Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

JSW Energy Ltd.

Power Generation/Distribution

Rating :
N/A

BSE: 533148 | NSE: JSWENERGY

NSE BSE
669.80
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  684.80
  •  686.30
  •  665.00
  •  685.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1314435
  •  8899.19
  •  804.90
  •  404.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,17,117.96
  • 59.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,43,800.38
  • 0.30%
  • 4.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.32%
  • 2.26%
  • 3.20%
  • FII
  • DII
  • Others
  • 14.92%
  • 9.25%
  • 1.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 6.78
  • 12.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.04
  • 12.72
  • 8.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 9.95
  • -0.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.20
  • 28.08
  • 47.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.01
  • 2.58
  • 3.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.77
  • 14.36
  • 17.74

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
10.5
13.72
17.95
22.34
P/E Ratio
64.12
49.09
37.5
30.14
Revenue
11280
14254
16959
19326
EBITDA
5318
6789
8895
10806
Net Income
1723
2349
3035
3850
ROA
3.2
3.9
3.3
4.4
P/Bk Ratio
5.3
4.32
3.96
3.59
ROE
8.73
9.67
10.96
12.28
FCFF
-3893.44
-6814.88
-6236.63
-1511.14
FCFF Yield
-2.75
-4.82
-4.41
-1.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
3,237.66
3,259.42
-0.67%
2,879.46
2,927.85
-1.65%
2,755.87
2,669.97
3.22%
2,542.77
2,248.09
13.11%
Expenses
1,552.79
1,379.04
12.60%
1,461.72
1,705.77
-14.31%
1,587.34
1,924.65
-17.53%
1,431.98
1,623.16
-11.78%
EBITDA
1,684.87
1,880.38
-10.40%
1,417.74
1,222.08
16.01%
1,168.53
745.32
56.78%
1,110.79
624.93
77.75%
EBIDTM
52.04%
57.69%
49.24%
41.74%
42.40%
27.91%
43.68%
27.80%
Other Income
221.74
127.94
73.32%
163.20
85.37
91.17%
123.48
135.75
-9.04%
118.64
101.64
16.73%
Interest
518.29
513.70
0.89%
511.06
485.67
5.23%
533.21
233.05
128.80%
520.82
213.70
143.72%
Depreciation
391.81
408.68
-4.13%
375.45
397.94
-5.65%
426.73
291.34
46.47%
400.06
295.18
35.53%
PBT
996.51
1,085.94
-8.24%
694.43
423.84
63.84%
332.07
356.68
-6.90%
308.55
217.69
41.74%
Tax
128.17
235.07
-45.48%
164.06
135.61
20.98%
-6.35
68.62
-
77.93
47.99
62.39%
PAT
868.34
850.87
2.05%
530.37
288.23
84.01%
338.42
288.06
17.48%
230.62
169.70
35.90%
PATM
26.82%
26.11%
18.42%
9.84%
12.28%
10.79%
9.07%
7.55%
EPS
4.89
5.18
-5.60%
2.99
1.77
68.93%
2.14
1.66
28.92%
1.41
1.09
29.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
11,415.76
11,485.91
10,331.81
8,167.15
6,922.20
8,272.71
9,137.59
8,048.96
8,263.43
9,824.49
9,380.16
Net Sales Growth
2.80%
11.17%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
-15.89%
4.74%
 
Cost Of Goods Sold
6.10
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
192.06
Gross Profit
11,409.66
11,485.28
10,331.81
8,167.15
6,922.20
8,272.71
9,137.59
8,048.96
8,263.43
9,824.49
9,188.10
GP Margin
99.95%
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
97.95%
Total Expenditure
6,033.83
6,104.13
7,049.97
4,598.15
4,015.62
5,315.85
6,284.47
5,286.42
4,939.07
5,845.85
5,756.75
Power & Fuel Cost
-
4,795.90
6,011.65
3,651.71
3,349.96
4,550.13
5,496.18
4,472.39
4,122.73
4,993.91
4,968.75
% Of Sales
-
41.75%
58.19%
44.71%
48.39%
55.00%
60.15%
55.56%
49.89%
50.83%
52.97%
Employee Cost
-
364.47
307.60
264.15
236.63
242.96
243.58
215.09
211.77
183.81
146.92
% Of Sales
-
3.17%
2.98%
3.23%
3.42%
2.94%
2.67%
2.67%
2.56%
1.87%
1.57%
Manufacturing Exp.
-
558.16
389.96
334.78
215.18
256.22
241.35
208.35
234.82
234.13
207.26
% Of Sales
-
4.86%
3.77%
4.10%
3.11%
3.10%
2.64%
2.59%
2.84%
2.38%
2.21%
General & Admin Exp.
-
243.57
207.23
142.75
108.81
97.02
101.93
166.55
194.38
315.10
167.31
% Of Sales
-
2.12%
2.01%
1.75%
1.57%
1.17%
1.12%
2.07%
2.35%
3.21%
1.78%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47.98
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.51%
Miscellaneous Exp.
-
141.40
133.53
204.76
105.04
169.52
201.43
224.04
175.37
118.90
47.98
% Of Sales
-
1.23%
1.29%
2.51%
1.52%
2.05%
2.20%
2.78%
2.12%
1.21%
0.28%
EBITDA
5,381.93
5,381.78
3,281.84
3,569.00
2,906.58
2,956.86
2,853.12
2,762.54
3,324.36
3,978.64
3,623.41
EBITDA Margin
47.14%
46.86%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
40.50%
38.63%
Other Income
627.06
455.43
535.24
568.69
237.45
286.98
367.97
465.02
217.00
240.25
230.11
Interest
2,083.38
2,053.40
844.30
776.91
895.65
1,051.07
1,192.40
1,455.91
1,684.75
1,498.11
1,137.46
Depreciation
1,594.05
1,633.41
1,169.23
1,131.05
1,166.94
1,168.05
1,163.69
966.08
969.15
854.25
789.76
PBT
2,331.56
2,150.40
1,803.55
2,229.73
1,081.44
1,024.72
865.00
805.57
887.46
1,866.53
1,926.30
Tax
363.81
442.26
462.72
494.79
275.91
33.04
212.44
253.23
269.01
556.26
514.99
Tax Rate
15.60%
20.57%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
27.59%
27.22%
PAT
1,967.75
1,722.71
1,477.76
1,728.62
778.33
1,071.88
663.20
127.46
624.97
1,447.36
1,368.51
PAT before Minority Interest
1,937.00
1,724.65
1,480.12
1,743.48
805.53
1,053.14
652.56
134.40
618.45
1,460.27
1,377.08
Minority Interest
-30.75
-1.94
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
-12.91
-8.57
PAT Margin
17.24%
15.00%
14.30%
21.17%
11.24%
12.96%
7.26%
1.58%
7.56%
14.73%
14.59%
PAT Growth
23.23%
16.58%
-14.51%
122.09%
-27.39%
61.62%
420.32%
-79.61%
-56.82%
5.76%
 
EPS
11.26
9.86
8.45
9.89
4.45
6.13
3.79
0.73
3.58
8.28
7.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
20,831.74
18,628.81
17,414.90
14,507.00
11,645.62
11,822.24
11,109.70
10,368.46
9,704.13
7,518.02
Share Capital
1,641.22
1,640.54
1,639.67
1,642.33
1,641.90
1,640.87
1,640.05
1,627.95
1,626.79
1,640.05
Total Reserves
19,100.88
16,923.18
15,734.87
12,839.69
9,980.66
10,162.43
9,454.04
8,727.74
8,077.34
5,877.86
Non-Current Liabilities
32,625.63
23,291.96
10,489.88
10,332.50
10,911.01
10,922.45
12,626.44
15,716.60
14,475.54
10,008.45
Secured Loans
27,481.20
18,880.91
6,876.37
6,972.41
8,280.74
9,240.35
10,821.00
13,125.92
11,940.87
8,054.67
Unsecured Loans
250.00
326.99
0.00
0.00
0.00
0.00
0.00
0.00
6.64
7.68
Long Term Provisions
3,256.35
2,676.91
2,596.90
2,292.77
2,058.86
1,238.16
1,370.60
2,207.83
2,091.80
1,639.13
Current Liabilities
7,269.44
8,937.71
7,578.10
5,762.75
6,351.46
5,057.04
4,876.29
4,462.63
6,410.23
3,444.18
Trade Payables
1,343.65
1,274.06
1,075.93
949.94
1,602.87
1,839.52
2,327.13
2,118.72
2,531.37
1,639.48
Other Current Liabilities
3,904.90
5,867.94
2,911.72
2,279.52
2,723.38
2,450.66
1,857.45
2,326.13
2,277.62
1,254.92
Short Term Borrowings
1,934.86
1,730.70
1,055.79
289.97
0.00
0.00
8.19
8.67
1,589.33
148.22
Short Term Provisions
86.03
65.01
2,534.66
2,243.32
2,025.21
766.86
683.52
9.11
11.91
401.56
Total Liabilities
60,909.31
50,963.85
35,484.94
30,593.53
28,884.25
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36
Net Block
28,946.20
25,020.49
14,830.64
15,636.76
16,712.75
17,824.54
18,877.39
19,490.59
20,297.83
13,190.68
Gross Block
39,106.96
33,478.54
22,222.40
21,894.09
21,811.52
21,775.11
21,680.25
21,307.32
21,142.11
16,995.41
Accumulated Depreciation
10,160.76
8,458.05
7,391.76
6,257.33
5,098.77
3,950.57
2,802.86
1,816.73
844.28
3,804.73
Non Current Assets
52,244.53
41,407.65
27,799.18
23,935.97
22,360.13
23,986.01
25,281.17
26,474.70
26,296.60
17,379.62
Capital Work in Progress
10,285.09
4,788.19
2,090.60
472.77
391.32
399.97
293.53
530.74
320.61
185.08
Non Current Investment
5,945.78
4,961.62
5,230.82
3,367.92
1,109.48
2,108.26
2,078.17
1,359.92
936.88
232.72
Long Term Loans & Adv.
5,124.47
4,707.38
4,438.02
3,251.57
3,004.28
2,494.99
2,541.37
3,621.26
3,270.02
3,369.23
Other Non Current Assets
1,942.99
1,929.97
1,209.10
1,206.95
1,142.30
1,158.25
1,490.71
1,472.19
1,471.26
133.41
Current Assets
8,664.78
9,522.47
7,685.76
6,657.56
6,524.12
3,803.69
3,327.32
4,075.36
4,294.70
3,645.74
Current Investments
1,089.08
1,071.15
1,392.35
684.23
744.07
342.27
336.83
218.90
75.39
1,386.12
Inventories
830.67
987.08
901.02
395.08
639.58
454.73
535.54
592.90
635.83
548.26
Sundry Debtors
844.20
1,531.92
670.22
964.46
1,565.20
1,427.75
1,151.22
2,182.75
2,906.34
1,172.29
Cash & Bank
4,206.60
4,013.88
1,134.11
479.18
200.73
203.57
311.03
784.30
357.43
351.45
Other Current Assets
1,694.23
291.49
345.04
429.33
3,374.54
1,375.37
992.70
296.51
319.71
187.62
Short Term Loans & Adv.
1,409.84
1,626.95
3,243.02
3,705.28
2,844.44
995.69
925.37
225.75
172.12
107.13
Net Current Assets
1,395.34
584.76
107.66
894.81
172.66
-1,253.35
-1,548.97
-387.27
-2,115.53
201.56
Total Assets
60,909.31
50,930.12
35,484.94
30,593.53
28,884.25
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
6,233.63
2,084.27
2,952.03
3,699.86
2,085.54
2,491.34
3,933.81
3,852.64
3,537.62
3,394.29
PBT
2,166.91
1,942.84
2,238.27
1,098.59
1,114.22
896.93
338.14
891.52
2,016.53
1,892.07
Adjustment
3,443.92
1,622.31
1,590.06
1,918.04
1,917.73
2,093.26
2,565.74
2,506.86
2,310.23
1,817.49
Changes in Working Capital
1,008.51
-1,133.58
-437.54
866.33
-771.30
-298.17
1,185.53
692.93
-490.20
133.62
Cash after chg. in Working capital
6,619.34
2,431.57
3,390.79
3,882.96
2,260.65
2,692.02
4,089.41
4,091.31
3,836.56
3,843.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-385.71
-347.30
-438.76
-183.10
-175.11
-200.68
-155.60
-238.67
-298.94
-448.89
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8,317.73
-7,009.48
-1,392.23
-1,032.56
300.76
-54.50
-214.82
-761.93
-3,431.00
-422.20
Net Fixed Assets
-73.87
-61.37
-60.20
59.09
250.27
-218.14
-66.32
-335.63
3,322.99
-119.11
Net Investments
-2,682.94
-7,863.86
1,345.26
-2,795.10
1,285.79
260.44
-1,638.98
1,344.70
-2,996.43
-738.25
Others
-5,560.92
915.75
-2,677.29
1,703.45
-1,235.30
-96.80
1,490.48
-1,771.00
-3,757.56
435.16
Cash from Financing Activity
1,674.83
7,327.48
-781.31
-2,514.75
-1,964.59
-2,523.18
-3,967.59
-2,594.92
-1,622.42
-2,327.22
Net Cash Inflow / Outflow
-409.27
2,402.27
778.49
152.55
421.71
-86.34
-248.60
495.79
-1,515.80
644.87
Opening Cash & Equivalents
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61
313.94
1,670.64
1,019.21
Closing Cash & Equivalent
4,180.07
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61
313.94
1,664.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
126.38
113.16
105.96
88.18
70.79
71.93
67.64
63.61
59.65
45.84
ROA
3.08%
3.50%
5.28%
2.71%
3.72%
2.31%
0.45%
2.02%
5.66%
6.64%
ROE
8.78%
8.24%
10.95%
6.17%
8.99%
5.70%
1.25%
6.17%
16.96%
19.55%
ROCE
8.83%
7.99%
12.27%
8.92%
9.75%
9.07%
7.73%
10.44%
16.99%
18.09%
Fixed Asset Turnover
0.32
0.37
0.37
0.32
0.38
0.42
0.37
0.39
0.52
0.56
Receivable days
37.75
38.90
36.53
66.69
66.03
51.51
75.59
112.39
75.76
46.11
Inventory Days
28.88
33.35
28.96
27.28
24.14
19.78
25.59
27.14
22.00
18.76
Payable days
0.00
0.00
0.00
0.00
33.92
26.38
35.69
43.24
33.46
20.78
Cash Conversion Cycle
66.64
72.25
65.49
93.97
56.25
44.91
65.49
96.29
64.30
44.09
Total Debt/Equity
1.51
1.34
0.51
0.58
0.85
0.89
1.07
1.39
1.53
1.24
Interest Cover
2.06
3.30
3.88
2.21
2.03
1.73
1.27
1.53
2.35
2.66

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • JSW Energy secures multiple renewable energy projects
    16th Dec 2024, 11:58 AM

    The company has set an ambitious target of achieving Carbon Neutrality by 2050

    Read More
  • JSW Energy’s arm gets LoA from NTPC
    7th Dec 2024, 12:59 PM

    The LoA is for setting up 400 MW ISTS connected Solar Power Project

    Read More
  • JSW Energy’s arm signs licensing agreement to manufacture wind turbine blades
    29th Oct 2024, 11:40 AM

    The company aims to reach 20 GW generation capacity and 40 GWh of energy storage capacity before 2030

    Read More
  • JSW Energy’s Q2 consolidated net profit rises marginally to Rs 876.76 crore
    25th Oct 2024, 12:15 PM

    Consolidated total income of the company increased by 2.13% at Rs 3,459.40 crore for Q2FY25

    Read More
  • JSW Energy - Quarterly Results
    24th Oct 2024, 18:45 PM

    Read More
  • JSW Energy’s step-down arm signs Power Purchase agreement with Solar Energy Corporation of India
    23rd Oct 2024, 09:23 AM

    The PPA is signed for supply of power for a period of 25 years with a tariff of Rs 2.56/kWh

    Read More
  • JSW Energy’s step-down arms sign agreements with MSEDCL
    18th Oct 2024, 09:14 AM

    The company has signed PPAs for two hybrid projects, each with a capacity of 600 MW, totalling 1,200 MW

    Read More
  • JSW Energy’s arm signs PPA for STU-connected 192 MW Wind Solar Hybrid capacity
    17th Oct 2024, 10:44 AM

    This marks the Company’s first PPA for a wind-solar hybrid capacity

    Read More
  • JSW Energy’s arm signs power purchase agreement with NTPC
    14th Oct 2024, 12:59 PM

    The PPA is signed for supply of power for a period of 25 years with a tariff of Rs 2.59/KWh

    Read More
  • JSW Energy’s arm signs Energy Storage Facility Agreement with MSEDCL
    14th Oct 2024, 09:15 AM

    The Agreement is for procurement of 1,500 MW / 12,000 MWh of pumped hydro energy storage

    Read More
  • JSW Energy’s arm gets LoI from MSEDCL
    3rd Oct 2024, 16:42 PM

    The LoI is for procurement of 1,500 MW / 12,000 MWh of pumped hydro energy storage

    Read More
  • JSW Energy’s arm commissions 300 MW wind power project awarded under SECI-X
    16th Sep 2024, 12:12 PM

    This marks the first-ever Greenfield wind power plant commissioned by the company for SECI

    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.