Jai Corp Ltd.

•

₹ 102.221.68%

2026-08-21

jaicorpindia.comBSE: 512237NSE: JAICORPLTD

Market Cap₹ 1,764 Cr.

Current Price₹ 102

High / Low₹ 178 / 88

Stock P/E18.9

Book Value₹ 87

Price to Book1.12

Dividend Yield0.00 %

ROCE5.7 %

ROE4.6 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Plastic Processing: 98.8% • Real Estate: 1.1% • Steel: 0.1%

PROS

Company is almost debt free
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.49x)
Working capital cycle has improved - days down from 430 to 332
Company generates healthy free cash flow
Company has a consistent dividend-paying track record

CONS

Recent results are weak - TTM profit is down 63.5% versus prior year
A large part of profit comes from other income (50.5% of PBT)
Company has a low return on capital employed of 3.7%
Company has a low return on equity of 2.4% over last 3 years
Company's sales have been declining over the last five years

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS

Capital GoodsPlastic ProductsPlastic Products

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Sales Qtr Rs.Cr.	Qtr Sales Var %	ROCE %	OPM %
1.	SUPREMEIND	3659.00	45.02	46479.13	0.98	280.72	38.76	2717.66	4.16	21.49	17.33
2.	ASTRAL	1535.05	71.66	41239.14	0.26	120.20	51.77	1578.00	15.93	19.95	14.65
3.	GRWRHITECH	7110.10	42.59	16518.46	0.17	132.65	59.78	633.08	27.90	20.41	27.17
4.	SHAILY	3348.90	87.12	15403.35	0.09	48.01	16.75	280.67	13.77	19.55	29.59
5.	FINPIPE	158.70	16.00	9846.97	1.73	114.52	16.67	883.58	-15.30	17.40	12.09
6.	TIMETECHNO	191.50	19.30	9453.12	0.78	1178.60	1120.71	16927.10	1151.40	18.16	13.25
7.	KINGFA	5864.50	0.00	7947.21	0.00	80.21	101.58	688.57	49.06	30.70	16.12
8.	RESPONIND	156.60	41.21	4175.09	0.06	2.74	-94.51	192.87	-43.06	10.76	12.09
9.	POLYPLEX	1169.90	23.65	3672.60	0.26	171.07	386.02	2253.62	29.62	1.51	13.15
10.	PRINCEPIPE	282.75	0.00	3126.11	0.35	337.49	6900.41	6094.18	949.97	3.92	12.66
11.	NILKAMAL	2045.15	24.48	3051.88	0.98	24.40	59.20	819.73	-7.18	10.76	9.44
12.	JAICORPLTD	100.50	18.93	1763.83	0.00	28.20	-72.95	157.58	20.06	5.75	15.07

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	116	118	107	123	121	135	126	135	131	146	116	121	158
	109	105	95	106	107	119	114	125	123	129	103	105	137
Operating Profit	—	—	—	—	—	—	—	—	—	—	—	—	—
OPM %	—	—	—	—	—	—	—	—	—	—	—	—	—
Other Income	6	6	7	17	7	8	7	20	104	20	14	14	17
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
	10	16	16	31	18	22	16	27	109	34	23	27	38
Tax %	41.51%	26.83%	25.96%	20.25%	23.24%	21.35%	23.05%	12.81%	4.26%	21.07%	24.28%	22.86%	25.64%
Net Profit	0	0	0	0	14	17	12	23	104	27	17	21	28
	0	1	1	1	1	1	1	1	6	2	1	1	0
Equity Capital	18	18	18	18	18	18	18	18	18	18	18	18	18
Reserves	0	0	0	0	0	0	0	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Equity Capital	18	18	18	18	18	18	18	18	18	18	18	18	18
Reserves	0	0	0	0	0	0	0	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Jun 2023

: 116
: 109
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 0
Depreciation: 3
: 10
Tax %: 41.51%
Net Profit: 0
: 0
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2023

: 118
: 105
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 0
Depreciation: 3
: 16
Tax %: 26.83%
Net Profit: 0
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2023

: 107
: 95
Operating Profit: —
OPM %: —
Other Income: 7
Interest: 0
Depreciation: 3
: 16
Tax %: 25.96%
Net Profit: 0
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2024

: 123
: 106
Operating Profit: —
OPM %: —
Other Income: 17
Interest: 0
Depreciation: 3
: 31
Tax %: 20.25%
Net Profit: 0
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2024

: 121
: 107
Operating Profit: —
OPM %: —
Other Income: 7
Interest: 0
Depreciation: 3
: 18
Tax %: 23.24%
Net Profit: 14
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2024

: 135
: 119
Operating Profit: —
OPM %: —
Other Income: 8
Interest: 0
Depreciation: 3
: 22
Tax %: 21.35%
Net Profit: 17
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2024

: 126
: 114
Operating Profit: —
OPM %: —
Other Income: 7
Interest: 0
Depreciation: 3
: 16
Tax %: 23.05%
Net Profit: 12
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2025

: 135
: 125
Operating Profit: —
OPM %: —
Other Income: 20
Interest: 0
Depreciation: 3
: 27
Tax %: 12.81%
Net Profit: 23
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2025

: 131
: 123
Operating Profit: —
OPM %: —
Other Income: 104
Interest: 0
Depreciation: 3
: 109
Tax %: 4.26%
Net Profit: 104
: 6
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2025

: 146
: 129
Operating Profit: —
OPM %: —
Other Income: 20
Interest: 0
Depreciation: 3
: 34
Tax %: 21.07%
Net Profit: 27
: 2
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2025

: 116
: 103
Operating Profit: —
OPM %: —
Other Income: 14
Interest: 0
Depreciation: 3
: 23
Tax %: 24.28%
Net Profit: 17
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2026

: 121
: 105
Operating Profit: —
OPM %: —
Other Income: 14
Interest: 0
Depreciation: 3
: 27
Tax %: 22.86%
Net Profit: 21
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2026

: 158
: 137
Operating Profit: —
OPM %: —
Other Income: 17
Interest: 0
Depreciation: 3
: 38
Tax %: 25.64%
Net Profit: 28
: 0
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	669	695	588	636	527	472	720	594	463	518	541
	581	607	516	559	475	423	665	542	414	465	474
Operating Profit	113	108	98	106	87	157	74	77	86	95	—
OPM %	17	16	17	17	17	33	10	13	19	18	—
Other Income	26	21	26	29	35	109	19	25	37	42	66
Interest	83	78	52	34	25	16	4	0	0	0	0
Depreciation	18	17	18	18	15	14	13	13	12	11	12
	5	5	18	-104	41	128	65	5	72	83	122
Tax %	365	465	106	-4	16	29	20	382	26	19	23
Net Profit	-14	-18	-1	-108	34	90	52	-14	53	67	94
EPS	-1	-1	-0	-6	2	5	3	-1	3	4	—
Dividend Payout %	-63	-49	-470	-8	27	10	17	-66	17	13	—
Minority Interest	0	0	-1	0	-0	-0	-0	-0	0	0	-0
Share of Associates	0	0	0	0	0	0	0	0	0	0	-0
Adjusted EPS	-1	-1	-0	-6	2	5	3	-1	3	4	—
Minority Interest	0	0	-1	0	-0	-0	-0	-0	0	0	-0
Share of Associates	0	0	0	0	0	0	0	0	0	0	-0
Adjusted EPS	-1	-1	-0	-6	2	5	3	-1	3	4	—

Mar 2016

: 669
: 581
Operating Profit: 113
OPM %: 17
Other Income: 26
Interest: 83
Depreciation: 18
: 5
Tax %: 365
Net Profit: -14
EPS: -1
Dividend Payout %: -63
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -1
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -1

Mar 2017

: 695
: 607
Operating Profit: 108
OPM %: 16
Other Income: 21
Interest: 78
Depreciation: 17
: 5
Tax %: 465
Net Profit: -18
EPS: -1
Dividend Payout %: -49
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -1
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -1

Mar 2018

: 588
: 516
Operating Profit: 98
OPM %: 17
Other Income: 26
Interest: 52
Depreciation: 18
: 18
Tax %: 106
Net Profit: -1
EPS: -0
Dividend Payout %: -470
Minority Interest: -1
Share of Associates: 0
Adjusted EPS: -0
Minority Interest: -1
Share of Associates: 0
Adjusted EPS: -0

Mar 2019

: 636
: 559
Operating Profit: 106
OPM %: 17
Other Income: 29
Interest: 34
Depreciation: 18
: -104
Tax %: -4
Net Profit: -108
EPS: -6
Dividend Payout %: -8
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -6
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -6

Mar 2020

: 527
: 475
Operating Profit: 87
OPM %: 17
Other Income: 35
Interest: 25
Depreciation: 15
: 41
Tax %: 16
Net Profit: 34
EPS: 2
Dividend Payout %: 27
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 2
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 2

Mar 2021

: 472
: 423
Operating Profit: 157
OPM %: 33
Other Income: 109
Interest: 16
Depreciation: 14
: 128
Tax %: 29
Net Profit: 90
EPS: 5
Dividend Payout %: 10
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 5
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 5

Mar 2022

: 720
: 665
Operating Profit: 74
OPM %: 10
Other Income: 19
Interest: 4
Depreciation: 13
: 65
Tax %: 20
Net Profit: 52
EPS: 3
Dividend Payout %: 17
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 3
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: 3

Mar 2023

: 594
: 542
Operating Profit: 77
OPM %: 13
Other Income: 25
Interest: 0
Depreciation: 13
: 5
Tax %: 382
Net Profit: -14
EPS: -1
Dividend Payout %: -66
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: -1
Minority Interest: -0
Share of Associates: 0
Adjusted EPS: -1

Mar 2024

: 463
: 414
Operating Profit: 86
OPM %: 19
Other Income: 37
Interest: 0
Depreciation: 12
: 72
Tax %: 26
Net Profit: 53
EPS: 3
Dividend Payout %: 17
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3

Mar 2025

: 518
: 465
Operating Profit: 95
OPM %: 18
Other Income: 42
Interest: 0
Depreciation: 11
: 83
Tax %: 19
Net Profit: 67
EPS: 4
Dividend Payout %: 13
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4

TTM

: 541
: 474
Operating Profit: —
OPM %: —
Other Income: 66
Interest: 0
Depreciation: 12
: 122
Tax %: 23
Net Profit: 94
EPS: —
Dividend Payout %: —
Minority Interest: -0
Share of Associates: -0
Adjusted EPS: —
Minority Interest: -0
Share of Associates: -0
Adjusted EPS: —

COMPOUNDED SALES GROWTH

10 Years:: -3%
5 Years:: 0%
3 Years:: -10%

COMPOUNDED PROFIT GROWTH

10 Years:: 2%
5 Years:: 15%
3 Years:: 8%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: —
1 Year:: -23%

RETURN ON EQUITY

10 Years:: 1%
5 Years:: 4%
3 Years:: 2%
Last Year:: 5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
LIABILITIES	-	-	-	-	-	-	-	-	-	-
Equity Capital	18	18	18	18	18	18	18	18	18	18
	1,157	1,218	1,337	1,247	1,294	1,377	1,433	1,414	1,468	1,388
	9	0	1	0	0	0	0	2	0	0
Trade Payables	22	5	8	8	4	5	7	5	7	2
	982	1,015	476	414	278	140	51	45	40	39
Total Liabilities	2,187	2,256	1,840	1,687	1,594	1,539	1,509	1,483	1,533	1,447
ASSETS	-	-	-	-	-	-	-	-	-	-
	183	182	170	174	147	126	121	118	108	98
Capital Work in Progress	10	6	20	6	6	1	0	1	1	0
	1,141	1,269	838	814	748	699	722	805	882	810
	232	208	215	220	199	246	228	211	215	206
	0	0	0	0	0	0	0	0	49	55
Cash & Bank	13	10	15	9	9	15	9	5	9	10
	610	581	582	464	486	453	429	343	269	267
Total Assets	2,187	2,256	1,840	1,687	1,594	1,539	1,509	1,483	1,533	1,447
Total Debt	904	923	388	349	223	92	0	2	0	0
Net Working Capital	623	-278	637	128	457	372	440	496	545	471
Contingent Liabilities	34	39	33	30	31	24	50	28	28	16
Book Value per Share	65.82	69.25	75.94	70.88	73.51	78.16	81.29	80.24	83.28	80.09
Face Value	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
Total Debt	904	923	388	349	223	92	0	2	0	0
Net Working Capital	623	-278	637	128	457	372	440	496	545	471
Contingent Liabilities	34	39	33	30	31	24	50	28	28	16
Book Value per Share	65.82	69.25	75.94	70.88	73.51	78.16	81.29	80.24	83.28	80.09
Face Value	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00

Mar 2016

Equity Capital: 18
: 1,157
: 9
Trade Payables: 22
: 982
Total Liabilities: 2,187
: 183
Capital Work in Progress: 10
: 1,141
: 232
: 0
Cash & Bank: 13
: 610
Total Assets: 2,187
Total Debt: 904
Net Working Capital: 623
Contingent Liabilities: 34
Book Value per Share: 65.82
Face Value: 1.00
Total Debt: 904
Net Working Capital: 623
Contingent Liabilities: 34
Book Value per Share: 65.82
Face Value: 1.00

Mar 2017

Equity Capital: 18
: 1,218
: 0
Trade Payables: 5
: 1,015
Total Liabilities: 2,256
: 182
Capital Work in Progress: 6
: 1,269
: 208
: 0
Cash & Bank: 10
: 581
Total Assets: 2,256
Total Debt: 923
Net Working Capital: -278
Contingent Liabilities: 39
Book Value per Share: 69.25
Face Value: 1.00
Total Debt: 923
Net Working Capital: -278
Contingent Liabilities: 39
Book Value per Share: 69.25
Face Value: 1.00

Mar 2018

Equity Capital: 18
: 1,337
: 1
Trade Payables: 8
: 476
Total Liabilities: 1,840
: 170
Capital Work in Progress: 20
: 838
: 215
: 0
Cash & Bank: 15
: 582
Total Assets: 1,840
Total Debt: 388
Net Working Capital: 637
Contingent Liabilities: 33
Book Value per Share: 75.94
Face Value: 1.00
Total Debt: 388
Net Working Capital: 637
Contingent Liabilities: 33
Book Value per Share: 75.94
Face Value: 1.00

Mar 2019

Equity Capital: 18
: 1,247
: 0
Trade Payables: 8
: 414
Total Liabilities: 1,687
: 174
Capital Work in Progress: 6
: 814
: 220
: 0
Cash & Bank: 9
: 464
Total Assets: 1,687
Total Debt: 349
Net Working Capital: 128
Contingent Liabilities: 30
Book Value per Share: 70.88
Face Value: 1.00
Total Debt: 349
Net Working Capital: 128
Contingent Liabilities: 30
Book Value per Share: 70.88
Face Value: 1.00

Mar 2020

Equity Capital: 18
: 1,294
: 0
Trade Payables: 4
: 278
Total Liabilities: 1,594
: 147
Capital Work in Progress: 6
: 748
: 199
: 0
Cash & Bank: 9
: 486
Total Assets: 1,594
Total Debt: 223
Net Working Capital: 457
Contingent Liabilities: 31
Book Value per Share: 73.51
Face Value: 1.00
Total Debt: 223
Net Working Capital: 457
Contingent Liabilities: 31
Book Value per Share: 73.51
Face Value: 1.00

Mar 2021

Equity Capital: 18
: 1,377
: 0
Trade Payables: 5
: 140
Total Liabilities: 1,539
: 126
Capital Work in Progress: 1
: 699
: 246
: 0
Cash & Bank: 15
: 453
Total Assets: 1,539
Total Debt: 92
Net Working Capital: 372
Contingent Liabilities: 24
Book Value per Share: 78.16
Face Value: 1.00
Total Debt: 92
Net Working Capital: 372
Contingent Liabilities: 24
Book Value per Share: 78.16
Face Value: 1.00

Mar 2022

Equity Capital: 18
: 1,433
: 0
Trade Payables: 7
: 51
Total Liabilities: 1,509
: 121
Capital Work in Progress: 0
: 722
: 228
: 0
Cash & Bank: 9
: 429
Total Assets: 1,509
Total Debt: 0
Net Working Capital: 440
Contingent Liabilities: 50
Book Value per Share: 81.29
Face Value: 1.00
Total Debt: 0
Net Working Capital: 440
Contingent Liabilities: 50
Book Value per Share: 81.29
Face Value: 1.00

Mar 2023

Equity Capital: 18
: 1,414
: 2
Trade Payables: 5
: 45
Total Liabilities: 1,483
: 118
Capital Work in Progress: 1
: 805
: 211
: 0
Cash & Bank: 5
: 343
Total Assets: 1,483
Total Debt: 2
Net Working Capital: 496
Contingent Liabilities: 28
Book Value per Share: 80.24
Face Value: 1.00
Total Debt: 2
Net Working Capital: 496
Contingent Liabilities: 28
Book Value per Share: 80.24
Face Value: 1.00

Mar 2024

Equity Capital: 18
: 1,468
: 0
Trade Payables: 7
: 40
Total Liabilities: 1,533
: 108
Capital Work in Progress: 1
: 882
: 215
: 49
Cash & Bank: 9
: 269
Total Assets: 1,533
Total Debt: 0
Net Working Capital: 545
Contingent Liabilities: 28
Book Value per Share: 83.28
Face Value: 1.00
Total Debt: 0
Net Working Capital: 545
Contingent Liabilities: 28
Book Value per Share: 83.28
Face Value: 1.00

Mar 2025

Equity Capital: 18
: 1,388
: 0
Trade Payables: 2
: 39
Total Liabilities: 1,447
: 98
Capital Work in Progress: 0
: 810
: 206
: 55
Cash & Bank: 10
: 267
Total Assets: 1,447
Total Debt: 0
Net Working Capital: 471
Contingent Liabilities: 16
Book Value per Share: 80.09
Face Value: 1.00
Total Debt: 0
Net Working Capital: 471
Contingent Liabilities: 16
Book Value per Share: 80.09
Face Value: 1.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	71	86	48	71	61	-5	91	72	41	45
Cash from Investing	15	-47	515	2	74	170	4	-60	-30	111
Cash from Financing	-96	-39	-559	-78	-135	-158	-98	-17	-11	-155
	-10	-1	4	-5	0	7	-3	-5	-0	1
Free Cash Flow	71	74	32	68	61	-5	89	66	41	45
OCF / Net Profit	-5.04	-4.68	-42.86	-0.66	1.77	-0.05	1.77	-5.31	0.78	0.67
Cumulative 5-Year FCF	0	0	0	0	306	230	244	278	251	235
OCF / Net Profit	-5.04	-4.68	-42.86	-0.66	1.77	-0.05	1.77	-5.31	0.78	0.67
Cumulative 5-Year FCF	0	0	0	0	306	230	244	278	251	235

Mar 2016

: 71
Cash from Investing: 15
Cash from Financing: -96
: -10
Free Cash Flow: 71
OCF / Net Profit: -5.04
Cumulative 5-Year FCF: 0
OCF / Net Profit: -5.04
Cumulative 5-Year FCF: 0

Mar 2017

: 86
Cash from Investing: -47
Cash from Financing: -39
: -1
Free Cash Flow: 74
OCF / Net Profit: -4.68
Cumulative 5-Year FCF: 0
OCF / Net Profit: -4.68
Cumulative 5-Year FCF: 0

Mar 2018

: 48
Cash from Investing: 515
Cash from Financing: -559
: 4
Free Cash Flow: 32
OCF / Net Profit: -42.86
Cumulative 5-Year FCF: 0
OCF / Net Profit: -42.86
Cumulative 5-Year FCF: 0

Mar 2019

: 71
Cash from Investing: 2
Cash from Financing: -78
: -5
Free Cash Flow: 68
OCF / Net Profit: -0.66
Cumulative 5-Year FCF: 0
OCF / Net Profit: -0.66
Cumulative 5-Year FCF: 0

Mar 2020

: 61
Cash from Investing: 74
Cash from Financing: -135
: 0
Free Cash Flow: 61
OCF / Net Profit: 1.77
Cumulative 5-Year FCF: 306
OCF / Net Profit: 1.77
Cumulative 5-Year FCF: 306

Mar 2021

: -5
Cash from Investing: 170
Cash from Financing: -158
: 7
Free Cash Flow: -5
OCF / Net Profit: -0.05
Cumulative 5-Year FCF: 230
OCF / Net Profit: -0.05
Cumulative 5-Year FCF: 230

Mar 2022

: 91
Cash from Investing: 4
Cash from Financing: -98
: -3
Free Cash Flow: 89
OCF / Net Profit: 1.77
Cumulative 5-Year FCF: 244
OCF / Net Profit: 1.77
Cumulative 5-Year FCF: 244

Mar 2023

: 72
Cash from Investing: -60
Cash from Financing: -17
: -5
Free Cash Flow: 66
OCF / Net Profit: -5.31
Cumulative 5-Year FCF: 278
OCF / Net Profit: -5.31
Cumulative 5-Year FCF: 278

Mar 2024

: 41
Cash from Investing: -30
Cash from Financing: -11
: -0
Free Cash Flow: 41
OCF / Net Profit: 0.78
Cumulative 5-Year FCF: 251
OCF / Net Profit: 0.78
Cumulative 5-Year FCF: 251

Mar 2025

: 45
Cash from Investing: 111
Cash from Financing: -155
: 1
Free Cash Flow: 45
OCF / Net Profit: 0.67
Cumulative 5-Year FCF: 235
OCF / Net Profit: 0.67
Cumulative 5-Year FCF: 235

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
PER SHARE	-	-	-	-	-	-	-	-	-	-
EPS (₹)	-0.79	-1.02	-0.11	-6.06	1.88	5.19	2.95	-0.76	2.94	3.79
Book Value (₹)	65.82	69.25	75.94	70.88	73.51	78.16	81.29	80.24	83.28	80.09
Dividend per Share (₹)	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50
Cash EPS (₹)	0.21	-0.09	0.96	-5.08	2.78	5.83	3.63	-0.04	3.65	4.45
PROFITABILITY	-	-	-	-	-	-	-	-	-	-
Operating Margin %	15.86%	14.41%	16.46%	16.64%	16.53%	33.31%	10.24%	13.01%	10.67%	10.18%
Net Margin %	-1.97%	-2.44%	-0.19%	-17.07%	6.49%	19.10%	7.17%	-2.28%	11.41%	12.91%
ROE %	-0.82%	-1.52%	-0.09%	-8.28%	2.65%	6.65%	3.63%	-0.94%	3.62%	4.62%
ROCE %	4.04%	3.91%	3.64%	-4.19%	4.16%	9.48%	4.65%	0.36%	4.94%	5.75%
	-0.62%	-0.82%	-0.05%	-6.15%	2.08%	5.75%	3.39%	-0.91%	3.50%	4.48%
EFFICIENCY	-	-	-	-	-	-	-	-	-	-
Debtor Days	41	37	48	42	47	50	32	36	40	37
Inventory Days	111	107	129	125	145	172	120	135	168	148
Payable Days	18	11	6	7	6	5	4	5	6	5
	135	133	171	160	186	217	148	166	201	181
FINANCIAL HEALTH	-	-	-	-	-	-	-	-	-	-
Debt to Equity (x)	0.77x	0.75x	0.29x	0.28x	0.17x	0.07x	0.00x	0.00x	0.00x	0.00x
Interest Coverage (x)	1.06x	1.06x	1.35x	-2.07x	2.66x	9.11x	19.34x	15.06x	304.50x	323.13x
	11.06x	0.71x	23.21x	1.33x	17.69x	4.18x	13.65x	16.60x	20.44x	20.19x
GROWTH	-	-	-	-	-	-	-	-	-	-
Revenue Growth %	-5.25%	3.83%	-15.31%	8.04%	-17.09%	-10.52%	52.72%	-17.46%	-22.09%	11.80%
Operating Profit Growth %	-1.78%	-4.82%	-8.99%	7.60%	-17.64%	80.33%	-53.04%	4.85%	11.34%	9.78%
Net Profit Growth %	-124.88%	-29.54%	93.86%	-9567.90%	131.50%	163.50%	-42.63%	-126.24%	489.86%	26.42%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	485.91%	28.85%
VALUATION	-	-	-	-	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	95.99x	23.72x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	3.39x	1.12x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.18%	0.56%
	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	58.44x	16.59x

Mar 2016

EPS (₹): -0.79
Book Value (₹): 65.82
Dividend per Share (₹): 0.50
Cash EPS (₹): 0.21
Operating Margin %: 15.86%
Net Margin %: -1.97%
ROE %: -0.82%
ROCE %: 4.04%
: -0.62%
Debtor Days: 41
Inventory Days: 111
Payable Days: 18
: 135
Debt to Equity (x): 0.77x
Interest Coverage (x): 1.06x
: 11.06x
Revenue Growth %: -5.25%
Operating Profit Growth %: -1.78%
Net Profit Growth %: -124.88%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2017

EPS (₹): -1.02
Book Value (₹): 69.25
Dividend per Share (₹): 0.50
Cash EPS (₹): -0.09
Operating Margin %: 14.41%
Net Margin %: -2.44%
ROE %: -1.52%
ROCE %: 3.91%
: -0.82%
Debtor Days: 37
Inventory Days: 107
Payable Days: 11
: 133
Debt to Equity (x): 0.75x
Interest Coverage (x): 1.06x
: 0.71x
Revenue Growth %: 3.83%
Operating Profit Growth %: -4.82%
Net Profit Growth %: -29.54%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2018

EPS (₹): -0.11
Book Value (₹): 75.94
Dividend per Share (₹): 0.50
Cash EPS (₹): 0.96
Operating Margin %: 16.46%
Net Margin %: -0.19%
ROE %: -0.09%
ROCE %: 3.64%
: -0.05%
Debtor Days: 48
Inventory Days: 129
Payable Days: 6
: 171
Debt to Equity (x): 0.29x
Interest Coverage (x): 1.35x
: 23.21x
Revenue Growth %: -15.31%
Operating Profit Growth %: -8.99%
Net Profit Growth %: 93.86%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2019

EPS (₹): -6.06
Book Value (₹): 70.88
Dividend per Share (₹): 0.50
Cash EPS (₹): -5.08
Operating Margin %: 16.64%
Net Margin %: -17.07%
ROE %: -8.28%
ROCE %: -4.19%
: -6.15%
Debtor Days: 42
Inventory Days: 125
Payable Days: 7
: 160
Debt to Equity (x): 0.28x
Interest Coverage (x): -2.07x
: 1.33x
Revenue Growth %: 8.04%
Operating Profit Growth %: 7.60%
Net Profit Growth %: -9567.90%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2020

EPS (₹): 1.88
Book Value (₹): 73.51
Dividend per Share (₹): 0.50
Cash EPS (₹): 2.78
Operating Margin %: 16.53%
Net Margin %: 6.49%
ROE %: 2.65%
ROCE %: 4.16%
: 2.08%
Debtor Days: 47
Inventory Days: 145
Payable Days: 6
: 186
Debt to Equity (x): 0.17x
Interest Coverage (x): 2.66x
: 17.69x
Revenue Growth %: -17.09%
Operating Profit Growth %: -17.64%
Net Profit Growth %: 131.50%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 5.19
Book Value (₹): 78.16
Dividend per Share (₹): 0.50
Cash EPS (₹): 5.83
Operating Margin %: 33.31%
Net Margin %: 19.10%
ROE %: 6.65%
ROCE %: 9.48%
: 5.75%
Debtor Days: 50
Inventory Days: 172
Payable Days: 5
: 217
Debt to Equity (x): 0.07x
Interest Coverage (x): 9.11x
: 4.18x
Revenue Growth %: -10.52%
Operating Profit Growth %: 80.33%
Net Profit Growth %: 163.50%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): 2.95
Book Value (₹): 81.29
Dividend per Share (₹): 0.50
Cash EPS (₹): 3.63
Operating Margin %: 10.24%
Net Margin %: 7.17%
ROE %: 3.63%
ROCE %: 4.65%
: 3.39%
Debtor Days: 32
Inventory Days: 120
Payable Days: 4
: 148
Debt to Equity (x): 0.00x
Interest Coverage (x): 19.34x
: 13.65x
Revenue Growth %: 52.72%
Operating Profit Growth %: -53.04%
Net Profit Growth %: -42.63%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): -0.76
Book Value (₹): 80.24
Dividend per Share (₹): 0.50
Cash EPS (₹): -0.04
Operating Margin %: 13.01%
Net Margin %: -2.28%
ROE %: -0.94%
ROCE %: 0.36%
: -0.91%
Debtor Days: 36
Inventory Days: 135
Payable Days: 5
: 166
Debt to Equity (x): 0.00x
Interest Coverage (x): 15.06x
: 16.60x
Revenue Growth %: -17.46%
Operating Profit Growth %: 4.85%
Net Profit Growth %: -126.24%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): 2.94
Book Value (₹): 83.28
Dividend per Share (₹): 0.50
Cash EPS (₹): 3.65
Operating Margin %: 10.67%
Net Margin %: 11.41%
ROE %: 3.62%
ROCE %: 4.94%
: 3.50%
Debtor Days: 40
Inventory Days: 168
Payable Days: 6
: 201
Debt to Equity (x): 0.00x
Interest Coverage (x): 304.50x
: 20.44x
Revenue Growth %: -22.09%
Operating Profit Growth %: 11.34%
Net Profit Growth %: 489.86%
: 485.91%
P/E (x): 95.99x
P/B (x): 3.39x
Dividend Yield %: 0.18%
: 58.44x

Mar 2025

EPS (₹): 3.79
Book Value (₹): 80.09
Dividend per Share (₹): 0.50
Cash EPS (₹): 4.45
Operating Margin %: 10.18%
Net Margin %: 12.91%
ROE %: 4.62%
ROCE %: 5.75%
: 4.48%
Debtor Days: 37
Inventory Days: 148
Payable Days: 5
: 181
Debt to Equity (x): 0.00x
Interest Coverage (x): 323.13x
: 20.19x
Revenue Growth %: 11.80%
Operating Profit Growth %: 9.78%
Net Profit Growth %: 26.42%
: 28.85%
P/E (x): 23.72x
P/B (x): 1.12x
Dividend Yield %: 0.56%
: 16.59x

Shareholding Pattern

Numbers in percentages

TRADES

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	73.79	73.79	73.92	73.92	73.92	73.92	73.92	73.92	73.92
	1.68	1.61	1.61	1.40	0.79	0.91	0.71	0.80	1.49
	0.08	0.09	0.10	1.64	1.65	1.57	1.57	1.57	1.24
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	22.88	22.99	22.84	23.04	23.65	23.60	23.80	23.71	23.35

Jun 2024

: 73.79
: 1.68
: 0.08
Government: 0.00
: 22.88

Sep 2024

: 73.79
: 1.61
: 0.09
Government: 0.00
: 22.99

Dec 2024

: 73.92
: 1.61
: 0.10
Government: 0.00
: 22.84

Mar 2025

: 73.92
: 1.40
: 1.64
Government: 0.00
: 23.04

Jun 2025

: 73.92
: 0.79
: 1.65
Government: 0.00
: 23.65

Sep 2025

: 73.92
: 0.91
: 1.57
Government: 0.00
: 23.60

Dec 2025

: 73.92
: 0.71
: 1.57
Government: 0.00
: 23.80

Mar 2026

: 73.92
: 0.80
: 1.57
Government: 0.00
: 23.71

Jun 2026

: 73.92
: 1.49
: 1.24
Government: 0.00
: 23.35

Documents

Announcements

Updates
2026-08-19 - Jai Corp Limited has informed the Exchange regarding 'special window for transfer and dematerialisation of physical securities'.
Outcome of Board Meeting
2026-08-13 - Jai Corp Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls

Nothing filed yet.