EN DE

Ceejay Finance Limited (530789) Fair Value & Analysis

Other · IN · Market cap ₹482M

CF Ceejay Finance Limited 530789 · BSE
Price₹174.45
Fair Value₹198.61
Upside+13.9%
Quality64/100
Watch Ceejay Finance Limited for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 14% below our fair value of ₹198.61
Highly profitable · 27.2% net margin
Moderate debt · generates free cash flow
Wide moat 91/100

Risks

!Mixed Growth
!Mixed vs. peers (7/14)
!Weak on dividend: 11 out of 100
Mixed Growth
Highly profitable · 27.2% net margin
Moderate debt · generates free cash flow
0.82% dividend yield
Mixed vs. peers (7/14)
Wide moat 91/100
Evidence: High Range ₹198.61 – ₹258.19 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 9 days ago

A solid business, screening 14% undervalued on our models.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case (₹198.61). The market is more pessimistic than our downside scenario.
  • Our model range runs from ₹198.61 (bear) to ₹258.19 (bull), base ₹198.61. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹311.09 ₹67.90 Fair Value ₹198.61 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹67.90 – ₹311.09 · fair‑value band ₹198.61 – ₹258.19 · the ₹174.45 price screens below the ₹198.61 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Ceejay Finance Limited (530789) currently trades at ₹174.45, while our model-based Fair Value estimate is ₹198.61, implying the stock looks roughly 13.9% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Other sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Ceejay Finance Limited generated revenue of ₹170M at a net margin of 27.2%. Revenue declined 8.7% year over year. Net debt stands at ₹425M. The stock trades on a trailing P/E of 9.2 (as of Jul 4, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹198.61 (bear case) to ₹258.19 (bull case); at ₹174.45, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 18% below its 52-week high and 13% above its 52-week low, currently above its 200-day average. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at 14%, 530789 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹49.34 ₹126.93 80
Residual Income ₹195.13 ₹209.09 ₹234.19 76
Rev-Margin DCF ₹21.17 ₹84.52 74
All 24 models by family
DCF Models
FCF DCF ₹54.48 ₹142.43 38
Owner Earnings ₹108.70 ₹233.29 ₹409.83 31
5Y Revenue Exit ₹20.77 ₹87.05 39
5Y EBITDA Exit ₹61.39 ₹200.65 ₹369.15 41
5Y P/E Exit ₹78.10 ₹233.24 ₹403.19 38
10Y Revenue Exit ₹22.79 ₹88.61 36
10Y EBITDA Exit ₹31.81 ₹139.53 ₹293.13 37
10Y P/E Exit ₹41.71 ₹160.69 ₹317.81 35
Earnings-Based
Graham-Dodd ₹152.09 ₹574.27 ₹777.14 54
Lynch FV ₹139.03 ₹198.61 ₹258.19 50
PEG = 1.0 ₹139.03 ₹198.61 ₹258.19 46
EPV ₹102.57 ₹133.33 ₹158.97 59
Multiples
P/E Multiple ₹285.16 ₹380.22 ₹475.27 63
P/S Multiple ₹86.54 ₹115.39 ₹144.23 58
P/B Multiple ₹285.16 ₹380.22 ₹475.27 55
EV/EBIT ₹220.43 ₹334.92 ₹449.41 53
EV/EBITDA ₹131.65 ₹216.55 ₹301.44 54
EV/Revenue ₹26.95 43
Asset-Based
NCAV (Graham) ₹120.36 ₹161.28 ₹240.72 50
Growth DCF
Growth DCF ₹49.34 ₹126.93 80
Rev-Margin DCF ₹21.17 ₹84.52 74
Economic Profit
Residual Income ₹195.13 ₹209.09 ₹234.19 76
ROIC Compounder ₹102.57 ₹133.33 ₹158.97 72
Growth Earnings
Growth-Adj P/E ₹225.47 ₹322.10 ₹418.72 68

Widest divergence: Multiples (₹334.92) versus Growth DCF (₹21.17). Highest evidence: Growth DCF (80).

Notify me when 530789 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹170M
Revenue growth (YoY) -8.7%
Net margin 27.2%
Free cash flow ₹40.3M FY2026
P/E ratio 9.2 as of Jul 4, 2026
Operating margin 56.4%
More key figures
EPS (TTM) ₹13.04
Dividend yield 0.8%
EPS growth (YoY) -14.4%
Net debt ₹425M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 58 · Market factors (momentum, volatility) 32

Profitability 44
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Ceejay Finance Limited operates as a non-banking finance company in India. The company offers loans for new and used two and four wheelers; various vehicle loans; SME business loans; personal loans; loans against properties; and micro finance loans, as well as insurance services.

Full company description

Ceejay Finance Limited operates as a non-banking finance company in India. The company offers loans for new and used two and four wheelers; various vehicle loans; SME business loans; personal loans; loans against properties; and micro finance loans, as well as insurance services. It also provides refinance on two wheelers, three wheelers, four wheelers, and trucks and buses. The company was formerly known as Heritage Packaging Limited and changed its name to Ceejay Finance Limited in August 2001. Ceejay Finance Limited was incorporated in 1993 and is headquartered in Nadiad, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Ceejay Finance Limited reported revenue of ₹265M in FY2026 versus ₹179M in FY2022, a compound +10.3%/yr. Reported net income was ₹77.2M in FY2026, compounding +11.6%/yr from FY2022.

Growth Quality 78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹265M
Latest YoY
+0.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.7%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.5%
Revenue +10.3%/yr
FY22 ₹179M
FY23 ₹197M
FY24 ₹207M
FY25 ₹263M
FY26 ₹265M
Net income +11.6%/yr
FY22 ₹49.7M
FY23 ₹68.4M
FY24 ₹65.7M
FY25 ₹68.0M
FY26 ₹77.2M

Watch 530789: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Ceejay Finance Limited Fair Value". https://www.fairvalue-calculator.com/stock/530789

Peer Group

Other · 318 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Top 25%
Fair Value upside +14% · Above median
Return on assets 0% · Top 25%
Net margin (TTM) 27% · Top 25%
Operating margin (TTM) 56% · Top 25%
Revenue growth -9% · Bottom 25%
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.52× · Higher than 75% of peers

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 9.2× · Cheaper than median
P/B 0.58× · Pricier than median
P/S (TTM) 2.84× · Pricier than 75% of peers
P/FCF 0.1× · Pricier than median
EV/EBITDA 9.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE52 · sector 1
FUTURE0 · sector 0
PAST0 · sector 0
HEALTH74 · sector 98
DIVIDEND11 · sector 25

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Other stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
533278 533278 ₹409.15 ₹660.78 +62%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
Wipro Limited 507685 ₹183.80 ₹193.38 +5%
540376 540376 ₹4,054 ₹1,542 -62%
540777 540777 ₹537.50 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%

Compare Ceejay Finance Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Ceejay Finance Limited (530789) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹198.61 versus a price of ₹174.45, about +14% (undervalued).
What is the fair value of 530789?
Our model-based fair value for Ceejay Finance Limited is ₹198.61 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹174.45.
What is the quality score of 530789?
Ceejay Finance Limited has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Ceejay Finance Limited (530789)?
Ceejay Finance Limited reported trailing-twelve-month revenue of about ₹170M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 530789?
The net profit margin of Ceejay Finance Limited is about 27.2%, meaning it keeps roughly 27.2% of revenue as net income. Based on the latest reported figures.
Does Ceejay Finance Limited pay a dividend?
Ceejay Finance Limited currently shows a dividend yield of about 0.82% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Ceejay Finance Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.