Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Jyothy Labs Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹177.69Overvalued by 13.74%vs CMP ₹206.00

P/E (20.6) × ROE (19.0%) × BV (₹55.80) × DY (1.70%)

₹133.33Overvalued by 35.28%vs CMP ₹206.00
MoS: -54.5% (Negative)Confidence: 58/100 (Moderate)Models: 2 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹201.1322%Fair (-2.4%)
Graham NumberEarnings₹112.5516%Over (-45.4%)
Earnings PowerEarnings₹77.3811%Over (-62.4%)
DCFCash Flow₹188.8013%Fair (-8.3%)
Net Asset ValueAssets₹55.937%Over (-72.8%)
EV/EBITDAEnterprise₹150.029%Over (-27.2%)
Earnings YieldEarnings₹100.907%Over (-51%)
ROCE CapitalReturns₹89.709%Over (-56.5%)
Revenue MultipleRevenue₹77.675%Over (-62.3%)
Consensus (9 models)₹133.33100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 13.2%

*Investments are subject to market risks

Analyst Summary

Jyothy Labs Ltd operates in the Personal Care segment, NSE: JYOTHYLAB | BSE: 532926, current market price is ₹206.00, market cap is 7,551 Cr.. At a glance, stock P/E is 20.6, ROE is 19.0 %, ROCE is 24.6 %, book value is 55.8, dividend yield is 1.70 %. The latest intrinsic value estimate is ₹133.33, around 35.3% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹2,847 Cr versus the prior period change of 3.3%, while latest net profit is about ₹370 Cr with a prior-period change of 0.3%. The 52-week range shown on this page is 400/196, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisJyothy Labs Ltd. is a Public Limited Listed company incorporated on 15/01/1992 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L2424…

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

Investment Snapshot

71
Jyothy Labs Ltd scores 71/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health88/100 · Strong
ROCE 24.6% ExcellentROE 19.0% ExcellentD/E 0.08 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money40/100 · Moderate
FII holding stable No changeDII holding down 1.11% MF sellingPromoter holding at 62.9% Stable
Earnings Quality75/100 · Strong
OPM expanding (12% → 18%) ImprovingWorking capital: 39 days (improving) Efficient
Quarterly Momentum58/100 · Moderate
Revenue (4Q): 3% YoY FlatProfit (4Q): +0% YoY Positive
Industry Rank65/100 · Strong
P/E 20.6 vs industry 46.9 Cheaper than peersROCE 24.6% vs industry 29.2% Average3Y sales CAGR: 9% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:11 am

Market Cap 7,551 Cr.
Current Price 206
Intrinsic Value₹133.33
High / Low 400/196
Stock P/E20.6
Book Value 55.8
Dividend Yield1.70 %
ROCE24.6 %
ROE19.0 %
Face Value 1.00
PEG Ratio1.56

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

View Share Price Target for Jyothy Labs Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Jyothy Labs Ltd 7,551 Cr. 206 400/19620.6 55.81.70 %24.6 %19.0 % 1.00
Honasa Consumer Ltd 10,003 Cr. 307 334/19064.7 38.80.00 %7.44 %5.51 % 10.0
Bajaj Consumer Care Ltd 4,724 Cr. 362 409/15130.0 49.40.00 %19.1 %15.7 % 1.00
Cupid Ltd 11,677 Cr. 86.8 105/10.0140 2.840.00 %17.1 %12.9 % 1.00
Kaya Ltd 379 Cr. 249 488/204 60.90.00 %2.50 %% 10.0
Industry Average60,427.93 Cr1,572.1446.89111.991.02%29.21%23.91%4.94

All Competitor Stocks of Jyothy Labs Ltd

Quarterly Result

MetricMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Sales 547597659613617687732678660742734704667
Expenses 489537579528526570597559552608595589555
Operating Profit 5760808491117135119108133138116112
OPM % 10%10%12%14%15%17%18%18%16%18%19%16%17%
Other Income 613121561713111314131411
Interest 3333311111112
Depreciation 15131312121212131313141415
Profit before tax 4557768482121135115107132136114107
Tax % 17%16%14%20%28%21%23%21%27%23%23%23%29%
Net Profit 37486567599610491781021058776
EPS in Rs 1.031.321.761.841.612.622.842.482.132.772.862.382.08

Last Updated: May 31, 2025, 8:43 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 15, 2025, 6:11 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Sales 1,3241,5151,5931,6831,6721,8141,7111,9092,1962,4862,7572,847
Expenses 1,1701,3501,3701,4281,4151,5321,4601,5941,9482,1702,2772,347
Operating Profit 154164223255257282251315248316480500
OPM % 12%11%14%15%15%16%15%16%11%13%17%18%
Other Income 861310622716-519475451
Interest 5514625648353319121356
Depreciation 243331303131535658505056
Profit before tax 82125143179241243182235197299479489
Tax % 1%3%48%-14%26%19%10%19%19%20%23%24%
Net Profit 8112174204179198163191159240369370
EPS in Rs 2.253.352.165.735.125.594.645.434.416.5310.0610.09
Dividend Payout % 67%60%116%52%5%54%65%74%57%46%35%35%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)49.38%-38.84%175.68%-12.25%10.61%-17.68%17.18%-16.75%50.94%53.75%0.27%
Change in YoY Net Profit Growth (%)0.00%-88.23%214.52%-187.93%22.87%-28.29%34.85%-33.93%67.70%2.81%-53.48%

Jyothy Labs 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:7%
5 Years:11%
3 Years:9%
TTM:3%
Compounded Profit Growth
10 Years:12%
5 Years:16%
3 Years:32%
TTM:3%
Stock Price CAGR
10 Years:8%
5 Years:19%
3 Years:21%
1 Year:-39%
Return on Equity
10 Years:16%
5 Years:17%
3 Years:18%
Last Year:19%

Last Updated: September 5, 2025, 8:35 am

Balance Sheet

Last Updated: December 4, 2025, 1:30 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 181818181837373737373737
Reserves 7167628831,0711,1261,2901,1921,3921,4071,5121,7722,013
Borrowings 534569451498544281285117171475161
Other Liabilities 386468417266291335323410408466542580
Total Liabilities 1,6541,8171,7701,8531,9791,9421,8361,9562,0232,0622,4012,691
Fixed Assets 1,0941,0741,0681,0971,0911,1011,1491,1471,1221,1161,1251,141
CWIP 41689151424108151322
Investments 6119486281131040000192456
Other Assets 4945336087197607236627998939301,0711,071
Total Assets 1,6541,8171,7701,8531,9791,9421,8361,9562,0232,0622,4012,691

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 130166192163242302171402203329458311
Cash from Investing Activity + -91-26108-17-743072-129-32-48-344-161
Cash from Financing Activity + 37-18-302-130-145-318-304-216-167-251-135-157
Net Cash Flow 76123-2162313-6057430-21-7
Free Cash Flow 107150166107247263130377181316443254
CFO/OP 97%127%109%76%104%122%84%138%94%122%112%82%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-380.00-405.00-228.00-243.00-287.001.00-34.00198.0077.00269.00429.00439.00

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 181422253531261824202735
Inventory Days 9187818079769110185777484
Days Payable 596270616367536967557275
Cash Conversion Cycle 513932455140654941422945
Working Capital Days 16-32-114-85-87-33-27-8-1134039
ROCE %11%10%15%16%15%17%14%18%13%18%27%25%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 62.89%62.89%62.89%62.89%62.89%62.89%62.89%62.89%62.88%62.88%62.88%62.89%
FIIs 13.77%13.97%14.62%14.65%16.43%15.10%15.10%14.35%13.13%12.66%12.11%12.77%
DIIs 16.81%15.36%14.13%13.85%13.28%14.35%15.26%15.25%16.25%15.98%16.08%15.14%
Government 0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.01%0.01%0.01%0.01%
Public 6.53%7.77%8.37%8.62%7.39%7.66%6.75%7.50%7.72%8.48%8.91%9.19%
No. of Shareholders 1,26,6181,27,0031,39,1881,63,8801,50,0931,59,9961,63,0461,94,7532,09,2002,20,5382,17,3052,23,801

Shareholding Pattern Chart

No. of Shareholders

Jyothy Labs Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund 10,691,520 0.4 265.910,213,4892026-02-23 07:35:284.68%
Mirae Asset Midcap Fund 4,943,228 0.7 122.94N/AN/AN/A
Franklin India Flexi Cap Fund 3,934,184 0.5 97.844,112,1122026-01-25 05:04:42-4.33%
Canara Robeco Small Cap Fund 3,373,867 0.66 83.913,119,8122026-02-23 07:35:288.14%
Axis Small Cap Fund 2,803,873 0.27 69.732,803,8732025-04-22 17:25:290%
Canara Robeco Flexi Cap Fund 2,293,683 0.43 57.042,211,1832025-12-08 01:55:253.73%
Canara Robeco ELSS Tax Saver Fund 1,896,100 0.54 47.161,756,1002025-12-08 04:51:347.97%
Sundaram Multi Cap Fund 1,874,069 1.67 46.611,761,8982026-02-23 07:35:286.37%
Canara Robeco Equity Hybrid Fund 1,870,000 0.42 46.511,795,0002025-12-08 04:51:344.18%
Franklin India ELSS Tax Saver Fund 1,723,096 0.67 42.85N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 10.0910.066.534.415.43
Diluted EPS (Rs.) 10.0910.066.534.415.43
Cash EPS (Rs.) 11.6211.427.895.926.71
Book Value[Excl.RevalReserv]/Share (Rs.) 55.8149.3042.2438.2037.87
Book Value[Incl.RevalReserv]/Share (Rs.) 55.8149.3042.2438.2037.87
Revenue From Operations / Share (Rs.) 77.5375.0867.7059.8251.99
PBDIT / Share (Rs.) 15.1214.539.687.279.07
PBIT / Share (Rs.) 13.5913.178.315.687.55
PBT / Share (Rs.) 13.3113.048.155.366.39
Net Profit / Share (Rs.) 10.0910.066.534.335.19
NP After MI And SOA / Share (Rs.) 10.0910.066.534.415.43
PBDIT Margin (%) 19.5019.3514.2912.1517.44
PBIT Margin (%) 17.5217.5412.279.5014.52
PBT Margin (%) 17.1617.3612.038.9612.29
Net Profit Margin (%) 13.0013.399.647.249.98
NP After MI And SOA Margin (%) 13.0113.409.647.3710.44
Return on Networth / Equity (%) 18.0720.4315.4711.2213.96
Return on Capital Employeed (%) 22.8925.1818.4413.8918.69
Return On Assets (%) 13.7615.3811.628.0010.19
Total Debt / Equity (X) 0.000.000.000.080.08
Asset Turnover Ratio (%) 1.121.241.451.271.16
Current Ratio (X) 2.762.371.911.391.32
Quick Ratio (X) 2.121.781.160.810.73
Inventory Turnover Ratio (X) 9.314.254.323.813.18
Dividend Payout Ratio (NP) (%) 34.6929.8138.2990.680.00
Dividend Payout Ratio (CP) (%) 30.1226.2631.6766.720.00
Earning Retention Ratio (%) 65.3170.1961.719.320.00
Cash Earning Retention Ratio (%) 69.8873.7468.3333.280.00
Interest Coverage Ratio (X) 93.62112.8027.1522.6117.31
Interest Coverage Ratio (Post Tax) (X) 64.1879.0818.7814.4812.13
Enterprise Value (Cr.) 11925.6815977.966732.285292.854910.52
EV / Net Operating Revenue (X) 4.195.802.712.412.57
EV / EBITDA (X) 21.4829.9518.9419.8314.75
MarketCap / Net Operating Revenue (X) 4.245.862.822.472.63
Retention Ratios (%) 65.3070.1861.709.310.00
Price / BV (X) 5.898.934.533.753.52
Price / Net Operating Revenue (X) 4.245.862.822.472.63
EarningsYield 0.030.020.030.020.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Jyothy Labs Ltd. is a Public Limited Listed company incorporated on 15/01/1992 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L24240MH1992PLC128651 and registration number is 128651. Currently Company is involved in the business activities of Manufacture of soap all forms. Company's Total Operating Revenue is Rs. 2843.92 Cr. and Equity Capital is Rs. 36.72 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Personal CareUjala House, Ramkrishna Mandir Road, Mumbai Maharashtra 400059Contact not found
Management
NamePosition Held
Mr. M P RamachandranChairman Emeritus
Ms. M R JyothyChairperson & Managing Director
Mr. Ravi RazdanDirector
Mr. T Ananth RaoDirector - Commercial & Operations
Mr. Suresh BalakrishnaIndependent Director
Ms. Bhumika BatraIndependent Director
Mr. Narayanan SubramaniamIndependent Director
Mr. Aditya SapruIndependent Director

FAQ

What is the intrinsic value of Jyothy Labs Ltd and is it undervalued?

As of 23 April 2026, Jyothy Labs Ltd's intrinsic value is ₹133.33, which is 35.28% lower than the current market price of ₹206.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (19.0 %), book value (₹55.8), dividend yield (1.70 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Jyothy Labs Ltd?

Jyothy Labs Ltd is trading at ₹206.00 as of 23 April 2026, with a FY2026-2027 high of ₹400 and low of ₹196. The stock is currently near its 52-week low. Market cap stands at ₹7,551 Cr..

How does Jyothy Labs Ltd's P/E ratio compare to its industry?

Jyothy Labs Ltd has a P/E ratio of 20.6, which is below the industry average of 46.89. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Jyothy Labs Ltd financially healthy?

Key indicators for Jyothy Labs Ltd: ROCE of 24.6 % indicates efficient capital utilization; ROE of 19.0 % shows strong shareholder returns. Dividend yield is 1.70 %.

Is Jyothy Labs Ltd profitable and how is the profit trend?

Jyothy Labs Ltd reported a net profit of ₹370 Cr in Mar 2025 on revenue of ₹2,847 Cr. Compared to ₹159 Cr in Mar 2022, the net profit shows an improving trend.

Does Jyothy Labs Ltd pay dividends?

Jyothy Labs Ltd has a dividend yield of 1.70 % at the current price of ₹206.00. The company pays dividends, though the yield is modest.

Last Updated: April 2, 2026, 3:11 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532926 | NSE: JYOTHYLAB
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Jyothy Labs Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports