Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

JSW Energy Ltd.

Power Generation/Distribution

Rating :
N/A

BSE: 533148 | NSE: JSWENERGY

NSE BSE
494.20
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  494.00
  •  500.00
  •  488.05
  •  493.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3540027
  •  17493.88
  •  804.90
  •  418.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 86,785.44
  • 45.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,13,467.86
  • 0.40%
  • 3.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.32%
  • 2.18%
  • 3.37%
  • FII
  • DII
  • Others
  • 14.57%
  • 9.46%
  • 1.10%

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
  • 26.42
  • 33.24
  • 44.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.07
  • 2.66
  • 3.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.09
  • 14.85
  • 17.90

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
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
2,438.88
2,542.77
-4.09%
3,237.66
3,259.42
-0.67%
2,879.46
2,927.85
-1.65%
2,755.87
2,669.97
3.22%
Expenses
1,525.15
1,431.98
6.51%
1,552.79
1,379.04
12.60%
1,461.72
1,705.77
-14.31%
1,587.34
1,924.65
-17.53%
EBITDA
913.73
1,110.79
-17.74%
1,684.87
1,880.38
-10.40%
1,417.74
1,222.08
16.01%
1,168.53
745.32
56.78%
EBIDTM
37.47%
43.68%
52.04%
57.69%
49.24%
41.74%
42.40%
27.91%
Other Income
201.16
118.64
69.55%
221.74
127.94
73.32%
163.20
85.37
91.17%
123.48
135.75
-9.04%
Interest
564.50
520.82
8.39%
518.29
513.70
0.89%
511.06
485.67
5.23%
533.21
233.05
128.80%
Depreciation
405.52
400.06
1.36%
391.81
408.68
-4.13%
375.45
397.94
-5.65%
426.73
291.34
46.47%
PBT
144.87
308.55
-53.05%
996.51
1,085.94
-8.24%
694.43
423.84
63.84%
332.07
356.68
-6.90%
Tax
-7.41
77.93
-
128.17
235.07
-45.48%
164.06
135.61
20.98%
-6.35
68.62
-
PAT
152.28
230.62
-33.97%
868.34
850.87
2.05%
530.37
288.23
84.01%
338.42
288.06
17.48%
PATM
6.24%
9.07%
26.82%
26.11%
18.42%
9.84%
12.28%
10.79%
EPS
0.96
1.41
-31.91%
4.89
5.18
-5.60%
2.99
1.77
68.93%
2.14
1.66
28.92%

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
11,311.87
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
-0.77%
11.17%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
-15.89%
4.74%
 
Cost Of Goods Sold
2.13
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
192.06
Gross Profit
11,309.74
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
99.98%
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
97.95%
Total Expenditure
6,127.00
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
5,184.87
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
45.84%
46.86%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
40.50%
38.63%
Other Income
709.58
455.43
535.24
568.69
237.45
286.98
367.97
465.02
217.00
240.25
230.11
Interest
2,127.06
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
1,599.51
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
2,167.88
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
278.47
442.26
462.72
494.79
275.91
33.04
212.44
253.23
269.01
556.26
514.99
Tax Rate
12.85%
20.57%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
27.59%
27.22%
PAT
1,889.41
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
1,869.95
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
-19.46
-1.94
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
-12.91
-8.57
PAT Margin
16.70%
15.00%
14.30%
21.17%
11.24%
12.96%
7.26%
1.58%
7.56%
14.73%
14.59%
PAT Growth
13.97%
16.58%
-14.51%
122.09%
-27.39%
61.62%
420.32%
-79.61%
-56.82%
5.76%
 
EPS
10.81
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’s arm signs power purchase agreement with Amazon
    7th Feb 2025, 09:15 AM

    The company’s C&I portfolio includes prominent customers such as Amazon, DCM Shriram, and Indus Towers

    Read More
  • JSW Energy secures order from WBSEDCL for 1600MW TPP
    5th Feb 2025, 14:59 PM

    The company has achieved 30 GW total locked-in generation capacity

    Read More
  • JSW Energy reports 32% drop in Q3 consolidated net profit
    29th Jan 2025, 15:09 PM

    Total consolidated income of the company marginally decreased at Rs 2640.04 crore for Q3FY25

    Read More
  • JSW Energy to raise long-term funds up to Rs 3,000 crore through NCDs
    29th Jan 2025, 10:30 AM

    The Board of Directors at its meeting held on January 28, 2025 has approved the same

    Read More
  • JSW Energy - Quarterly Results
    28th Jan 2025, 19:18 PM

    Read More
  • JSW Energy’s arm synchronises Unit-2 of Utkal Thermal Power Plant in Odisha
    15th Jan 2025, 16:25 PM

    With the commissioning of Unit-2 (350 MW), the operating thermal capacity will increase to 3,858 MW

    Read More
  • JSW Energy secures LoI for KSK Mahanadi
    14th Jan 2025, 11:13 AM

    KMPCL owns a 3,600 MW thermal power plant

    Read More
  • JSW Energy’s arm completes acquisition of 125 MW of renewable energy assets
    13th Jan 2025, 10:00 AM

    The 125 MW portfolio comprises of wind projects located in the states of Andhra Pradesh and Maharashtra and have long term power purchase agreements

    Read More
  • 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

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.