Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

JSW Holdings Ltd.

Finance - Investment

Rating :
N/A

BSE: 532642 | NSE: JSWHL

NSE BSE
7246.10
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7310.90
  •  7381.55
  •  7195.55
  •  7310.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4160
  •  301.57
  •  20391.20
  •  4909.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,028.01
  • 75.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,026.59
  • N/A
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.29%
  • 3.86%
  • 7.14%
  • FII
  • DII
  • Others
  • 21.71%
  • 0.04%
  • 0.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.13
  • 6.98
  • -3.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 6.40
  • -2.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 2.66
  • -4.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.86
  • 31.19
  • 30.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • 0.34
  • 0.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.93
  • 32.28
  • 28.57

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
162.18
89.16
81.90%
27.23
26.12
4.25%
26.99
24.45
10.39%
27.29
26.02
4.88%
Expenses
3.72
3.03
22.77%
3.20
2.92
9.59%
3.41
1.23
177.24%
2.71
1.28
111.72%
EBITDA
158.46
86.13
83.98%
24.03
23.20
3.58%
23.58
23.22
1.55%
24.59
24.74
-0.61%
EBIDTM
97.71%
96.60%
88.26%
88.82%
87.37%
94.96%
90.08%
95.07%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
158.46
86.13
83.98%
24.03
23.20
3.58%
23.58
23.22
1.55%
24.59
24.74
-0.61%
Tax
40.19
22.34
79.90%
6.08
5.98
1.67%
4.15
5.85
-29.06%
6.37
6.28
1.43%
PAT
118.27
63.79
85.41%
17.95
17.22
4.24%
19.43
17.36
11.92%
18.22
18.46
-1.30%
PATM
72.93%
71.54%
65.93%
65.93%
71.98%
71.01%
66.75%
70.92%
EPS
107.80
56.95
89.29%
47.38
21.95
115.85%
29.99
37.36
-19.73%
31.28
26.98
15.94%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
243.69
169.56
406.76
186.14
92.81
121.01
107.31
88.65
63.35
Net Sales Growth
47.02%
-58.31%
118.52%
100.56%
-23.30%
12.77%
21.05%
39.94%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
243.69
169.56
406.76
186.14
92.81
121.01
107.31
88.65
63.35
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
13.04
12.07
5.90
5.75
5.01
5.53
5.38
4.83
3.95
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
9.00
2.72
3.23
3.15
3.62
3.74
3.37
2.61
% Of Sales
-
5.31%
0.67%
1.74%
3.39%
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.16
0.16
0.15
0.14
0.14
0.37
0.27
0.19
% Of Sales
-
0.09%
0.04%
0.08%
0.15%
0.12%
0.34%
0.30%
0.30%
General & Admin Exp.
-
1.43
1.89
1.39
0.75
0.84
0.45
0.39
0.40
% Of Sales
-
0.84%
0.46%
0.75%
0.81%
0.69%
0.42%
0.44%
0.63%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.47
1.13
0.99
0.98
0.93
0.81
0.81
0.76
% Of Sales
-
0.87%
0.28%
0.53%
1.06%
0.77%
0.75%
0.91%
1.20%
EBITDA
230.66
157.49
400.86
180.39
87.80
115.48
101.93
83.82
59.40
EBITDA Margin
94.65%
92.88%
98.55%
96.91%
94.60%
95.43%
94.99%
94.55%
93.76%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.32
0.00
Interest
0.00
0.00
0.00
0.00
0.07
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.01
0.03
0.03
0.04
0.03
0.02
PBT
230.66
157.49
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Tax
56.79
38.84
101.25
45.77
22.00
11.39
14.10
16.11
12.00
Tax Rate
24.62%
24.66%
25.26%
25.38%
25.08%
9.86%
13.83%
19.15%
20.21%
PAT
173.87
118.65
299.61
134.60
65.71
104.06
87.82
68.00
47.38
PAT before Minority Interest
173.87
118.65
299.61
134.60
65.71
104.06
87.82
68.00
47.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
71.35%
69.98%
73.66%
72.31%
70.80%
85.99%
81.84%
76.71%
74.79%
PAT Growth
48.82%
-60.40%
122.59%
104.84%
-36.85%
18.49%
29.15%
43.52%
 
EPS
156.64
106.89
269.92
121.26
59.20
93.75
79.12
61.26
42.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
25,434.78
19,409.90
19,954.34
12,602.23
7,112.22
8,287.57
8,254.67
858.29
Share Capital
11.10
11.10
11.09
11.07
11.07
11.07
11.08
11.10
Total Reserves
25,423.09
19,398.30
19,940.44
12,588.63
7,099.03
8,275.02
8,242.88
846.95
Non-Current Liabilities
3,815.30
2,628.21
2,801.22
1,442.29
599.27
717.30
742.59
0.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.72
0.91
0.91
1.38
1.31
1.31
1.25
0.88
Current Liabilities
0.87
0.91
0.77
0.54
0.42
0.56
0.76
1.15
Trade Payables
0.35
0.21
0.16
0.09
0.18
0.11
0.06
0.00
Other Current Liabilities
0.51
0.70
0.60
0.45
0.24
0.45
0.70
1.15
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
29,250.95
22,039.02
22,756.33
14,045.06
7,711.91
9,005.43
8,998.02
860.32
Net Block
0.00
0.00
0.01
0.06
0.06
0.08
0.14
0.03
Gross Block
0.03
0.03
0.03
0.17
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.03
0.03
0.02
0.11
0.08
0.06
0.03
0.08
Non Current Assets
28,195.26
21,104.22
22,121.78
13,548.54
7,281.71
8,620.28
8,643.90
846.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
28,191.35
21,101.53
22,119.12
13,545.98
7,279.15
8,618.69
8,642.34
530.62
Long Term Loans & Adv.
3.90
2.68
2.65
2.48
2.48
1.48
1.42
315.56
Other Non Current Assets
0.01
0.00
0.00
0.02
0.03
0.02
0.01
0.00
Current Assets
1,055.69
934.81
634.55
496.52
430.21
385.16
354.12
14.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.78
2.38
3.27
2.61
1.12
2.31
3.79
2.33
Cash & Bank
4.08
1.14
0.32
1.10
5.94
10.00
7.99
0.05
Other Current Assets
1,049.81
11.80
12.02
7.40
423.15
372.84
342.34
11.73
Short Term Loans & Adv.
1,032.93
919.49
618.93
485.41
413.35
364.20
334.65
5.16
Net Current Assets
1,054.82
933.89
633.78
495.98
429.79
384.59
353.36
12.96
Total Assets
29,250.95
22,039.03
22,756.33
14,045.06
7,711.92
9,005.44
8,998.02
860.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
114.99
298.39
130.24
67.25
103.49
88.89
66.16
31.62
PBT
157.49
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Adjustment
-156.99
-396.49
-175.10
-84.74
-114.75
-94.37
-74.69
-54.97
Changes in Working Capital
4.02
1.33
6.04
8.51
9.59
8.88
-1.92
-2.61
Cash after chg. in Working capital
4.52
5.70
11.31
11.48
10.30
16.43
7.50
1.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.09
-101.30
-45.80
-22.06
-12.55
-14.16
-16.62
-12.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
150.56
393.99
164.73
77.84
105.73
86.62
75.29
42.13
Cash From Investing Activity
-112.05
-297.57
-131.01
-72.09
-107.55
-86.88
-58.23
-42.93
Net Fixed Assets
0.00
0.00
0.14
-0.03
0.00
0.03
-0.06
Net Investments
-6,545.54
1,150.99
-8,385.26
-6,220.29
1,280.25
-8.67
-7,984.57
Others
6,433.49
-1,448.56
8,254.11
6,148.23
-1,387.80
-78.24
7,926.40
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
2.94
0.82
-0.78
-4.84
-4.06
2.01
7.93
-11.30
Opening Cash & Equivalents
1.14
0.32
1.10
5.94
10.00
7.99
0.06
11.36
Closing Cash & Equivalent
4.08
1.14
0.32
1.10
5.94
10.00
7.99
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
22919.87
17490.36
17984.08
11383.59
6423.84
7486.32
7451.24
773.05
ROA
0.46%
1.34%
0.73%
0.60%
1.24%
0.98%
1.38%
5.51%
ROE
0.53%
1.52%
0.83%
0.67%
1.35%
1.06%
1.49%
5.52%
ROCE
0.70%
2.04%
1.11%
0.89%
1.50%
1.23%
1.85%
6.92%
Fixed Asset Turnover
5908.04
0.00
1896.51
605.62
871.23
700.90
637.78
572.28
Receivable days
4.48
2.54
5.77
7.34
5.18
10.38
12.60
13.41
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
13.41
7.30
5.64
0.00
Cash Conversion Cycle
4.48
2.54
5.77
7.34
-8.23
3.08
6.96
13.41
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
1298.41
0.00
0.00
0.00
0.00

Annual Reports:

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

News Update:


  • JSW Holdings - Quarterly Results
    25th Oct 2024, 14:43 PM

    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.