Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 8.14 | 7.54 | 30.03 | 17.14 | 30.81 | 21.73 | 10.96 | 55.45 | 63.07 | 59.97 | 61.16 | 74.57 |
| Expenses | 5.65 | 7.14 | 30.13 | 15.81 | 29.42 | 20.35 | 15.73 | 48.57 | 52.04 | 47.94 | 67.20 | 63.95 |
| Operating Profit | 2.49 | 0.40 | -0.10 | 1.33 | 1.39 | 1.38 | -4.77 | 6.88 | 11.03 | 12.03 | -6.04 | 10.62 |
| OPM % | 30.59% | 5.31% | -0.33% | 7.76% | 4.51% | 6.35% | -43.52% | 12.41% | 17.49% | 20.06% | -9.88% | 14.24% |
| Other Income | 2.37 | 2.80 | 7.62 | 6.42 | 2.57 | 3.76 | 5.69 | 21.97 | 5.75 | 1.86 | 190.76 | 3.24 |
| Interest | 1.34 | 1.48 | 1.21 | 1.70 | 1.80 | 0.99 | 1.59 | 1.28 | 2.07 | 1.18 | 2.27 | 1.45 |
| Depreciation | 1.03 | 1.00 | 0.01 | 1.02 | 1.06 | 1.14 | 1.45 | 3.93 | 4.06 | 3.97 | 3.55 | 5.12 |
| Profit before tax | 2.49 | 0.72 | 6.30 | 5.03 | 1.10 | 3.01 | -2.12 | 23.64 | 10.65 | 8.74 | 178.90 | 7.29 |
| Tax % | -30.52% | 1.39% | 22.38% | 0.00% | 53.64% | -79.07% | 108.02% | 14.59% | 17.65% | 22.54% | -0.51% | 38.13% |
| Net Profit | 3.24 | 0.72 | 4.89 | 5.03 | 0.51 | 5.39 | -4.42 | 20.20 | 8.77 | 6.78 | 179.82 | 4.51 |
| EPS in Rs | 0.19 | 0.04 | 0.38 | 0.34 | 0.03 | 0.38 | -0.27 | 1.43 | 0.56 | 0.44 | 13.06 | 0.29 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 47 | 53 | 81 | 240 | 259 |
| Expenses | 4 | 4 | 5 | 6 | 6 | 5 | 12 | 45 | 49 | 81 | 216 | 231 |
| Operating Profit | -4 | -4 | -5 | -5 | -6 | -5 | -1 | 2 | 3 | -0 | 24 | 28 |
| OPM % | -1,323% | -1,390% | -1,587% | -1,716% | -1,774% | -1,577% | -12% | 4.3% | 6% | -0.6% | 10% | 11% |
| Other Income | 12 | 6 | 6 | 8 | 5 | 31 | 20 | 12 | 14 | 18 | 220 | 202 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 6 | 7 | 7 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 5 | 15 | 17 |
| Profit before tax | 8 | 2 | 1 | 3 | -1 | 26 | 18 | 11 | 10 | 7 | 222 | 206 |
| Tax % | 3% | 18% | 19% | 8% | 0% | 0% | 4% | 25% | 6% | -1% | 3% | |
| Net Profit | 7 | 2 | 1 | 3 | -1 | 26 | 18 | 8 | 10 | 7 | 216 | 200 |
| EPS in Rs | 0.86 | 0.20 | 0.13 | 0.30 | -0.06 | 2.58 | 1.54 | 0.58 | 0.63 | 0.50 | 15.41 | 14.35 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 95% | 278% | 72% | 118% | ||
| Compounded Profit Growth | 11% | 17% | 122% | 85% | ||
| Stock Price CAGR | 57% | 44% | 75% | -1% | ||
| Return on Equity | 3% | 3% | 2% | 4% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 12 | 13 |
| Reserves | 68 | 84 | 85 | 64 | 55 | 95 | 113 | 141 | 173 | 447 | 677 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 26 | 63 | 37 | 39 |
| Other Liabilities | 2 | 2 | 3 | 2 | 4 | 4 | 9 | 33 | 56 | 111 | 105 |
| Total Liabilities | 73 | 90 | 92 | 70 | 63 | 103 | 132 | 205 | 298 | 607 | 834 |
| Fixed Assets | 1 | 1 | 1 | 1 | 1 | 6 | 10 | 31 | 98 | 105 | 94 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 7 | 28 | 60 |
| Investments | 33 | 48 | 49 | 30 | 24 | 40 | 54 | 62 | 59 | 82 | 313 |
| Other Assets | 40 | 41 | 42 | 39 | 38 | 58 | 60 | 112 | 135 | 393 | 366 |
| Total Assets | 73 | 90 | 92 | 70 | 63 | 103 | 132 | 205 | 298 | 607 | 834 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -11 | -4 | -0 | 5 | 1 | -2 | -25 | -32 | -0 | 43 | |
| Cash from Investing Activity | 7 | 6 | 0 | -6 | 13 | -22 | -3 | -27 | -104 | -35 | |
| Cash from Financing Activity | 0 | -0 | 0 | 0 | 9 | 9 | 32 | 62 | 110 | -4 | |
| Net Cash Flow | -4 | 2 | 0 | -1 | 23 | -15 | 5 | 3 | 5 | 4 | |
| Free Cash Flow | -11 | -4 | -0 | 5 | -4 | -14 | -39 | -104 | -49 | 9 | |
| CFO/OP | 278% | 94% | -3% | -93% | -14% | 158% | -1,160% | -875% | -47% | 236% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0 | 0 | 0 | 0 | 0 | 0 | 223 | 413 | 344 | 529 | 145 |
| Inventory Days | 13 | 12 | 214 | 290 | 901 | ||||||
| Days Payable | 88 | 221 | 129 | 314 | 681 | ||||||
| Cash Conversion Cycle | 0 | 0 | 0 | 0 | 0 | 0 | 148 | 204 | 429 | 505 | 365 |
| Working Capital Days | 14,600 | 20,379 | 19,236 | 15,483 | 4,356 | 6,440 | -17 | 104 | 281 | 475 | 164 |
| ROCE % | 2% | 1% | 4% | -1% | 12% | 17% | 3% | 2% | 1% | 5% |
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 56.28% | 56.28% | 56.28% | 60.58% | 60.58% | 62.31% | 62.89% | 65.19% | 65.19% | 65.19% | 65.19% | 66.01% |
| FIIs | 0.15% | 0.18% | 0.18% | 0.15% | 0.15% | 0.13% | 0.15% | 0.13% | 0.13% | 0.18% | 0.17% | 0.27% |
| DIIs | 2.33% | 2.33% | 2.33% | 0.21% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Public | 41.23% | 41.20% | 41.21% | 39.07% | 39.27% | 37.55% | 36.95% | 34.67% | 34.68% | 34.63% | 34.64% | 33.71% |
| No. of Shareholders | 77,411 | 77,378 | 77,720 | 80,769 | 81,040 | 80,546 | 82,132 | 85,579 | 86,420 | 85,738 | 86,703 | 89,445 |
Fundamentals
Market Cap₹ 3,095 Cr.
Current Price₹ 205
Stock P/E75.9
Book Value₹ 45.7
ROCE4.76 %
ROE3.56 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)118%
Compounded Profit Growth (TTM)85%
Consolidated figures.
Valuation
Market capRs 2,625 Cr
Enterprise valueRs 2,615 Cr
P/E (TTM)12.12x
Price to book3.81x
Price to sales10.14x
EV / EBITDA11.41x
EV / EBIT12.30x
EV / sales10.10x
Price to cash flow60.87x
Earnings yield8.25%
P/E, 3-year average83.38x
P/B, 3-year average2.39x
P/E, 5-year average55.23x
P/B, 5-year average1.86x
Profitability
Operating margin (excl. other income)9.97%
Operating margin (incl. other income)101.92%
EBITDA margin88.59%
Pre-tax margin79.45%
Net profit margin83.72%
Net margin, latest quarter5.91%
ROE40.50%
ROCE37.35%
ROA32.28%
ROE, 3-year average15.99%
ROCE, 3-year average16.00%
ROA, 3-year average12.42%
ROE, 5-year average13.82%
ROCE, 5-year average14.56%
ROA, 5-year average11.19%
ROIC (approx.)30.39%
Tax rate2.84%
Other income / net worth31.95%
Growth
Sales growth (latest year)197.19%
Profit growth (latest year)3212.54%
Sales CAGR, 3 years72.17%
Sales CAGR, 5 years278.13%
Profit CAGR, 3 years220.25%
Profit CAGR, 5 years54.97%
Sales growth QoQ21.93%
Profit growth QoQ-97.76%
Sales growth YoY (latest quarter)34.48%
Profit growth YoY (latest quarter)-78.19%
Per share
EPS (TTM)Rs 16.63
EPS (latest year)Rs 17.85
EPS (latest quarter)Rs 0.34
EPS, 3-year averageRs 6.63
EPS, 5-year averageRs 4.96
Book value per shareRs 52.93
Sales per shareRs 19.86
Cash flow per shareRs 3.31
Free cash flow per shareRs 0.69
Efficiency
Asset turnover0.29x
Fixed asset turnover2.56x
Inventory turnover0.73x
Inventory days497 days
Debtor days145 days
Debtors turnover2.52x
Creditor days681 days
Cash conversion cycle365 days
Working capital days164 days
Leverage
Total debtRs 39 Cr
Cash and bankRs 49 Cr
Net debtRs -10 Cr
Debt to equity0.06x
Net debt / EBITDA-0.04x
Interest coverage30.50x
Current ratio (filing 2026-03-31)3.51x
Quick ratio (filing 2026-03-31)2.92x
Trade payables (filing 2026-03-31)Rs 32 Cr
Owners' fund to total sources82.73%
Debt to assets4.69%
Cash flow
Cash from Operating Activity (latest year)Rs 43 Cr
Cash from Investing Activity (latest year)Rs -35 Cr
Cash from Financing Activity (latest year)Rs -4 Cr
Net Cash Flow (latest year)Rs 4 Cr
Free cash flow (latest year)Rs 9 Cr
FCFE (approx.: FCF + change in debt)Rs 11 Cr
Cash from ops / profit, 5 years-0.06x
Sales to cash flow5.56x
Statement figures
Net sales (TTM)Rs 259 Cr
Net sales (latest year)Rs 240 Cr
Sales (latest quarter)Rs 75 Cr
Operating profit excl. other income (latest year)Rs 24 Cr
Operating profit (latest quarter)Rs 11 Cr
Other income (TTM)Rs 202 Cr
EBITDA (TTM)Rs 229 Cr
PBDT (TTM)Rs 222 Cr
Profit before tax (TTM)Rs 206 Cr
Tax (latest year)Rs 6 Cr
Net profit (TTM)Rs 217 Cr
Net profit (latest year)Rs 233 Cr
Net profit (latest quarter)Rs 4 Cr
Depreciation (TTM)Rs 17 Cr
Depreciation (latest quarter)Rs 5 Cr
Interest (TTM)Rs 7 Cr
Cost of goods sold (latest year)Rs 31 Cr
Total expenditure (latest year)Rs 216 Cr
Total income (latest year)Rs 460 Cr
Share capitalRs 13 Cr
ReservesRs 677 Cr
Shareholders' fundsRs 690 Cr
Total assetsRs 834 Cr
Net blockRs 94 Cr
Capital work in progressRs 60 Cr
InvestmentsRs 313 Cr
ReceivablesRs 95 Cr
InventoryRs 42 Cr
Other liabilitiesRs 105 Cr
Shares outstanding (crore)13.03
Ownership
Promoter holding66.01% (+0.82 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 12.1 is at the 14th percentile of its own 8.4-year range
(median 32.8, low 7.5, high 287.5).
P/B 3.81 is at the 65th percentile (median 3.29).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | JAYKAY | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -0.5% | -2.8% | +2.3 pts |
| 1 month | +24.4% | -6.8% | +31.2 pts |
| 3 months | +12.7% | -7.6% | +20.4 pts |
| 6 months | +70.3% | +0.4% | +69.9 pts |
| 3 years | +428.5% | +14.2% | +414.3 pts |
| 5 years | +485.1% | +27.9% | +457.2 pts |
Red flags
F-score 6 of 8| explain | Weak cash conversion Cash from operations was 4% of net profit over the last 3 years |
| explain | High accruals Profit exceeded operating cash by 23% of total assets in 2026 |
| look | Profit leans on other income Other income was 99% of pre-tax profit in 2026 |
| look | On NSE surveillance On NSE surveillance: ASM short-term |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹75 Cr +34.5% vs Jun 2025.
Net profit ₹5 Cr -77.7%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Hindustan Aeronautics Ltd | 304,246 | 32.6 | 32.0 % |
| Bharat Electronics Ltd | 283,437 | 46.1 | 36.4 % |
| Bharat Dynamics Ltd | 39,776 | 76.4 | 13.9 % |
| Garden Reach Shipbuilders & Engineers Ltd | 25,271 | 31.6 | 42.8 % |
| Data Patterns (India) Ltd | 23,634 | 87.4 | 21.9 % |
| Sigma Advanced System Ltd | 18,554 | 112 | 11.7 % |
| Aequs Ltd | 18,217 | 1.69 % | |
| Astra Microwave Products Ltd | 15,691 | 83.0 | 20.3 % |
| Apollo Micro Systems Ltd | 14,961 | 123 | 14.5 % |
| Zen Technologies Ltd | 14,625 | 80.5 | 16.2 % |
| Paras Defence and Space Technologies Ltd | 10,678 | 115 | 17.2 % |
| AXISCADES Technologies Ltd | 8,793 | 268 | 15.4 % |
| Unimech Aerospace and Manufacturing Ltd | 8,526 | 118 | 11.2 % |
| Mishra Dhatu Nigam Ltd | 7,851 | 58.5 | 11.4 % |
| Cyient DLM Ltd | 7,312 | 89.1 | 9.90 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2026-08-28 | Rights 3:19 @ Premium Rs 74/- |
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Short Term Additional Surveillance Measure (Short Term ASM): stage 1