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/E0.0

Book Value₹ 80

Price to Book1.21

Dividend Yield0.00 %

ROCE6.4 %

ROE5.3 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Plastic Processing: 99.9% • Steel: 0.1%

PROS

Company is almost debt free
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.28x)
Working capital cycle has improved - days down from 221 to 144
Company generates healthy free cash flow
Company has a consistent dividend-paying track record

CONS

Recent results are weak - TTM profit is down 66.1% versus prior year
A large part of profit comes from other income (42.8% of PBT)
Company has a low return on capital employed of 4.4%
Company has a low return on equity of 3.2% 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

Standalone Figures in Rs. Crores / View Consolidated

	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
	114	117	106	122	121	133	126	133	130	143	114	117	155
	103	102	93	103	106	116	112	121	121	126	100	100	132
Operating Profit	—	—	—	—	—	—	—	—	—	—	—	—	—
OPM %	—	—	—	—	—	—	—	—	—	—	—	—	—
Other Income	3	3	4	13	4	14	4	15	100	16	11	11	14
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	2	2	2	2	2	2	2	2	2	2	2	2	2
	11	15	15	30	17	29	15	26	108	31	21	25	36
Tax %	22.07%	27.17%	28.23%	20.41%	21.60%	14.41%	22.15%	12.26%	3.81%	21.35%	25.75%	23.27%	26.74%
Net Profit	8	11	11	24	13	25	12	22	104	25	16	19	27
	0	1	1	1	1	1	1	1	6	1	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

: 114
: 103
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 0
Depreciation: 2
: 11
Tax %: 22.07%
Net Profit: 8
: 0
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2023

: 117
: 102
Operating Profit: —
OPM %: —
Other Income: 3
Interest: 0
Depreciation: 2
: 15
Tax %: 27.17%
Net Profit: 11
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2023

: 106
: 93
Operating Profit: —
OPM %: —
Other Income: 4
Interest: 0
Depreciation: 2
: 15
Tax %: 28.23%
Net Profit: 11
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2024

: 122
: 103
Operating Profit: —
OPM %: —
Other Income: 13
Interest: 0
Depreciation: 2
: 30
Tax %: 20.41%
Net Profit: 24
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2024

: 121
: 106
Operating Profit: —
OPM %: —
Other Income: 4
Interest: 0
Depreciation: 2
: 17
Tax %: 21.60%
Net Profit: 13
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2024

: 133
: 116
Operating Profit: —
OPM %: —
Other Income: 14
Interest: 0
Depreciation: 2
: 29
Tax %: 14.41%
Net Profit: 25
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2024

: 126
: 112
Operating Profit: —
OPM %: —
Other Income: 4
Interest: 0
Depreciation: 2
: 15
Tax %: 22.15%
Net Profit: 12
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2025

: 133
: 121
Operating Profit: —
OPM %: —
Other Income: 15
Interest: 0
Depreciation: 2
: 26
Tax %: 12.26%
Net Profit: 22
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2025

: 130
: 121
Operating Profit: —
OPM %: —
Other Income: 100
Interest: 0
Depreciation: 2
: 108
Tax %: 3.81%
Net Profit: 104
: 6
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2025

: 143
: 126
Operating Profit: —
OPM %: —
Other Income: 16
Interest: 0
Depreciation: 2
: 31
Tax %: 21.35%
Net Profit: 25
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2025

: 114
: 100
Operating Profit: —
OPM %: —
Other Income: 11
Interest: 0
Depreciation: 2
: 21
Tax %: 25.75%
Net Profit: 16
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2026

: 117
: 100
Operating Profit: —
OPM %: —
Other Income: 11
Interest: 0
Depreciation: 2
: 25
Tax %: 23.27%
Net Profit: 19
: 1
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2026

: 155
: 132
Operating Profit: —
OPM %: —
Other Income: 14
Interest: 0
Depreciation: 2
: 36
Tax %: 26.74%
Net Profit: 27
: 0
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 18
Reserves: 0
Promoter Pledge %: 0.00%

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	622	655	576	623	514	469	716	590	458	512	528
	543	570	482	540	452	411	640	519	402	455	459
Operating Profit	115	100	111	104	83	151	81	81	80	94	—
OPM %	18	15	19	17	16	32	11	14	17	18	—
Other Income	35	15	16	20	21	93	5	10	24	37	52
Interest	83	78	52	34	24	16	3	0	0	0	0
Depreciation	18	16	15	15	12	11	10	9	8	7	8
	15	6	43	45	46	125	68	22	71	86	114
Tax %	105	338	43	51	12	23	21	84	24	17	24
Net Profit	-1	-15	24	22	41	96	53	3	54	72	86
EPS	-0	-1	1	1	2	6	3	0	3	4	—
Dividend Payout %	-1,144	-61	37	40	22	9	17	255	16	12	—
Minority Interest	0	0	0	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0	0	0	0
Adjusted EPS	-0	-1	1	1	2	5	3	0	3	4	—
Minority Interest	0	0	0	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0	0	0	0
Adjusted EPS	-0	-1	1	1	2	5	3	0	3	4	—

Mar 2016

: 622
: 543
Operating Profit: 115
OPM %: 18
Other Income: 35
Interest: 83
Depreciation: 18
: 15
Tax %: 105
Net Profit: -1
EPS: -0
Dividend Payout %: -1,144
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -0

Mar 2017

: 655
: 570
Operating Profit: 100
OPM %: 15
Other Income: 15
Interest: 78
Depreciation: 16
: 6
Tax %: 338
Net Profit: -15
EPS: -1
Dividend Payout %: -61
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -1
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: -1

Mar 2018

: 576
: 482
Operating Profit: 111
OPM %: 19
Other Income: 16
Interest: 52
Depreciation: 15
: 43
Tax %: 43
Net Profit: 24
EPS: 1
Dividend Payout %: 37
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 1
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 1

Mar 2019

: 623
: 540
Operating Profit: 104
OPM %: 17
Other Income: 20
Interest: 34
Depreciation: 15
: 45
Tax %: 51
Net Profit: 22
EPS: 1
Dividend Payout %: 40
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 1
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 1

Mar 2020

: 514
: 452
Operating Profit: 83
OPM %: 16
Other Income: 21
Interest: 24
Depreciation: 12
: 46
Tax %: 12
Net Profit: 41
EPS: 2
Dividend Payout %: 22
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2

Mar 2021

: 469
: 411
Operating Profit: 151
OPM %: 32
Other Income: 93
Interest: 16
Depreciation: 11
: 125
Tax %: 23
Net Profit: 96
EPS: 6
Dividend Payout %: 9
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 5

Mar 2022

: 716
: 640
Operating Profit: 81
OPM %: 11
Other Income: 5
Interest: 3
Depreciation: 10
: 68
Tax %: 21
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 2023

: 590
: 519
Operating Profit: 81
OPM %: 14
Other Income: 10
Interest: 0
Depreciation: 9
: 22
Tax %: 84
Net Profit: 3
EPS: 0
Dividend Payout %: 255
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 0

Mar 2024

: 458
: 402
Operating Profit: 80
OPM %: 17
Other Income: 24
Interest: 0
Depreciation: 8
: 71
Tax %: 24
Net Profit: 54
EPS: 3
Dividend Payout %: 16
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 3

Mar 2025

: 512
: 455
Operating Profit: 94
OPM %: 18
Other Income: 37
Interest: 0
Depreciation: 7
: 86
Tax %: 17
Net Profit: 72
EPS: 4
Dividend Payout %: 12
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4

TTM

: 528
: 459
Operating Profit: —
OPM %: —
Other Income: 52
Interest: 0
Depreciation: 8
: 114
Tax %: 24
Net Profit: 86
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:: -11%

COMPOUNDED PROFIT GROWTH

10 Years:: 2%
5 Years:: 12%
3 Years:: 10%

STOCK PRICE CAGR

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

RETURN ON EQUITY

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

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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
	1,001	1,066	1,209	1,144	1,196	1,282	1,332	1,325	1,369	1,292
	0	0	1	0	0	0	0	2	0	0
Trade Payables	21	5	7	7	3	4	7	4	6	2
	967	971	435	390	260	123	37	31	34	34
Total Liabilities	2,007	2,060	1,669	1,560	1,476	1,427	1,394	1,379	1,428	1,345
ASSETS	-	-	-	-	-	-	-	-	-	-
	173	173	161	164	138	116	111	107	99	89
Capital Work in Progress	10	6	20	6	6	1	0	1	1	0
	1,456	1,530	1,139	1,062	1,008	959	967	1,037	1,095	1,022
	89	75	75	75	53	101	84	61	64	57
	0	0	0	0	0	0	0	0	49	54
Cash & Bank	9	9	14	7	8	14	7	4	8	9
	269	266	260	246	263	237	225	168	112	114
Total Assets	2,007	2,060	1,669	1,560	1,476	1,427	1,394	1,379	1,428	1,345
Total Debt	895	923	388	349	223	92	0	2	0	0
Net Working Capital	163	-736	183	-182	175	84	160	217	277	202
Contingent Liabilities	18	17	21	22	23	16	38	19	19	16
Book Value per Share	57.10	60.76	68.75	65.12	68.00	72.85	75.67	75.23	77.74	74.60
Face Value	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
Total Debt	895	923	388	349	223	92	0	2	0	0
Net Working Capital	163	-736	183	-182	175	84	160	217	277	202
Contingent Liabilities	18	17	21	22	23	16	38	19	19	16
Book Value per Share	57.10	60.76	68.75	65.12	68.00	72.85	75.67	75.23	77.74	74.60
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
: 1,001
: 0
Trade Payables: 21
: 967
Total Liabilities: 2,007
: 173
Capital Work in Progress: 10
: 1,456
: 89
: 0
Cash & Bank: 9
: 269
Total Assets: 2,007
Total Debt: 895
Net Working Capital: 163
Contingent Liabilities: 18
Book Value per Share: 57.10
Face Value: 1.00
Total Debt: 895
Net Working Capital: 163
Contingent Liabilities: 18
Book Value per Share: 57.10
Face Value: 1.00

Mar 2017

Equity Capital: 18
: 1,066
: 0
Trade Payables: 5
: 971
Total Liabilities: 2,060
: 173
Capital Work in Progress: 6
: 1,530
: 75
: 0
Cash & Bank: 9
: 266
Total Assets: 2,060
Total Debt: 923
Net Working Capital: -736
Contingent Liabilities: 17
Book Value per Share: 60.76
Face Value: 1.00
Total Debt: 923
Net Working Capital: -736
Contingent Liabilities: 17
Book Value per Share: 60.76
Face Value: 1.00

Mar 2018

Equity Capital: 18
: 1,209
: 1
Trade Payables: 7
: 435
Total Liabilities: 1,669
: 161
Capital Work in Progress: 20
: 1,139
: 75
: 0
Cash & Bank: 14
: 260
Total Assets: 1,669
Total Debt: 388
Net Working Capital: 183
Contingent Liabilities: 21
Book Value per Share: 68.75
Face Value: 1.00
Total Debt: 388
Net Working Capital: 183
Contingent Liabilities: 21
Book Value per Share: 68.75
Face Value: 1.00

Mar 2019

Equity Capital: 18
: 1,144
: 0
Trade Payables: 7
: 390
Total Liabilities: 1,560
: 164
Capital Work in Progress: 6
: 1,062
: 75
: 0
Cash & Bank: 7
: 246
Total Assets: 1,560
Total Debt: 349
Net Working Capital: -182
Contingent Liabilities: 22
Book Value per Share: 65.12
Face Value: 1.00
Total Debt: 349
Net Working Capital: -182
Contingent Liabilities: 22
Book Value per Share: 65.12
Face Value: 1.00

Mar 2020

Equity Capital: 18
: 1,196
: 0
Trade Payables: 3
: 260
Total Liabilities: 1,476
: 138
Capital Work in Progress: 6
: 1,008
: 53
: 0
Cash & Bank: 8
: 263
Total Assets: 1,476
Total Debt: 223
Net Working Capital: 175
Contingent Liabilities: 23
Book Value per Share: 68.00
Face Value: 1.00
Total Debt: 223
Net Working Capital: 175
Contingent Liabilities: 23
Book Value per Share: 68.00
Face Value: 1.00

Mar 2021

Equity Capital: 18
: 1,282
: 0
Trade Payables: 4
: 123
Total Liabilities: 1,427
: 116
Capital Work in Progress: 1
: 959
: 101
: 0
Cash & Bank: 14
: 237
Total Assets: 1,427
Total Debt: 92
Net Working Capital: 84
Contingent Liabilities: 16
Book Value per Share: 72.85
Face Value: 1.00
Total Debt: 92
Net Working Capital: 84
Contingent Liabilities: 16
Book Value per Share: 72.85
Face Value: 1.00

Mar 2022

Equity Capital: 18
: 1,332
: 0
Trade Payables: 7
: 37
Total Liabilities: 1,394
: 111
Capital Work in Progress: 0
: 967
: 84
: 0
Cash & Bank: 7
: 225
Total Assets: 1,394
Total Debt: 0
Net Working Capital: 160
Contingent Liabilities: 38
Book Value per Share: 75.67
Face Value: 1.00
Total Debt: 0
Net Working Capital: 160
Contingent Liabilities: 38
Book Value per Share: 75.67
Face Value: 1.00

Mar 2023

Equity Capital: 18
: 1,325
: 2
Trade Payables: 4
: 31
Total Liabilities: 1,379
: 107
Capital Work in Progress: 1
: 1,037
: 61
: 0
Cash & Bank: 4
: 168
Total Assets: 1,379
Total Debt: 2
Net Working Capital: 217
Contingent Liabilities: 19
Book Value per Share: 75.23
Face Value: 1.00
Total Debt: 2
Net Working Capital: 217
Contingent Liabilities: 19
Book Value per Share: 75.23
Face Value: 1.00

Mar 2024

Equity Capital: 18
: 1,369
: 0
Trade Payables: 6
: 34
Total Liabilities: 1,428
: 99
Capital Work in Progress: 1
: 1,095
: 64
: 49
Cash & Bank: 8
: 112
Total Assets: 1,428
Total Debt: 0
Net Working Capital: 277
Contingent Liabilities: 19
Book Value per Share: 77.74
Face Value: 1.00
Total Debt: 0
Net Working Capital: 277
Contingent Liabilities: 19
Book Value per Share: 77.74
Face Value: 1.00

Mar 2025

Equity Capital: 18
: 1,292
: 0
Trade Payables: 2
: 34
Total Liabilities: 1,345
: 89
Capital Work in Progress: 0
: 1,022
: 57
: 54
Cash & Bank: 9
: 114
Total Assets: 1,345
Total Debt: 0
Net Working Capital: 202
Contingent Liabilities: 16
Book Value per Share: 74.60
Face Value: 1.00
Total Debt: 0
Net Working Capital: 202
Contingent Liabilities: 16
Book Value per Share: 74.60
Face Value: 1.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	77	72	60	80	65	6	93	77	46	43
Cash from Investing	17	-16	501	-9	66	156	-1	-67	-37	111
Cash from Financing	-101	-54	-557	-77	-131	-156	-96	-14	-9	-153
	-6	1	4	-6	0	7	-4	-4	0	1
Free Cash Flow	77	61	44	77	65	6	91	72	46	43
OCF / Net Profit	-99.28	-4.97	2.45	3.65	1.60	0.07	1.74	21.92	0.85	0.60
Cumulative 5-Year FCF	0	0	0	0	325	254	284	312	281	259
OCF / Net Profit	-99.28	-4.97	2.45	3.65	1.60	0.07	1.74	21.92	0.85	0.60
Cumulative 5-Year FCF	0	0	0	0	325	254	284	312	281	259

Mar 2016

: 77
Cash from Investing: 17
Cash from Financing: -101
: -6
Free Cash Flow: 77
OCF / Net Profit: -99.28
Cumulative 5-Year FCF: 0
OCF / Net Profit: -99.28
Cumulative 5-Year FCF: 0

Mar 2017

: 72
Cash from Investing: -16
Cash from Financing: -54
: 1
Free Cash Flow: 61
OCF / Net Profit: -4.97
Cumulative 5-Year FCF: 0
OCF / Net Profit: -4.97
Cumulative 5-Year FCF: 0

Mar 2018

: 60
Cash from Investing: 501
Cash from Financing: -557
: 4
Free Cash Flow: 44
OCF / Net Profit: 2.45
Cumulative 5-Year FCF: 0
OCF / Net Profit: 2.45
Cumulative 5-Year FCF: 0

Mar 2019

: 80
Cash from Investing: -9
Cash from Financing: -77
: -6
Free Cash Flow: 77
OCF / Net Profit: 3.65
Cumulative 5-Year FCF: 0
OCF / Net Profit: 3.65
Cumulative 5-Year FCF: 0

Mar 2020

: 65
Cash from Investing: 66
Cash from Financing: -131
: 0
Free Cash Flow: 65
OCF / Net Profit: 1.60
Cumulative 5-Year FCF: 325
OCF / Net Profit: 1.60
Cumulative 5-Year FCF: 325

Mar 2021

: 6
Cash from Investing: 156
Cash from Financing: -156
: 7
Free Cash Flow: 6
OCF / Net Profit: 0.07
Cumulative 5-Year FCF: 254
OCF / Net Profit: 0.07
Cumulative 5-Year FCF: 254

Mar 2022

: 93
Cash from Investing: -1
Cash from Financing: -96
: -4
Free Cash Flow: 91
OCF / Net Profit: 1.74
Cumulative 5-Year FCF: 284
OCF / Net Profit: 1.74
Cumulative 5-Year FCF: 284

Mar 2023

: 77
Cash from Investing: -67
Cash from Financing: -14
: -4
Free Cash Flow: 72
OCF / Net Profit: 21.92
Cumulative 5-Year FCF: 312
OCF / Net Profit: 21.92
Cumulative 5-Year FCF: 312

Mar 2024

: 46
Cash from Investing: -37
Cash from Financing: -9
: 0
Free Cash Flow: 46
OCF / Net Profit: 0.85
Cumulative 5-Year FCF: 281
OCF / Net Profit: 0.85
Cumulative 5-Year FCF: 281

Mar 2025

: 43
Cash from Investing: 111
Cash from Financing: -153
: 1
Free Cash Flow: 43
OCF / Net Profit: 0.60
Cumulative 5-Year FCF: 259
OCF / Net Profit: 0.60
Cumulative 5-Year FCF: 259

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
PER SHARE	-	-	-	-	-	-	-	-	-	-
EPS (₹)	-0.04	-0.81	1.37	1.23	2.30	5.38	2.98	0.20	3.04	4.11
Book Value (₹)	57.10	60.76	68.75	65.12	68.00	72.85	75.67	75.23	77.74	74.60
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 (₹)	0.95	0.11	2.23	2.05	2.98	5.97	3.52	0.69	3.51	4.53
PROFITABILITY	-	-	-	-	-	-	-	-	-	-
Operating Margin %	17.18%	14.12%	18.91%	16.66%	16.16%	32.27%	11.28%	13.80%	12.27%	11.13%
Net Margin %	-0.12%	-2.04%	4.17%	3.53%	7.97%	20.45%	7.43%	0.59%	11.86%	14.07%
ROE %	-0.05%	-1.38%	2.11%	1.84%	3.45%	7.63%	4.02%	0.26%	3.98%	5.34%
ROCE %	4.92%	4.27%	5.26%	5.06%	4.81%	9.95%	5.20%	1.62%	5.23%	6.42%
	-0.04%	-0.71%	1.31%	1.36%	2.70%	6.61%	3.77%	0.25%	3.87%	5.20%
EFFICIENCY	-	-	-	-	-	-	-	-	-	-
Debtor Days	48	39	48	42	47	49	31	35	40	37
Inventory Days	45	42	47	44	45	60	47	45	50	43
Payable Days	17	11	6	6	5	4	4	5	6	4
	76	70	89	79	87	105	74	75	84	76
FINANCIAL HEALTH	-	-	-	-	-	-	-	-	-	-
Debt to Equity (x)	0.88x	0.85x	0.32x	0.30x	0.18x	0.07x	0.00x	0.00x	0.00x	0.00x
Interest Coverage (x)	1.18x	1.08x	1.82x	2.33x	2.90x	8.97x	20.40x	152.03x	425.57x	446.87x
	4.29x	0.22x	9.28x	0.51x	10.32x	1.76x	6.87x	11.81x	12.41x	10.56x
GROWTH	-	-	-	-	-	-	-	-	-	-
Revenue Growth %	-9.11%	5.35%	-12.12%	8.24%	-17.58%	-8.73%	52.71%	-17.58%	-22.44%	11.82%
Operating Profit Growth %	2.78%	-12.73%	10.36%	-6.08%	-20.04%	82.22%	-46.60%	0.81%	-2.13%	17.76%
Net Profit Growth %	-101.34%	-1761.86%	268.26%	-9.75%	85.92%	134.14%	-44.52%	-93.43%	1452.45%	32.74%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1452.73%	34.97%
VALUATION	-	-	-	-	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	92.86x	21.90x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	3.63x	1.21x
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	63.13x	16.72x

Mar 2016

EPS (₹): -0.04
Book Value (₹): 57.10
Dividend per Share (₹): 0.50
Cash EPS (₹): 0.95
Operating Margin %: 17.18%
Net Margin %: -0.12%
ROE %: -0.05%
ROCE %: 4.92%
: -0.04%
Debtor Days: 48
Inventory Days: 45
Payable Days: 17
: 76
Debt to Equity (x): 0.88x
Interest Coverage (x): 1.18x
: 4.29x
Revenue Growth %: -9.11%
Operating Profit Growth %: 2.78%
Net Profit Growth %: -101.34%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2017

EPS (₹): -0.81
Book Value (₹): 60.76
Dividend per Share (₹): 0.50
Cash EPS (₹): 0.11
Operating Margin %: 14.12%
Net Margin %: -2.04%
ROE %: -1.38%
ROCE %: 4.27%
: -0.71%
Debtor Days: 39
Inventory Days: 42
Payable Days: 11
: 70
Debt to Equity (x): 0.85x
Interest Coverage (x): 1.08x
: 0.22x
Revenue Growth %: 5.35%
Operating Profit Growth %: -12.73%
Net Profit Growth %: -1761.86%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2018

EPS (₹): 1.37
Book Value (₹): 68.75
Dividend per Share (₹): 0.50
Cash EPS (₹): 2.23
Operating Margin %: 18.91%
Net Margin %: 4.17%
ROE %: 2.11%
ROCE %: 5.26%
: 1.31%
Debtor Days: 48
Inventory Days: 47
Payable Days: 6
: 89
Debt to Equity (x): 0.32x
Interest Coverage (x): 1.82x
: 9.28x
Revenue Growth %: -12.12%
Operating Profit Growth %: 10.36%
Net Profit Growth %: 268.26%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2019

EPS (₹): 1.23
Book Value (₹): 65.12
Dividend per Share (₹): 0.50
Cash EPS (₹): 2.05
Operating Margin %: 16.66%
Net Margin %: 3.53%
ROE %: 1.84%
ROCE %: 5.06%
: 1.36%
Debtor Days: 42
Inventory Days: 44
Payable Days: 6
: 79
Debt to Equity (x): 0.30x
Interest Coverage (x): 2.33x
: 0.51x
Revenue Growth %: 8.24%
Operating Profit Growth %: -6.08%
Net Profit Growth %: -9.75%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2020

EPS (₹): 2.30
Book Value (₹): 68.00
Dividend per Share (₹): 0.50
Cash EPS (₹): 2.98
Operating Margin %: 16.16%
Net Margin %: 7.97%
ROE %: 3.45%
ROCE %: 4.81%
: 2.70%
Debtor Days: 47
Inventory Days: 45
Payable Days: 5
: 87
Debt to Equity (x): 0.18x
Interest Coverage (x): 2.90x
: 10.32x
Revenue Growth %: -17.58%
Operating Profit Growth %: -20.04%
Net Profit Growth %: 85.92%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 5.38
Book Value (₹): 72.85
Dividend per Share (₹): 0.50
Cash EPS (₹): 5.97
Operating Margin %: 32.27%
Net Margin %: 20.45%
ROE %: 7.63%
ROCE %: 9.95%
: 6.61%
Debtor Days: 49
Inventory Days: 60
Payable Days: 4
: 105
Debt to Equity (x): 0.07x
Interest Coverage (x): 8.97x
: 1.76x
Revenue Growth %: -8.73%
Operating Profit Growth %: 82.22%
Net Profit Growth %: 134.14%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): 2.98
Book Value (₹): 75.67
Dividend per Share (₹): 0.50
Cash EPS (₹): 3.52
Operating Margin %: 11.28%
Net Margin %: 7.43%
ROE %: 4.02%
ROCE %: 5.20%
: 3.77%
Debtor Days: 31
Inventory Days: 47
Payable Days: 4
: 74
Debt to Equity (x): 0.00x
Interest Coverage (x): 20.40x
: 6.87x
Revenue Growth %: 52.71%
Operating Profit Growth %: -46.60%
Net Profit Growth %: -44.52%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): 0.20
Book Value (₹): 75.23
Dividend per Share (₹): 0.50
Cash EPS (₹): 0.69
Operating Margin %: 13.80%
Net Margin %: 0.59%
ROE %: 0.26%
ROCE %: 1.62%
: 0.25%
Debtor Days: 35
Inventory Days: 45
Payable Days: 5
: 75
Debt to Equity (x): 0.00x
Interest Coverage (x): 152.03x
: 11.81x
Revenue Growth %: -17.58%
Operating Profit Growth %: 0.81%
Net Profit Growth %: -93.43%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): 3.04
Book Value (₹): 77.74
Dividend per Share (₹): 0.50
Cash EPS (₹): 3.51
Operating Margin %: 12.27%
Net Margin %: 11.86%
ROE %: 3.98%
ROCE %: 5.23%
: 3.87%
Debtor Days: 40
Inventory Days: 50
Payable Days: 6
: 84
Debt to Equity (x): 0.00x
Interest Coverage (x): 425.57x
: 12.41x
Revenue Growth %: -22.44%
Operating Profit Growth %: -2.13%
Net Profit Growth %: 1452.45%
: 1452.73%
P/E (x): 92.86x
P/B (x): 3.63x
Dividend Yield %: 0.18%
: 63.13x

Mar 2025

EPS (₹): 4.11
Book Value (₹): 74.60
Dividend per Share (₹): 0.50
Cash EPS (₹): 4.53
Operating Margin %: 11.13%
Net Margin %: 14.07%
ROE %: 5.34%
ROCE %: 6.42%
: 5.20%
Debtor Days: 37
Inventory Days: 43
Payable Days: 4
: 76
Debt to Equity (x): 0.00x
Interest Coverage (x): 446.87x
: 10.56x
Revenue Growth %: 11.82%
Operating Profit Growth %: 17.76%
Net Profit Growth %: 32.74%
: 34.97%
P/E (x): 21.90x
P/B (x): 1.21x
Dividend Yield %: 0.56%
: 16.72x

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.