Nifty

:

24270.85

Sensex

:

77763.91

95.15 (0.39%)
261.79 (0.34%)

Login

Nifty
Sensex

:
:

24270.85
77763.91

95.15 (0.39%)
261.79 (0.34%)

Jubilant Ingrevia Ltd.

Chemicals

Rating :

54/99

BSE: 543271 | NSE: JUBLINGREA

Watchlist

NSE BSE

678.95

03-Jul-2026

Open
High
Low
Previous Close

676.95
688.75
665.65
670.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

346421
234019727.85
851.8
537.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10,813.60
38.91
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,352.29
0.37%
3.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
43.60
-4.34

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
34.69
-1.05

PAT CAGR (%)

10 Years
5 Years
3 Years

-
35.81
-6.52

P:E (Median)

8 Years
5 Years
3 Years

-
36.98
40.63

P:BV (Average)

8 Years
5 Years
3 Years

-
3.40
3.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
22.82
20.08

Earnings Forecasts:

(Updated: 04-07-2026)

Description 2026 2027 2028 2029
Adj EPS 47 0 28.72 17.35
P/E Ratio 14.45 - 23.64 39.13
Revenue 28.74 23.34 19.54 4406.04
EBITDA 5044.96 5686.63 6540.83 556.87
Net Income 707.83 847.36 989.33 271.11
ROA 369.86 456.34 544.77 8.36
P/B Ratio 1.08 1.10 1.71 3.45
ROE 3.1 2.78 2.46 8.93
FCFF 11.1 12.27 12.9 331.35
FCFF Yield 221.36 335.01 516.68 2.94
Net Debt 1.96 2.97 4.58 804.7
BVPS 630.13 616.45 397.9 196.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 1,093.47 971.98 12.50% 1,018.01 994.77 2.34% 1,054.18 1,005.39 4.85% 973.08 969.09 0.41%
Expenses 955.76 844.10 13.23% 906.12 863.91 4.89% 953.00 877.52 8.60% 851.70 880.95 -3.32%
EBITDA 137.71 127.88 7.69% 111.89 130.86 -14.50% 101.18 127.87 -20.87% 121.38 88.14 37.71%
EBIDTM 12.59% 13.16% 10.99% 13.15% 9.60% 12.72% 12.47% 9.10%
Other Income 46.03 35.60 29.30% 31.88 27.22 17.12% 10.91 8.96 21.76% 11.10 9.22 20.39%
Interest 13.14 15.74 -16.52% 14.55 15.33 -5.09% 14.10 17.31 -18.54% 14.83 16.69 -11.14%
Depreciation 42.84 36.79 16.44% 41.58 37.18 11.83% 38.53 37.02 4.08% 38.23 36.33 5.23%
PBT 127.76 110.95 15.15% 75.42 105.57 -28.56% 59.46 82.50 -27.93% 79.42 44.34 79.12%
Tax 22.54 21.08 6.93% 15.71 24.97 -37.08% 15.43 22.32 -30.87% 20.41 11.57 76.40%
PAT 105.22 89.87 17.08% 59.71 80.60 -25.92% 44.03 60.18 -26.84% 59.01 32.77 80.07%
PATM 9.62% 9.25% 5.87% 8.10% 4.18% 5.99% 6.06% 3.38%
EPS 6.61 5.64 17.20% 3.75 5.06 -25.89% 2.76 3.78 -26.98% 3.70 2.06 79.61%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 1,178.65 1,051.26 12.12% 1,050.99 1,056.77 -0.55% 1,120.73 1,045.24 7.22% 1,037.95 1,024.34 1.33%
Expenses 1,016.05 904.57 12.32% 924.44 918.48 0.65% 985.21 920.67 7.01% 895.81 914.81 -2.08%
EBITDA 162.60 146.69 10.85% 126.55 138.29 -8.49% 135.52 124.57 8.79% 142.14 109.53 29.77%
EBIDTM 13.80% 13.95% 12.04% 13.09% 12.09% 11.92% 13.69% 10.69%
Other Income 9.31 8.36 11.36% 9.42 9.43 -0.11% 10.81 10.46 3.35% 11.22 9.57 17.24%
Interest 11.81 13.91 -15.10% 12.46 12.39 0.56% 12.16 15.07 -19.31% 12.69 14.27 -11.07%
Depreciation 48.37 39.39 22.80% 45.04 39.76 13.28% 41.23 39.60 4.12% 40.84 38.88 5.04%
PBT 111.73 101.75 9.81% 65.43 95.57 -31.54% 92.94 80.36 15.65% 99.83 65.95 51.37%
Tax 25.27 27.73 -8.87% 18.51 26.20 -29.35% 23.39 21.22 10.23% 24.67 17.29 42.68%
PAT 86.46 74.02 16.81% 46.92 69.37 -32.36% 69.55 59.14 17.60% 75.16 48.66 54.46%
PATM 7.34% 7.04% 4.46% 6.56% 6.21% 5.66% 7.24% 4.75%
EPS 5.48 4.68 17.09% 2.97 4.39 -32.35% 4.40 3.73 17.96% 4.75 3.08 54.22%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 4,138.74 3,941.22 3,987.25 4,559.57 4,860.42 668.93 0.00 Net Sales Growth 5.01% -1.15% -12.55% -6.19% 626.60% 0 Cost Of Goods Sold 2,298.49 2,087.91 2,149.96 2,536.82 2,867.54 387.91 0.00 Gross Profit 1,840.25 1,853.31 1,837.29 2,022.75 1,992.88 281.01 0.00 GP Margin 44.46% 47.02% 46.08% 44.36% 41.00% 42.01% 0 Total Expenditure 3,666.58 3,466.49 3,584.33 4,065.04 4,047.40 572.10 0.17 Power & Fuel Cost - 477.72 533.25 719.88 472.68 52.79 0.00 % Of Sales - 12.12% 13.37% 15.79% 9.73% 7.89% 0 Employee Cost - 376.07 345.09 305.88 292.41 43.11 0.00 % Of Sales - 9.54% 8.65% 6.71% 6.02% 6.44% 0 Manufacturing Exp. - 293.62 293.38 304.93 258.39 60.27 0.00 % Of Sales - 7.45% 7.36% 6.69% 5.32% 9.01% 0 General & Admin Exp. - 113.15 131.19 80.77 75.78 10.65 0.17 % Of Sales - 2.87% 3.29% 1.77% 1.56% 1.59% 0 Selling & Distn. Exp. - 87.28 99.37 85.76 56.01 13.08 0.00 % Of Sales - 2.21% 2.49% 1.88% 1.15% 1.96% 0 Miscellaneous Exp. - 30.74 32.10 30.99 24.58 4.29 0.00 % Of Sales - 0.78% 0.81% 0.68% 0.51% 0.64% 0 EBITDA 472.16 474.73 402.92 494.53 813.02 96.83 -0.17 EBITDA Margin 11.41% 12.05% 10.11% 10.85% 16.73% 14.48% 0 Other Income 99.92 81.01 35.52 31.03 28.82 2.45 0.00 Interest 56.62 65.07 66.29 38.24 46.24 9.45 0.00 Depreciation 161.18 147.31 133.14 119.74 120.13 21.35 0.00 PBT 342.06 343.37 239.00 367.58 675.47 68.48 -0.17 Tax 74.09 79.94 76.55 114.17 223.22 16.95 0.00 Tax Rate 21.66% 23.28% 32.03% 31.06% 33.05% 30.52% 0.00% PAT 267.97 263.43 162.45 253.41 452.25 38.59 -0.17 PAT before Minority Interest 267.97 263.43 162.45 253.41 452.25 38.59 -0.17 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.47% 6.68% 4.07% 5.56% 9.30% 5.77% 0 PAT Growth 1.73% 62.16% -35.89% -43.97% 1,071.94% - EPS 16.82 16.54 10.20 15.91 28.39 2.42 -0.01

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 4,388.32 4,177.62 4,135.80 4,772.69 4,949.36 684.13 0.00 Net Sales Growth 5.04% 1.01% -13.34% -3.57% 623.45% 0 Cost Of Goods Sold 2,294.77 2,107.27 2,142.59 2,581.57 2,839.89 369.95 0.00 Gross Profit 2,093.55 2,070.35 1,993.21 2,191.11 2,109.47 314.18 0.00 GP Margin 47.71% 49.56% 48.19% 45.91% 42.62% 45.92% 0 Total Expenditure 3,821.51 3,658.53 3,714.68 4,225.55 4,117.54 567.01 0.17 Power & Fuel Cost - 463.54 521.15 709.11 468.23 51.71 0.00 % Of Sales - 11.10% 12.60% 14.86% 9.46% 7.56% 0 Employee Cost - 418.05 383.94 343.48 327.28 49.02 0.00 % Of Sales - 10.01% 9.28% 7.20% 6.61% 7.17% 0 Manufacturing Exp. - 273.77 275.14 288.14 236.16 56.37 0.00 % Of Sales - 6.55% 6.65% 6.04% 4.77% 8.24% 0 General & Admin Exp. - 125.42 146.40 89.68 81.60 12.08 0.17 % Of Sales - 3.00% 3.54% 1.88% 1.65% 1.77% 0 Selling & Distn. Exp. - 236.16 207.23 177.84 124.85 21.96 0.00 % Of Sales - 5.65% 5.01% 3.73% 2.52% 3.21% 0 Miscellaneous Exp. - 34.32 38.23 35.73 39.52 5.91 0.00 % Of Sales - 0.82% 0.92% 0.75% 0.80% 0.86% 0 EBITDA 566.81 519.09 421.12 547.14 831.82 117.12 -0.17 EBITDA Margin 12.92% 12.43% 10.18% 11.46% 16.81% 17.12% 0 Other Income 40.76 37.82 35.30 33.37 31.49 2.60 0.00 Interest 49.12 55.64 52.66 21.58 30.94 7.33 0.00 Depreciation 175.48 157.63 136.17 122.18 123.39 22.06 0.00 PBT 369.93 343.64 267.60 436.75 708.99 90.33 -0.17 Tax 91.84 92.44 84.72 129.22 232.23 23.03 0.00 Tax Rate 24.83% 26.90% 31.66% 29.59% 32.76% 29.76% 0.00% PAT 278.09 251.18 182.89 307.50 476.71 54.36 -0.17 PAT before Minority Interest 278.09 251.18 182.89 307.50 476.71 54.36 -0.17 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.34% 6.01% 4.42% 6.44% 9.63% 7.95% 0 PAT Growth 10.71% 37.34% -40.52% -35.50% 776.95% - EPS 17.46 15.77 11.48 19.30 29.93 3.41 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 2,440.88 2,247.06 2,158.57 1,983.05 1,575.85 -0.12 Share Capital 15.93 15.93 15.93 15.93 15.93 0.05 Total Reserves 2,407.72 2,221.59 2,138.64 1,965.67 1,559.92 -0.17 Non-Current Liabilities 666.21 705.25 630.42 538.11 783.46 0.00 Secured Loans 313.71 395.57 150.00 99.69 455.84 0.00 Unsecured Loans 36.00 0.00 187.25 195.99 190.99 0.00 Long Term Provisions 62.86 61.81 62.88 64.95 66.00 0.00 Current Liabilities 1,413.64 1,388.09 1,269.39 1,130.97 880.66 0.17 Trade Payables 796.04 757.04 810.05 794.65 689.82 0.17 Other Current Liabilities 218.68 182.66 176.05 184.29 179.10 0.00 Short Term Borrowings 353.95 409.25 263.47 129.06 0.00 0.00 Short Term Provisions 44.97 39.15 19.83 22.96 11.73 0.00 Total Liabilities 4,520.73 4,340.40 4,058.38 3,652.13 3,239.97 0.05 Net Block 2,335.42 2,291.66 1,775.42 1,727.58 1,726.83 0.00 Gross Block 3,303.65 3,142.08 2,506.52 2,350.00 2,234.68 0.00 Accumulated Depreciation 968.24 850.41 731.10 622.42 507.85 0.00 Non Current Assets 2,863.62 2,797.32 2,461.20 2,067.24 1,944.94 0.00 Capital Work in Progress 196.75 181.01 476.52 166.68 64.82 0.00 Non Current Investment 309.76 296.96 171.89 139.19 134.89 0.00 Long Term Loans & Adv. 10.45 11.51 32.72 20.78 17.90 0.00 Other Non Current Assets 11.24 16.17 4.66 13.02 0.50 0.00 Current Assets 1,657.10 1,543.08 1,597.18 1,584.89 1,295.02 0.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 804.37 775.32 880.27 762.63 520.62 0.00 Sundry Debtors 573.27 563.22 496.92 585.08 480.29 0.00 Cash & Bank 50.85 19.52 36.52 24.42 85.65 0.05 Other Current Assets 228.61 51.11 38.44 75.68 208.47 0.00 Short Term Loans & Adv. 133.22 133.92 145.04 137.09 151.50 0.00 Net Current Assets 243.46 154.99 327.79 453.92 414.36 -0.12 Total Assets 4,520.72 4,340.40 4,058.38 3,652.13 3,239.96 0.05

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 2,927.08 2,737.47 2,666.23 2,433.12 1,922.94 -0.12 Share Capital 15.81 15.80 15.90 15.90 15.93 0.05 Total Reserves 2,894.03 2,712.14 2,646.32 2,415.78 1,907.01 -0.17 Non-Current Liabilities 687.05 695.62 403.19 296.32 548.86 0.00 Secured Loans 363.21 425.57 150.00 99.69 455.84 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 66.55 64.81 66.13 67.93 69.44 0.00 Current Liabilities 1,401.00 1,286.08 1,179.58 1,052.78 894.33 0.17 Trade Payables 814.92 766.67 801.12 797.77 694.06 0.17 Other Current Liabilities 232.17 195.23 110.17 101.60 183.03 0.00 Short Term Borrowings 303.95 283.00 246.73 129.06 0.00 0.00 Short Term Provisions 49.95 41.18 21.56 24.34 17.24 0.00 Total Liabilities 5,015.13 4,719.17 4,249.00 3,782.22 3,366.13 0.05 Net Block 2,580.97 2,538.71 1,846.18 1,798.28 1,805.10 0.00 Gross Block 3,617.30 3,443.76 2,625.80 2,462.87 2,352.65 0.00 Accumulated Depreciation 1,036.32 905.04 779.62 664.59 547.56 0.00 Non Current Assets 3,161.90 2,939.27 2,430.99 2,017.65 1,942.54 0.00 Capital Work in Progress 525.18 331.35 524.93 174.22 65.08 0.00 Non Current Investment 20.50 15.49 8.23 6.19 50.24 0.00 Long Term Loans & Adv. 23.91 37.47 42.67 25.86 21.63 0.00 Other Non Current Assets 11.33 16.25 8.97 13.11 0.50 0.00 Current Assets 1,853.22 1,779.90 1,818.00 1,764.57 1,423.59 0.05 Current Investments 16.21 0.00 0.00 0.00 0.00 0.00 Inventories 943.41 941.30 1,035.11 911.16 609.10 0.00 Sundry Debtors 607.13 571.97 510.89 580.91 471.03 0.00 Cash & Bank 98.73 79.60 84.59 48.53 116.60 0.05 Other Current Assets 187.74 47.53 39.26 83.05 226.85 0.00 Short Term Loans & Adv. 135.27 139.50 148.16 140.92 151.85 0.00 Net Current Assets 452.23 493.83 638.43 711.79 529.26 -0.12 Total Assets 5,015.12 4,719.17 4,248.99 3,782.22 3,366.13 0.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 441.34 393.64 445.64 586.80 104.17 0.00 PBT 343.37 239.00 367.58 675.47 55.54 -0.17 Adjustment 176.10 210.88 159.61 178.75 46.99 0.00 Changes in Working Capital -4.54 -23.00 -9.88 -156.30 12.23 0.17 Cash after chg. in Working capital 514.92 426.89 517.31 697.92 114.77 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -73.58 -33.24 -71.67 -111.12 -10.59 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -210.55 -463.67 -475.28 -220.75 -29.40 0.00 Net Fixed Assets -177.31 -340.05 -466.36 -217.18 -2,299.50 Net Investments -12.80 -125.07 -32.70 -4.30 -134.89 Others -20.44 1.45 23.78 0.73 2,404.99 Cash from Financing Activity -208.42 64.06 32.80 -410.23 -70.20 0.05 Net Cash Inflow / Outflow 22.37 -5.96 3.16 -44.19 4.57 0.05 Opening Cash & Equivalents 18.70 24.66 21.50 65.69 0.05 0.00 Closing Cash & Equivalent 41.07 18.70 24.66 21.50 65.69 0.05

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 508.10 429.98 462.46 452.74 112.28 0.00 PBT 343.62 267.61 436.71 708.94 77.39 -0.17 Adjustment 221.26 202.50 148.28 174.29 45.45 0.00 Changes in Working Capital 22.79 5.87 -45.15 -302.39 0.95 0.17 Cash after chg. in Working capital 587.67 475.98 539.84 580.84 123.79 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -79.57 -46.00 -77.38 -128.10 -11.51 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -392.82 -568.78 -471.89 -71.86 -43.66 0.00 Net Fixed Assets -177.31 -340.05 -466.36 -217.18 -2,299.50 Net Investments -12.80 -125.07 -32.70 -4.30 -134.89 Others -202.71 -103.66 27.17 149.62 2,390.73 Cash from Financing Activity -128.76 144.13 41.60 -417.75 -72.36 0.05 Net Cash Inflow / Outflow -13.47 5.34 32.17 -36.87 -3.74 0.05 Opening Cash & Equivalents 78.78 72.72 37.61 73.34 0.05 0.00 Closing Cash & Equivalent 69.36 78.78 72.72 37.61 73.34 0.05

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 152.16 140.48 135.27 124.41 98.94 -2.32 ROA 5.95% 3.87% 6.57% 13.12% 2.38% -332.00% ROE 11.30% 7.40% 12.25% 25.43% 4.90% 0.00% ROCE 12.96% 10.46% 15.71% 30.58% 5.62% 0.00% Fixed Asset Turnover 1.22 1.41 1.88 2.12 0.30 0.00 Receivable days 52.63 48.52 43.24 39.96 261.29 0.00 Inventory Days 73.15 75.78 65.66 48.14 283.24 0.00 Payable days 135.75 133.02 115.44 94.48 324.61 0.00 Cash Conversion Cycle -9.98 -8.72 -6.54 -6.38 219.91 0.00 Total Debt/Equity 0.32 0.37 0.28 0.21 0.47 0.00 Interest Cover 6.28 4.61 10.61 15.61 6.88 0.00

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 184.02 172.66 167.47 152.96 120.73 -2.32 ROA 5.16% 4.08% 7.66% 13.34% 3.23% -332.00% ROE 8.91% 6.79% 12.07% 21.89% 5.65% 0.00% ROCE 11.16% 9.80% 16.01% 28.84% 6.86% 0.00% Fixed Asset Turnover 1.19 1.37 1.88 2.06 0.29 0.00 Receivable days 51.39 47.67 41.69 38.75 250.55 0.00 Inventory Days 82.14 87.01 74.31 56.00 323.99 0.00 Payable days 136.97 133.54 113.03 95.87 342.47 0.00 Cash Conversion Cycle -3.44 1.13 2.97 -1.12 232.07 0.00 Total Debt/Equity 0.26 0.27 0.15 0.09 0.28 0.00 Interest Cover 7.18 6.08 21.24 23.92 11.56 0.00

Top Investors:

dsp small cap fund

kotak small cap fund

bandhan small cap fund

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

hdfc mutual fund - hdfc manufacturing fund

franklin india small cap fund

rekha jhunjhunwala

rekha jhunjhunwala

investor education and protection fund authority ministry of corporate affairs

edelweiss trusteeship co ltd ac- edelweiss mf ac-edelweiss small cap fund

Annual Reports:

News Update:

Jubilant Ingrevia - Quarterly Results
27th May 2026, 00:00 AM

Read More
Jubilant Ingrevia acquires 100% equity stake in Remidex Pharma
1st Apr 2026, 10:26 AM

This acquisition will enable Jubilant Ingrevia to move forward in the value chain towards Premixes in Human Nutrition Space building upon its leadership position in Vitamins (Vitamin B3 & B4)
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.

Feedback