Jain Resource Recycling

JAINREC · NSE

— · —

₹287.65

Closing price — 29 Sept 2026

Market cap ₹10,067 Cr · EPS ₹2.52

Valuation

Blended fair value using DCF and peer comparison methods.

See if Jain Resource Recycling is undervalued

Unlock intrinsic value for 4,800+ Indian stocks — free.

Aggressively investing in capacity expansion. Free cash flow is negative due to heavy growth capex — not business weakness. Peer comparison is more appropriate than DCF.

The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.

Peer comparison

How this company stacks up against sector peers on valuation and quality metrics.

Metals & Mining · 6 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
Jain Resource Recycling JAINREC · you	₹10,193 Cr	28.4×	6.5×	18.2×	22.3%	3.6%	46.0%
Sector median	—	18.9×	2.7×	14.2×	15.2%	14.2%	10.5%
Jindal Stainless JSL	₹54,906 Cr	17.2×	2.8×	10.9×	16.1%	7.4%	6.4%
Hindustan Copper HINDCOPPER	₹50,295 Cr	54.7×	15.0×	36.8×	27.5%	29.8%	22.4%
Sarda Energy and Minerals SARDAEN	₹18,768 Cr	17.0×	2.5×	11.6×	15.0%	19.4%	10.5%
Gujarat Mineral Development Corporation GMDCLTD	₹18,051 Cr	18.9×	2.5×	16.9×	13.5%	36.1%	-8.8%
NMDC Steel NSLNISP	₹14,419 Cr	246.6×	1.1×	11.4×	0.4%	0.4%	—
Gravita India GRAVITA	₹11,674 Cr	30.5×	4.7×	27.1×	15.5%	8.9%	15.1%

Peer comparison verdict

Jain trades at a premium to peers (P/E 28.1× vs median 18.9×), but its higher ROE of 22.3% (sector 15.2%) justifies much of that premium — quality rarely comes cheap.

Business quality

Valuation

P/E ratio

28.1×

P/B ratio

—

EV/EBITDA

—

Price/Sales

—

Returns

ROE

22.3%

ROCE

33.8%

ROA

—

Growth

Revenue CAGR (3yr)

46.0%

EPS CAGR (3yr)

55.8%

Efficiency

Asset turnover

—

FCF yield

-7.0%

Dividend yield

—

Liquidity & Solvency

Debt / Equity

0.00×

Debt / EBITDA

—

Interest coverage

5.6×

Current ratio

1.80×

Quick ratio

—

Financial health

Piotroski F-Score, Altman Z-Score, and key solvency ratios.

Is the business financially healthy?

Two structured frameworks that go beyond a single number to assess financial strength.

Altman Z-Score

Predicts likelihood of financial distress. Above 2.99 = safe zone; 1.81–2.99 = grey zone; below 1.81 = distress.

8.05

Safe zone

0 (distress)2.99 (safe)5+

Piotroski F-Score

4 / 9 — Moderate

Nine binary checks across profitability, leverage/liquidity, and operating efficiency. 7+ = financially strong; 4–6 = average; 0–3 = weak signals.

Profitability (1–4)

Leverage (5–7)

Efficiency (8–9)

Positive net income

Positive operating cash flow

Improving return on assets

Cash flow exceeds net income

Debt ratio reduced

Improving current ratio

No equity dilution

Improving gross margin

Improving asset turnover

See if Jain Resource Recycling is financially healthy

Unlock financial health scores for 4,800+ Indian stocks — free.

Calculated from annual report data sourced via BSE/NSE filings. For precise figures refer to BSE/NSE filings.

Full financial data

Charts and annual statements for income, balance sheet and cash flow.

Income trend

Revenue, profit and margin trends over time.

Revenue

Net profit

Operating margin

Net margin

Revenue

₹9,543 Cr

Net profit

₹347 Cr

Operating margin

—

Net margin

3.6%

Revenue and net profit in ₹ Crores (left axis). Margins % on right axis.

Cash flow

Where cash comes from and where it goes.

Operating CFInvesting CFFinancing CFFree cash flow

Operating CF — Cash earned from running the business. The core engine of financial health.

Investing CF — Cash spent on assets and equipment. Negative is normal — it means the company is investing in growth.

Financing CF — Cash from borrowing or repaying loans and dividends. Negative means debt is being repaid.

Free cash flow — Operating CF minus capex. Cash left after keeping the business running. Positive and growing is ideal.

Operating CF

-₹595.85 Cr

Investing CF

₹0 Cr

Financing CF

₹0 Cr

Free cash flow

-₹698.73 Cr

Balance sheet

Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.

How the company is funded — equity is owners' money, debt is long-term borrowing, current liabilities are short-term obligations.

Equity

Debt

Current liabilities

Total assets

—

Total debt

₹74 L

Equity

₹1,561 Cr

Debt / Equity

0.00×

Numbers are illustrative — order-of-magnitude correct. For precise figures, refer to the company's annual report on BSE/NSE.

Shareholding pattern

Who owns this company and how that has changed.

What shareholding tells you: When promoters (founders/controlling shareholders) increase their stake, it usually signals confidence in the business. Rising FII (foreign funds) interest means international money is moving in. High promoter pledge is a risk — pledged shares can be force-sold if the stock price falls sharply.

Latest quarter

Promoter

73.6%

FII

1.2%

-1.8 pp QoQ

DII

9.7%

-0.4 pp QoQ

Retail

15.4%

Trend over time (%)

Quarterly data

Category	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Change (YoY)
Promoter	73.6%	73.6%	73.6%	73.6%	0.0 ppvs oldest
FII (Foreign)	6.4%	3.7%	3.0%	1.2%	-5.2 ppvs oldest
DII (Domestic)	6.4%	8.7%	10.1%	9.7%	+3.3 ppvs oldest
Retail	13.6%	14.0%	13.3%	15.4%	+1.9 ppvs oldest

Signals from the trend

➡️

PromoterStable — no notable buying or selling

📉

FIINet sellers (5.2pp) — foreign institutional interest is declining

📈

DIINet buyers (+3.3pp) — domestic funds are accumulating

Mixed signals — DII buying on the positive side, but FII outflows adds uncertainty.

pp = percentage points. FII = Foreign Institutional Investors. DII = Domestic Institutional Investors (MFs, insurance). Data sourced from NSE/BSE filings. Verify on BSE/NSE before any investment decision.