JSW Dulux Limited

Consumer Durables · Consumer Durables

NSE: JSWDULUX BSE: 500710

₹3079.00

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Consumer Durables

The largest companies in the same industry by market cap. This company ranks #18 of 214. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Titan Company Limited	407,228	76.4	32.3%	34.6%	—	72	26	27
Asian Paints Limited	230,457	49.8	20.0%	2.9%	—	87	0	62
LG Electronics India Limited	116,986	64.1	—	—	—	85	0	87
Dixon Technologies (India) Limited	80,023	63.9	30.5%	-20.4%	—	92	33	30
Havells India Limited	63,760	38.6	17.8%	-31.6%	—	74	13	8
Kalyan Jewellers India Limited	57,126	42.3	21.4%	18.9%	0.45%	66	33	29
Berger Paints (I) Limited	53,106	45.4	16.3%	-14.0%	—	80	0	63
Voltas Limited	35,405	84.7	5.8%	-20.9%	0.37%	62	5	11
JSW Dulux Limited (this stock)	14,022	7.1	80.5%	-7.2%	1.62%	91	53	32

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value

₹13,819 Cr

EV / EBITDA

5.7x

EV / Sales

3.85x

Market cap / Sales

3.90x

Earnings yield

13.99%

Quarterly Financials

Download CSV

Standalone Consolidated

↑ Positive

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 1,046 Cr, up 4.2% YoY.

↑ Positive

Quarterly Net Profit

Jun 2026 quarterly net profit is Rs 136 Cr, up 48.9% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	965	173	136	₹29.7600
March 31, 2026	883	104	70	₹15.3500
Dec. 31, 2025	908	101	74	₹16.2700
Sept. 30, 2025	835	1,972	1,683	₹369.4900
June 30, 2025	995	122	91	₹19.9800
March 31, 2025	1,022	137	108	₹23.6000
Dec. 31, 2024	1,050	146	109	₹
Sept. 30, 2024	982	132	98	₹21.4910
June 30, 2024	1,036	154	115	₹25.1700
March 31, 2024	973	147	109	₹23.8860
Dec. 31, 2023	1,033	152	114	₹24.9900
Sept. 30, 2023	956	127	94	₹20.6960
June 30, 2023	999	148	110	₹24.1230

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Jun 25	Mar 25	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23	Mar 23
Total income (before exceptional items)	1,046	885	922	843	1,004	1,025	991	1,046	984	1,041	965	1,007	957
Operating revenue	965	883	908	835	995	1,022	982	1,036	973	1,033	956	999	951
Other income	81	2	15	8	9	3	9	10	10	8	9	8	6
Operating expenses	850	757	772	724	861	863	836	867	812	866	814	837	797
Operating profit	115	127	136	111	134	159	146	169	162	166	142	162	155
Operating profit margin	11.9%	14.3%	14.9%	13.3%	13.5%	15.6%	14.9%	16.3%	16.6%	16.1%	14.8%	16.2%	16.3%
Depreciation	20	20	19	18	18	22	22	22	22	20	21	19	22
Interest	3	4	3	2	3	2	1	2	3	3	3	3	6
Exceptional items, gain / (loss)	—	—	-28	1,874	—	—	—	—	—	—	—	—	—
Profit before tax	173	104	101	1,972	122	137	132	154	147	152	127	148	133
Tax	38	34	27	289	31	30	34	40	38	38	33	38	37
Net profit	136	70	74	1,683	91	108	98	115	109	114	94	110	—
EPS	29.76	15.35	16.27	369.49	19.98	23.60	21.49	25.17	23.89	24.99	20.70	24.12	20.94
Net profit (TTM)	1,962	1,918	1,955	1,979	411	429	435	431	427	—	—	—	—
EPS (TTM)	430.87	421.09	429.34	434.56	90.24	94.15	95.54	94.74	93.70	90.74	87.14	80.82	73.57

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Year ended	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)
March 31, 2026	3,599	2,300	1,918
March 31, 2025	4,091	570	429
March 31, 2024	3,962	573	427
March 31, 2023	3,802	456	335

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Total income (before exceptional items)	-1.7%	8.2%	3,632^†	—	3,997^†	3,830^†	3,171^†	2,445^†	2,699^†	2,961^†	2,954^†	3,109^†
Operating revenue	-1.8%	8.3%	3,599	4,091	3,962	3,802	3,149^†	2,421^†	2,662^†	2,918^†	2,908^†	3,059^†
Other income	—	—	33^†	—	36^†	27^†	23^†	23^†	38^†	42^†	46^†	50^†
Operating expenses	—	—	3,114^†	—	3,329^†	3,277^†	2,716^†	2,081^†	2,283^†	2,576^†	2,609^†	2,709^†
Operating profit	-2.6%	7.3%	486^†	—	632^†	525^†	432^†	341^†	379^†	342^†	299^†	350^†
Operating profit margin	—	—	13.5%^†	—	16.0%^†	13.8%^†	13.7%^†	14.1%^†	14.2%^†	11.7%^†	10.3%^†	11.4%^†
Depreciation	—	—	75^†	—	82^†	82^†	76^†	76^†	79^†	65^†	59^†	57^†
Interest	—	—	12^†	—	12^†	14^†	15^†	10^†	9^†	4^†	4^†	3^†
Exceptional items, gain / (loss)	—	—	1,846^†	—	0^†	0^†	2^†	0^†	-5^†	1^†	2^†	4^†
Profit before tax	71.5%	52.6%	2,300	570	573	456	367^†	278^†	323^†	316^†	284^†	342^†
Tax	—	—	382^†	—	146^†	121^†	77^†	71^†	86^†	105^†	78^†	95^†
Net profit	78.9%	56.0%	1,918	429	427	335	290^†	208^†	237^†	211^†	—	247^†
EPS	78.9%	56.0%	421.09^†	—	93.70^†	73.57^†	63.68^†	45.60^†	52.13^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Operating margin	13.5%^†	—	16.0%^†	13.8%^†	13.7%^†	14.1%^†	14.2%^†	11.7%^†	10.3%^†	11.4%^†
EBIT margin	64.2%^†	—	14.8%^†	12.4%^†	12.1%^†	11.9%^†	12.5%^†	11.0%^†	9.9%^†	11.3%^†
PBT margin	63.9%	13.9%	14.5%	12.0%	11.6%^†	11.5%^†	12.1%^†	10.8%^†	9.8%^†	11.2%^†
Net margin	53.3%	10.5%	10.8%	8.8%	9.2%^†	8.6%^†	8.9%^†	7.2%^†	—	8.1%^†
Interest coverage	190.90x^†	—	46.87x^†	33.45x^†	26.28x^†	28.13x^†	35.60x^†	71.91x^†	82.19x^†	108.34x^†
Dividend payout	44.2%^†	—	96.1%^†	81.6%^†	109.9%^†	74.6%^†	46.0%^†	—	—	—
Earnings retention	55.8%^†	—	3.9%^†	18.4%^†	-9.9%^†	25.4%^†	54.0%^†	—	—	—
Current ratio	1.52x	1.22x	—	—	—	—	—	—	—	—
Quick ratio	1.01x	0.78x	—	—	—	—	—	—	—	—
Debt to equity	0.00x	0.00x	—	—	—	—	—	—	—	—
Return on equity	80.1%	32.3%	—	—	—	—	—	—	—	—
Return on assets	51.4%	14.8%	—	—	—	—	—	—	—	—
Return on capital employed	89.1%^†	—	—	—	—	—	—	—	—	—
Asset turnover	0.97x	1.41x	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
March 31, 2026	84	748	-875	47	37
March 31, 2025	311	123	-460	107	204
March 31, 2024	486	-86	-439	119	367
March 31, 2023	486	-15	-302	104	382
March 31, 2022	121	230	-346	63	58

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
March 31, 2026	3,728	2,394	2,349	0	0	1,720	1,134	203	460	571
March 31, 2025	2,902	1,329	1,283	0	0	1,671	1,369	247	479	605
March 31, 2024	—	—	—	—	—	—	—	—	—	—
March 31, 2023	—	—	—	—	—	—	—	—	—	—
March 31, 2022	—	—	—	—	—	—	—	—	—	—

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.