Nifty
:
24894.25
Sensex
:
81207.17
57.95 (0.23%)
223.86 (0.28%)
Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Jai Balaji Industries Ltd.

Steel & Iron Products

Rating :
40/99

BSE: 532976 | NSE: JAIBALAJI

NSE BSE
100.35
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  98.99
  •  102
  •  98.12
  •  98.42
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1192688
  •  119859275.09
  •  235.4
  •  93.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,155.36
  • 21.82
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,587.12
  • N/A
  • 4.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.84%
  • 17.30%
  • 9.00%
  • FII
  • DII
  • Others
  • 3.63%
  • 0.09%
  • 5.14%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.93
  • 17.92
  • 1.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 55.29
  • 27.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 112.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.69
  • 15.83
  • 18.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.29
  • 3.72
  • 6.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.01
  • 32.24
  • 15.39

Earnings Forecasts:

(Updated: 04-10-2025)
Description
2024
2025
2026
2027
Adj EPS
6.25
7.4
10.6
P/E Ratio
16.06
13.56
9.47
Revenue
6350.8
6890
9240
EBITDA
866.78
960
1320
Net Income
557.88
640
910
ROA
15.4
P/B Ratio
4.31
3.31
2.48
ROE
30.75
FCFF
-98.01
FCFF Yield
-1.06
Net Debt
432.45
710
530
BVPS
23.29
30.3
40.4

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,357.17
1,718.31
-21.02%
1,589.53
1,845.60
-13.87%
1,486.39
1,538.99
-3.42%
1,556.57
1,546.63
0.64%
Expenses
1,230.15
1,402.52
-12.29%
1,456.63
1,604.79
-9.23%
1,296.49
1,292.19
0.33%
1,328.38
1,333.15
-0.36%
EBITDA
127.02
315.79
-59.78%
132.90
240.81
-44.81%
189.90
246.80
-23.06%
228.19
213.48
6.89%
EBIDTM
9.36%
18.38%
8.36%
13.05%
12.78%
16.04%
14.66%
13.80%
Other Income
15.95
9.50
67.89%
18.70
156.23
-88.03%
17.51
23.44
-25.30%
21.95
27.59
-20.44%
Interest
17.67
15.77
12.05%
17.08
17.61
-3.01%
14.86
15.00
-0.93%
14.95
18.73
-20.18%
Depreciation
30.62
22.23
37.74%
26.18
22.80
14.82%
22.93
20.64
11.09%
22.45
20.79
7.98%
PBT
94.68
287.29
-67.04%
108.34
356.63
-69.62%
169.62
234.60
-27.70%
212.74
201.55
5.55%
Tax
24.13
78.47
-69.25%
32.86
83.65
-60.72%
49.20
0.00
0
59.58
0.00
0
PAT
70.55
208.82
-66.21%
75.48
272.98
-72.35%
120.42
234.60
-48.67%
153.16
201.55
-24.01%
PATM
5.20%
12.15%
4.75%
14.79%
8.10%
15.24%
9.84%
13.03%
EPS
0.77
2.35
-67.23%
0.83
3.34
-75.15%
0.26
2.92
-91.10%
1.68
2.51
-33.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
5,989.66
6,350.80
6,413.78
6,125.07
4,692.50
2,785.18
2,912.30
3,077.47
2,389.33
1,701.91
1,220.14
Net Sales Growth
-9.92%
-0.98%
4.71%
30.53%
68.48%
-4.36%
-5.37%
28.80%
40.39%
39.48%
 
Cost Of Goods Sold
3,945.10
4,065.75
4,143.63
4,299.58
3,324.51
2,069.34
2,239.84
2,399.33
1,906.97
1,409.80
1,062.50
Gross Profit
2,044.56
2,285.05
2,270.15
1,825.50
1,368.00
715.84
672.46
678.14
482.36
292.11
157.64
GP Margin
34.13%
35.98%
35.39%
29.80%
29.15%
25.70%
23.09%
22.04%
20.19%
17.16%
12.92%
Total Expenditure
5,311.65
5,489.42
5,783.38
5,868.83
4,484.18
2,689.80
2,881.54
3,057.92
2,482.91
1,814.71
1,379.16
Power & Fuel Cost
-
298.43
272.69
279.12
180.50
145.75
166.75
168.28
132.18
68.59
66.03
% Of Sales
-
4.70%
4.25%
4.56%
3.85%
5.23%
5.73%
5.47%
5.53%
4.03%
5.41%
Employee Cost
-
171.71
150.53
128.78
108.86
88.70
89.99
81.81
68.91
58.64
53.85
% Of Sales
-
2.70%
2.35%
2.10%
2.32%
3.18%
3.09%
2.66%
2.88%
3.45%
4.41%
Manufacturing Exp.
-
829.00
821.54
713.57
550.60
340.30
331.18
369.51
329.46
209.31
163.24
% Of Sales
-
13.05%
12.81%
11.65%
11.73%
12.22%
11.37%
12.01%
13.79%
12.30%
13.38%
General & Admin Exp.
-
54.28
51.10
39.07
28.39
18.88
23.75
24.13
22.29
20.35
18.58
% Of Sales
-
0.85%
0.80%
0.64%
0.61%
0.68%
0.82%
0.78%
0.93%
1.20%
1.52%
Selling & Distn. Exp.
-
18.86
19.81
14.81
9.73
4.89
3.99
4.77
3.44
2.32
1.47
% Of Sales
-
0.30%
0.31%
0.24%
0.21%
0.18%
0.14%
0.15%
0.14%
0.14%
0.12%
Miscellaneous Exp.
-
51.39
324.08
393.89
281.59
21.93
26.06
10.09
19.66
45.71
1.47
% Of Sales
-
0.81%
5.05%
6.43%
6.00%
0.79%
0.89%
0.33%
0.82%
2.69%
1.11%
EBITDA
678.01
861.38
630.40
256.24
208.32
95.38
30.76
19.55
-93.58
-112.80
-159.02
EBITDA Margin
11.32%
13.56%
9.83%
4.18%
4.44%
3.42%
1.06%
0.64%
-3.92%
-6.63%
-13.03%
Other Income
74.11
73.06
490.95
35.49
29.87
10.83
60.24
39.96
17.93
21.15
16.12
Interest
64.56
62.66
72.52
88.88
98.80
88.04
102.78
111.59
33.91
46.49
424.68
Depreciation
102.18
93.79
85.62
97.93
91.32
93.99
96.79
101.61
107.36
117.56
122.22
PBT
585.38
777.99
963.21
104.92
48.06
-75.82
-108.57
-153.68
-216.93
-255.70
-689.80
Tax
165.77
220.11
83.65
47.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Rate
28.32%
28.29%
8.68%
44.89%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
419.61
557.88
879.56
57.82
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
PAT before Minority Interest
419.61
557.88
879.56
57.82
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.01%
8.78%
13.71%
0.94%
1.02%
-2.72%
-3.93%
-4.99%
-10.74%
-15.02%
-56.53%
PAT Growth
-54.29%
-36.57%
1,421.20%
20.31%
-
-
-
-
-
-
 
EPS
4.60
6.12
9.64
0.63
0.53
-0.83
-1.25
-1.68
-2.81
-2.80
-7.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,124.84
1,504.12
556.08
-1,662.84
-1,733.08
-1,657.91
-1,579.95
-1,426.69
-1,235.62
-877.49
Share Capital
182.45
163.65
145.45
110.45
110.45
110.45
96.38
96.38
86.28
77.78
Total Reserves
1,942.39
1,319.32
366.38
-1,773.29
-1,843.53
-1,768.36
-1,676.33
-1,523.07
-1,324.42
-959.92
Non-Current Liabilities
207.22
140.96
376.46
295.82
287.85
370.88
1,323.00
-233.53
-254.05
2,011.80
Secured Loans
147.83
303.32
542.65
508.90
506.66
595.55
1,552.59
0.59
0.59
2,218.35
Unsecured Loans
0.00
0.00
83.35
77.18
71.46
66.18
61.27
56.73
52.53
100.62
Long Term Provisions
12.73
12.00
11.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,558.62
1,501.94
1,736.51
4,045.31
4,160.61
3,975.45
3,170.04
4,607.38
4,710.45
2,491.45
Trade Payables
713.59
870.48
898.95
818.70
750.33
690.39
670.17
641.42
581.39
799.13
Other Current Liabilities
430.83
459.56
603.58
635.20
546.12
473.45
466.61
505.64
1,233.49
889.60
Short Term Borrowings
410.13
168.52
233.67
2,582.51
2,854.80
2,802.10
2,024.45
3,452.96
2,885.74
794.33
Short Term Provisions
4.07
3.38
0.32
8.91
9.35
9.50
8.81
7.37
9.83
8.39
Total Liabilities
3,890.68
3,147.02
2,669.05
2,678.29
2,715.38
2,688.42
2,913.09
2,947.16
3,220.78
3,625.76
Net Block
1,613.89
1,381.93
1,131.60
1,165.05
1,181.47
1,238.20
1,324.13
1,409.03
1,582.73
1,691.30
Gross Block
3,134.47
2,808.72
2,551.11
2,636.01
2,562.67
2,528.66
2,530.39
2,523.07
2,589.45
2,650.37
Accumulated Depreciation
1,520.58
1,426.79
1,419.51
1,470.96
1,381.20
1,290.46
1,206.26
1,114.04
1,006.72
959.07
Non Current Assets
1,917.82
1,633.94
1,297.53
1,339.36
1,414.40
1,444.43
1,516.15
1,625.19
1,821.31
1,943.33
Capital Work in Progress
128.87
116.23
68.83
52.25
101.96
97.69
78.97
119.10
94.02
130.04
Non Current Investment
0.79
0.79
1.06
1.06
1.06
1.06
1.06
1.06
2.18
2.01
Long Term Loans & Adv.
124.80
105.47
78.50
115.25
114.34
103.10
102.75
95.65
101.73
115.47
Other Non Current Assets
49.47
29.52
17.54
5.75
15.56
4.38
9.23
0.35
0.69
4.51
Current Assets
1,972.86
1,513.08
1,371.52
1,338.94
1,300.88
1,243.85
1,396.95
1,321.97
1,399.47
1,682.43
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,248.21
949.70
821.37
758.03
699.16
578.59
496.01
488.50
459.57
527.88
Sundry Debtors
430.28
241.78
229.31
156.14
244.01
284.39
394.11
399.39
492.63
736.81
Cash & Bank
126.20
90.98
51.49
22.11
25.80
22.76
7.49
7.99
14.25
16.77
Other Current Assets
168.17
9.53
8.08
104.37
331.90
358.11
499.33
426.09
433.02
400.98
Short Term Loans & Adv.
152.57
221.09
261.27
298.29
210.36
236.74
377.99
304.59
320.64
304.50
Net Current Assets
414.24
11.14
-364.99
-2,706.38
-2,859.73
-2,731.60
-1,773.09
-3,285.41
-3,310.98
-809.02
Total Assets
3,890.68
3,147.02
2,669.05
2,678.30
2,715.39
2,688.42
2,913.10
2,947.16
3,220.78
3,625.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
311.28
838.72
320.91
462.74
143.46
290.56
40.30
65.60
-104.37
-174.20
PBT
777.99
963.21
104.92
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
Adjustment
101.46
-21.45
485.49
382.28
187.97
165.91
185.87
189.10
184.39
523.87
Changes in Working Capital
-564.32
-105.37
-264.10
35.11
31.68
241.02
9.01
132.07
-32.67
-9.34
Cash after chg. in Working capital
315.13
836.39
326.31
465.45
143.83
292.58
41.21
64.50
-103.97
-175.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.85
2.33
-5.40
-2.71
-0.37
-2.02
-0.91
1.10
-0.40
1.07
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-352.21
-398.22
-118.58
-124.36
-39.53
-36.98
7.42
-12.29
26.38
4.34
Net Fixed Assets
-338.40
-305.00
68.32
-23.63
-38.28
-16.99
32.81
-68.26
36.07
-46.24
Net Investments
0.00
0.27
0.10
0.00
0.00
0.00
0.00
78.15
2.06
-0.08
Others
-13.81
-93.49
-187.00
-100.73
-1.25
-19.99
-25.39
-22.18
-11.75
50.66
Cash from Financing Activity
88.00
-416.31
-192.06
-350.81
-89.37
-249.66
-47.88
-48.19
78.30
158.43
Net Cash Inflow / Outflow
47.07
24.19
10.27
-12.43
14.56
3.93
-0.16
5.13
0.30
-11.43
Opening Cash & Equivalents
47.68
23.49
13.21
25.64
11.08
7.15
7.31
2.18
6.22
17.66
Closing Cash & Equivalent
94.75
47.68
23.49
13.21
25.64
11.08
7.15
7.31
6.53
6.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
23.29
18.12
35.19
-150.55
-156.92
-150.12
-163.92
-148.02
-143.51
-113.42
ROA
15.85%
30.25%
2.16%
1.78%
-2.81%
-4.08%
-5.24%
-8.32%
-7.47%
-18.61%
ROE
30.93%
88.19%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
36.09%
61.07%
13.27%
9.16%
0.70%
-0.60%
-2.03%
-10.01%
-8.34%
-9.59%
Fixed Asset Turnover
2.15
2.41
2.38
1.81
1.09
1.15
1.22
0.95
0.70
0.51
Receivable days
19.22
13.31
11.41
15.56
34.62
42.52
47.06
67.13
121.59
205.71
Inventory Days
62.85
50.05
46.74
56.67
83.73
67.34
58.38
71.35
97.66
144.13
Payable days
71.10
77.93
72.91
86.13
127.06
83.92
77.19
88.73
118.39
172.99
Cash Conversion Cycle
10.97
-14.57
-14.76
-13.90
-8.71
25.94
28.25
49.75
100.87
176.85
Total Debt/Equity
0.26
0.32
1.68
-1.91
-1.98
-2.09
-2.30
-2.46
-2.91
-4.00
Interest Cover
13.42
14.28
2.18
1.49
0.14
-0.11
-0.38
-6.57
-4.50
-0.62

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Jai Balaji Inds - Quarterly Results
    8th Aug 2025, 16:46 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.