₹68.55	7%	Over (-36.5%)
Revenue Multiple	Revenue	₹44.19	6%	Over (-59.1%)
Consensus (9 models)		₹105.54	100%	Fairly Valued

Key Drivers: EPS CAGR 27.1% lifts DCF — verify sustainability. | Wide model spread (₹20–₹240) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 27.1%

*Investments are subject to market risks

Analyst Summary

Jai Corp Ltd operates in the Plastics - Sheets/Films segment, current market price is ₹108.00, market cap is 1,899 Cr.. At a glance, stock P/E is 11.1, ROE is 12.8 %, ROCE is 13.3 %, book value is 85.0, dividend yield is 0.46 %. The latest intrinsic value estimate is ₹105.54, which is broadly in line with the current market price. On operating trend, latest reported sales are about ₹518 Cr versus the prior period change of 11.9%, while latest net profit is about ₹66 Cr with a prior-period change of 26.9%. The 52-week range shown on this page is 178/88.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisJai Corp Ltd. is a Public Limited Listed company incorporated on 06/06/1985 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L17120MH…

This summary is generated from the stock page data available for Jai Corp Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Jai Corp Ltd scores 63/100 (Average)

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

Stock Health73/100 · Strong

ROCE 13.3% GoodROE 12.8% GoodD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 73.9% Stable

Earnings Quality55/100 · Moderate

OPM expanding (8% → 10%) ImprovingWorking capital: 216 days Capital intensive

Quarterly Momentum70/100 · Strong

Revenue (4Q): 5% YoY FlatProfit (4Q): +159% YoY Strong

Industry Rank55/100 · Moderate

P/E 11.1 vs industry 22.8 Cheaper than peersROCE 13.3% vs industry 15.9% Average3Y sales CAGR: -10% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: June 12, 2026, 6:47 am

Market Cap	1,899 Cr.
Current Price	108
Intrinsic Value	₹105.54
High / Low	178/88.0
Stock P/E	11.1
Book Value	85.0
Dividend Yield	0.46 %
ROCE	13.3 %
ROE	12.8 %
Face Value	1.00
PEG Ratio	0.41

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Jai Corp Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Jai Corp Ltd	1,899 Cr.	108	178/88.0	11.1	85.0	0.46 %	13.3 %	12.8 %	1.00
Premier Polyfilm Ltd	577 Cr.	55.1	68.9/38.0	18.1	14.0	0.27 %	30.8 %	24.0 %	1.00
Tainwala Chemicals & Plastics (India) Ltd	186 Cr.	199	275/155	17.3	184	1.51 %	8.18 %	6.62 %	10.0
Bansal Roofing Products Ltd	159 Cr.	121	135/98.1	15.1	32.0	0.83 %	34.4 %	28.0 %	10.0
Hindustan Adhesives Ltd	152 Cr.	296	378/248	7.89	200	0.00 %	17.2 %	18.0 %	10.0
Industry Average	517.50 Cr	101.53		22.81	72.73	0.31%	15.93%	13.10%	7.70

All Competitor Stocks of Jai Corp 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	130	125	116	118	107	123	121	135	126	135	131	146	116
Expenses	120	113	109	105	95	107	107	119	114	125	123	129	103
Operating Profit	10	11	7	13	12	16	14	16	12	10	8	17	13
OPM %	8%	9%	6%	11%	11%	13%	11%	12%	10%	8%	6%	12%	11%
Other Income	5	-43	6	6	7	17	7	8	7	19	104	20	13
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	3	3	3	3	3	3	3	3	3	3	3	3	3
Profit before tax	11	-35	10	16	16	30	18	22	16	27	109	34	23
Tax %	28%	12%	43%	27%	26%	21%	23%	21%	23%	13%	4%	21%	24%
Net Profit	8	-39	6	12	12	23	14	17	12	23	104	27	17
EPS in Rs	0.47	-2.19	0.31	0.65	0.67	1.31	0.77	0.98	0.71	1.32	5.94	1.52	1.00

Last Updated: March 4, 2026, 7:46 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	748	706	669	695	588	636	527	472	720	594	463	518	529
Expenses	629	616	581	616	525	565	481	423	665	551	415	465	480
Operating Profit	119	90	88	79	63	71	45	48	55	44	48	53	49
OPM %	16%	13%	13%	11%	11%	11%	9%	10%	8%	7%	10%	10%	9%
Other Income	51	23	18	21	26	-123	35	112	27	-26	36	41	156
Interest	3	2	83	78	52	34	25	16	4	0	0	0	0
Depreciation	18	23	18	17	18	18	15	14	13	13	12	11	11
Profit before tax	149	87	5	5	18	-104	40	130	66	5	72	82	193
Tax %	33%	34%	366%	465%	106%	4%	17%	29%	20%	383%	27%	19%
Net Profit	100	52	-14	-18	-1	-108	34	93	53	-14	52	66	172
EPS in Rs	5.58	2.94	-0.79	-1.02	-0.11	-6.06	1.88	5.19	2.95	-0.76	2.94	3.79	9.78
Dividend Payout %	9%	17%	-63%	-49%	-470%	-8%	27%	10%	17%	-66%	17%	13%

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 (%)	-48.00%	-126.92%	-28.57%	94.44%	-10700.00%	131.48%	173.53%	-43.01%	-126.42%	471.43%	26.92%
Change in YoY Net Profit Growth (%)	0.00%	-78.92%	98.35%	123.02%	-10794.44%	10831.48%	42.05%	-216.54%	-83.40%	597.84%	-444.51%

Jai Corp 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:	-3%
5 Years:	0%
3 Years:	-10%
TTM:	13%

Compounded Profit Growth
10 Years:	-1%
5 Years:	15%
3 Years:	-1%
TTM:	158%

Stock Price CAGR
10 Years:	13%
5 Years:	12%
3 Years:	1%
1 Year:	-56%

Return on Equity
10 Years:	0%
5 Years:	0%
3 Years:	-2%
Last Year:	4%

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

Balance Sheet

Last Updated: December 4, 2025, 1:28 am

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	Sep 2025
Equity Capital	18	18	18	18	18	18	18	18	18	18	18	18	18
Reserves	2,295	2,253	1,157	1,218	1,104	1,016	1,048	1,139	1,197	1,178	1,233	1,152	1,439
Borrowings	42	27	904	923	622	580	470	330	236	239	236	236	1
Other Liabilities	54	62	109	97	97	73	59	54	62	53	49	44	59
Total Liabilities	2,409	2,361	2,188	2,256	1,840	1,687	1,594	1,541	1,512	1,488	1,535	1,449	1,516
Fixed Assets	219	206	183	275	274	279	256	230	224	225	213	201	203
CWIP	7	6	10	6	20	6	6	1	0	1	1	0	1
Investments	1,170	1,163	1,208	1,269	838	814	748	699	722	805	882	810	854
Other Assets	1,012	986	787	706	708	587	585	611	567	458	440	439	458
Total Assets	2,409	2,361	2,188	2,256	1,840	1,687	1,594	1,541	1,512	1,488	1,535	1,449	1,516

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 +	79	71	86	48	71	61	-5	91	72	41	45	14
Cash from Investing Activity +	59	15	-47	515	2	74	170	4	-60	-30	111	85
Cash from Financing Activity +	-149	-96	-39	-559	-78	-135	-158	-98	-17	-11	-155	-97
Net Cash Flow	-11	-10	-1	4	-5	0	7	-3	-5	-0	1	2
Free Cash Flow	65	69	73	42	67	56	105	99	70	51	60	16
CFO/OP	123%	123%	150%	132%	141%	176%	39%	186%	203%	126%	114%	72%

Free Cash Flow

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
Free Cash Flow	77.00	63.00	-816.00	-844.00	-559.00	-509.00	-425.00	-282.00	-181.00	-195.00	-188.00	-183.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

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	54	45	41	41	49	38	48	47	33	32	39	39
Inventory Days	138	169	222	171	220	193	206	293	156	182	243	208
Days Payable	8	13	21	4	8	7	4	6	5	4	8	3
Cash Conversion Cycle	184	201	242	207	261	225	249	334	184	211	275	244
Working Capital Days	375	330	288	-230	308	16	262	252	188	195	241	216
ROCE %	6%	4%	4%	4%	3%	4%	3%	4%	4%	3%	4%	4%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	73.80%	73.80%	73.80%	73.80%	73.80%	73.80%	73.79%	73.91%	73.91%	73.91%	73.91%	73.91%
FIIs	0.92%	0.76%	0.92%	1.44%	1.73%	1.68%	1.61%	1.61%	1.40%	0.79%	0.91%	0.71%
DIIs	1.60%	1.60%	1.66%	1.65%	1.63%	1.64%	1.60%	1.63%	1.64%	1.65%	1.57%	1.57%
Public	23.68%	23.85%	23.64%	23.13%	22.85%	22.90%	22.99%	22.84%	23.04%	23.65%	23.59%	23.81%
No. of Shareholders	89,868	86,142	83,113	83,493	82,998	82,525	87,655	87,034	1,01,427	1,02,013	1,08,972	1,05,554

Shareholding Pattern Chart

No. of Shareholders

Jai Corp 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
Motilal Oswal Nifty Microcap 250 Index Fund	45,958	0.3	1.39	45,958	2025-04-22 10:36:01	0%
Groww Nifty Total Market Index Fund	107	0.01	0	107	2025-04-22 17:25:30	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	3.76	2.94	-0.76	2.95	5.20
Diluted EPS (Rs.)	3.76	2.94	-0.76	2.95	5.20
Cash EPS (Rs.)	4.44	3.72	0.43	3.26	5.97
Book Value[Excl.RevalReserv]/Share (Rs.)	66.65	71.25	68.31	69.52	66.39
Book Value[Incl.RevalReserv]/Share (Rs.)	66.65	71.25	68.31	69.52	66.39
Revenue From Operations / Share (Rs.)	29.49	25.95	33.30	40.35	26.42
PBDIT / Share (Rs.)	5.38	4.82	4.32	4.12	8.80
PBIT / Share (Rs.)	4.74	4.14	3.60	3.39	8.01
PBT / Share (Rs.)	4.73	4.13	0.74	3.20	7.14
Net Profit / Share (Rs.)	3.79	3.04	-0.28	2.53	5.19
NP After MI And SOA / Share (Rs.)	3.79	2.94	-0.76	2.95	5.19
PBDIT Margin (%)	18.24	18.58	12.98	10.22	33.29
PBIT Margin (%)	16.06	15.94	10.81	8.40	30.33
PBT Margin (%)	16.02	15.90	2.24	7.93	27.01
Net Profit Margin (%)	12.86	11.70	-0.85	6.26	19.64
NP After MI And SOA Margin (%)	12.85	11.33	-2.28	7.30	19.63
Return on Networth / Equity (%)	5.68	4.19	-1.13	4.32	8.00
Return on Capital Employeed (%)	5.76	4.83	4.36	4.05	9.92
Return On Assets (%)	4.53	3.38	-0.90	3.43	5.94
Asset Turnover Ratio (%)	0.34	0.30	0.39	0.48	0.30
Current Ratio (X)	20.52	20.56	16.74	13.80	4.28
Quick Ratio (X)	12.11	12.90	10.10	7.25	2.17
Inventory Turnover Ratio (X)	2.46	1.51	1.84	3.23	2.14
Dividend Payout Ratio (NP) (%)	13.40	16.99	-65.57	4.58	2.60
Dividend Payout Ratio (CP) (%)	11.46	13.78	-1236.31	3.67	2.26
Earning Retention Ratio (%)	86.60	83.01	165.57	95.42	97.40
Cash Earning Retention Ratio (%)	88.54	86.22	1336.31	96.33	97.74
Interest Coverage Ratio (X)	451.79	467.62	401.77	21.80	10.03
Interest Coverage Ratio (Post Tax) (X)	321.12	297.66	239.08	14.07	6.75
Enterprise Value (Cr.)	1587.60	5053.04	2489.98	1966.32	1519.91
EV / Net Operating Revenue (X)	3.07	10.91	4.19	2.73	3.22
EV / EBITDA (X)	16.81	58.73	32.26	26.72	9.68
MarketCap / Net Operating Revenue (X)	3.05	10.89	4.16	2.71	3.20
Retention Ratios (%)	86.59	83.00	165.57	95.41	97.39
Price / BV (X)	1.35	4.03	2.07	1.60	1.30
Price / Net Operating Revenue (X)	3.05	10.89	4.16	2.71	3.20
EarningsYield	0.04	0.01	-0.01	0.02	0.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Jai Corp Ltd. is a Public Limited Listed company incorporated on 06/06/1985 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L17120MH1985PLC036500 and registration number is 036500. Currently Company is involved in the business activities of Manufacture of plastic articles for the packing of goods (plastic bags, sacks, containers, boxes, cases, carboys, bottles etc.). Company's Total Operating Revenue is Rs. 503.87 Cr. and Equity Capital is Rs. 17.55 Cr. for the Year ended 31/03/2026.

INDUSTRY	ADDRESS	CONTACT
Plastics - Sheets/Films	A-3, M.I.D.C. Indl. Area, Nanded Maharashtra 431603	Contact not found

Management
Name	Position Held
Mr. Anand Jain	Chairman
Mr. Virendra Jain	Vice Chairman
Mr. Gaurav Jain	Managing Director & CEO
Ms. Priyanka Fadia	Independent Director
Mr. Kaushik Deva	Independent Director
Ms. Amita Jasani	Independent Director
Mr. Amit Kumar Mundra	Independent Director
Mr. Dinesh Paliwal	Director - Works

FAQ

What is the intrinsic value of Jai Corp Ltd and is it undervalued?

As of 25 June 2026, Jai Corp Ltd's intrinsic value is ₹105.54, which is 2.28% lower than the current market price of ₹108.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (12.8 %), book value (₹85.0), dividend yield (0.46 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Jai Corp Ltd?

Jai Corp Ltd is trading at ₹108.00 as of 25 June 2026, with a FY2026-2027 high of ₹178 and low of ₹88.0. The stock is currently near its 52-week low. Market cap stands at ₹1,899 Cr..

How does Jai Corp Ltd's P/E ratio compare to its industry?

Jai Corp Ltd has a P/E ratio of 11.1, which is below the industry average of 22.81. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Jai Corp Ltd financially healthy?

Key indicators for Jai Corp Ltd: ROCE of 13.3 % is moderate. Dividend yield is 0.46 %.

Is Jai Corp Ltd profitable and how is the profit trend?

Jai Corp Ltd reported a net profit of ₹66 Cr in Mar 2025 on revenue of ₹518 Cr. Compared to ₹53 Cr in Mar 2022, the net profit shows an improving trend.

Does Jai Corp Ltd pay dividends?

Jai Corp Ltd has a dividend yield of 0.46 % at the current price of ₹108.00. The company pays dividends, though the yield is modest.