Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Port

Rating :
N/A

BSE: 543994 | NSE: JSWINFRA

356.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  353.70
  •  358.90
  •  350.00
  •  354.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1907398
  •  6740.92
  •  360.95
  •  202.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62,632.55
  • 50.47
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 64,157.09
  • 0.18%
  • 7.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 85.61%
  • 0.67%
  • 5.09%
  • FII
  • DII
  • Others
  • 4.2%
  • 2.29%
  • 2.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.13
  • -
  • 18.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.24
  • -
  • 12.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.39
  • -
  • 52.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

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
1,001.36
848.31
18.04%
1,009.77
878.10
14.99%
1,096.38
915.30
19.78%
940.11
797.73
17.85%
Expenses
325.71
391.64
-16.83%
503.43
339.58
48.25%
573.87
509.57
12.62%
536.52
560.07
-4.20%
EBITDA
675.65
456.67
47.95%
506.34
538.52
-5.98%
522.51
405.73
28.78%
403.59
237.66
69.82%
EBIDTM
67.47%
53.83%
50.14%
61.33%
47.66%
44.33%
42.93%
29.79%
Other Income
86.83
47.17
84.08%
93.92
40.14
133.98%
103.92
57.90
79.48%
78.19
44.29
76.54%
Interest
74.68
75.17
-0.65%
74.04
71.43
3.65%
75.41
70.21
7.41%
67.15
72.04
-6.79%
Depreciation
133.86
100.51
33.18%
134.58
94.74
42.05%
133.65
97.99
36.39%
107.58
102.30
5.16%
PBT
553.94
328.16
68.80%
391.64
412.49
-5.05%
417.37
295.43
41.28%
307.05
107.61
185.34%
Tax
180.21
72.29
149.29%
95.09
90.29
5.32%
88.29
-6.83
-
53.48
-8.77
-
PAT
373.73
255.87
46.06%
296.55
322.20
-7.96%
329.08
302.26
8.87%
253.57
116.38
117.88%
PATM
37.32%
30.16%
29.37%
36.69%
30.02%
33.02%
26.97%
14.59%
EPS
1.79
0.13
1,276.92%
1.42
1.78
-20.22%
1.61
1.67
-3.59%
1.23
0.02
6,050.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
4,047.62
3,762.89
3,194.73
2,273.06
713.86
553.51
494.83
454.07
Net Sales Growth
17.68%
17.78%
40.55%
218.42%
28.97%
11.86%
8.98%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
144.77
Gross Profit
4,047.62
3,762.89
3,194.73
2,273.06
713.86
553.51
494.83
309.31
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
68.12%
Total Expenditure
1,939.53
1,798.33
1,574.52
1,163.63
238.03
215.38
196.13
186.32
Power & Fuel Cost
-
160.89
125.01
91.60
18.43
19.13
9.10
0.00
% Of Sales
-
4.28%
3.91%
4.03%
2.58%
3.46%
1.84%
0%
Employee Cost
-
284.64
229.95
149.65
44.21
36.69
29.32
29.75
% Of Sales
-
7.56%
7.20%
6.58%
6.19%
6.63%
5.93%
6.55%
Manufacturing Exp.
-
275.59
256.47
453.15
106.95
91.76
20.55
0.00
% Of Sales
-
7.32%
8.03%
19.94%
14.98%
16.58%
4.15%
0%
General & Admin Exp.
-
756.18
631.18
445.34
61.51
60.24
11.22
8.93
% Of Sales
-
20.10%
19.76%
19.59%
8.62%
10.88%
2.27%
1.97%
Selling & Distn. Exp.
-
301.45
320.05
1.19
0.10
0.20
80.91
2.00
% Of Sales
-
8.01%
10.02%
0.05%
0.01%
0.04%
16.35%
0.44%
Miscellaneous Exp.
-
19.58
11.86
22.70
6.83
7.37
45.03
0.87
% Of Sales
-
0.52%
0.37%
1.00%
0.96%
1.33%
9.10%
0.19%
EBITDA
2,108.09
1,964.56
1,620.21
1,109.43
475.83
338.13
298.70
267.75
EBITDA Margin
52.08%
52.21%
50.72%
48.81%
66.66%
61.09%
60.36%
58.97%
Other Income
362.86
269.41
178.11
105.68
25.46
19.23
17.35
12.39
Interest
291.28
332.46
596.09
419.62
81.92
85.66
46.92
41.04
Depreciation
509.67
436.48
391.23
369.50
141.65
117.85
64.78
60.96
PBT
1,670.00
1,465.03
811.00
425.98
277.72
153.84
204.35
178.15
Tax
417.07
304.34
61.48
95.55
25.05
6.13
4.33
22.84
Tax Rate
24.97%
20.77%
7.58%
22.43%
9.02%
3.98%
2.12%
12.82%
PAT
1,252.93
1,155.91
739.84
327.95
239.39
130.33
181.73
143.35
PAT before Minority Interest
1,244.62
1,160.69
749.52
330.44
252.67
147.72
200.02
155.31
Minority Interest
-8.31
-4.78
-9.68
-2.49
-13.28
-17.39
-18.29
-11.96
PAT Margin
30.95%
30.72%
23.16%
14.43%
33.53%
23.55%
36.73%
31.57%
PAT Growth
25.71%
56.24%
125.60%
36.99%
83.68%
-28.28%
26.77%
 
EPS
5.97
5.50
3.52
1.56
1.14
0.62
0.87
0.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
8,026.36
3,994.62
3,272.12
Share Capital
410.30
359.57
59.93
Total Reserves
7,351.99
3,392.90
3,212.19
Non-Current Liabilities
4,543.33
4,297.13
4,702.11
Secured Loans
4,270.18
4,095.44
4,086.18
Unsecured Loans
0.00
0.00
8.50
Long Term Provisions
7.90
3.27
7.13
Current Liabilities
727.69
714.12
906.58
Trade Payables
356.22
301.59
274.79
Other Current Liabilities
340.71
340.16
392.91
Short Term Borrowings
25.47
67.75
231.87
Short Term Provisions
5.29
4.62
7.01
Total Liabilities
13,502.04
9,100.12
9,080.57
Net Block
7,757.46
5,974.55
6,133.89
Gross Block
9,729.48
7,515.00
7,376.28
Accumulated Depreciation
1,972.02
1,540.45
1,242.40
Non Current Assets
8,113.84
6,309.89
6,744.30
Capital Work in Progress
132.04
46.01
79.68
Non Current Investment
24.65
2.54
283.01
Long Term Loans & Adv.
183.96
206.71
152.51
Other Non Current Assets
15.73
80.08
95.22
Current Assets
5,388.20
2,790.23
2,336.26
Current Investments
219.84
304.49
0.00
Inventories
111.74
102.16
85.41
Sundry Debtors
676.80
402.39
601.35
Cash & Bank
4,090.22
1,631.64
1,038.23
Other Current Assets
289.60
31.72
60.98
Short Term Loans & Adv.
193.16
317.83
550.29
Net Current Assets
4,660.51
2,076.11
1,429.68
Total Assets
13,502.04
9,100.12
9,080.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
1,803.21
1,797.24
1,176.23
PBT
1,465.03
811.00
425.98
Adjustment
699.83
971.71
764.78
Changes in Working Capital
-114.10
195.19
107.72
Cash after chg. in Working capital
2,050.76
1,977.90
1,298.48
Interest Paid
0.00
0.00
0.00
Tax Paid
-247.55
-180.66
-122.25
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-4,204.68
-882.62
-801.32
Net Fixed Assets
-1.95
-3.42
Net Investments
-533.36
174.50
Others
-3,669.37
-1,053.70
Cash from Financing Activity
2,503.88
-824.74
2.55
Net Cash Inflow / Outflow
102.41
89.88
377.46
Opening Cash & Equivalents
618.69
528.81
151.35
Closing Cash & Equivalent
723.39
618.69
528.82

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
37.84
20.87
18.20
ROA
10.27%
8.25%
3.87%
ROE
20.16%
21.80%
10.72%
ROCE
17.41%
17.68%
11.65%
Fixed Asset Turnover
0.44
0.43
0.34
Receivable days
52.34
57.34
86.96
Inventory Days
10.37
10.71
14.82
Payable days
0.00
0.00
0.00
Cash Conversion Cycle
62.71
68.05
101.78
Total Debt/Equity
0.56
1.13
1.35
Interest Cover
5.41
2.36
2.02

Top Investors:

News Update:


  • JSW Infrastructure reports 46% rise in Q2 consolidated net profit
    29th Oct 2024, 14:27 PM

    Total consolidated income of the company increased by 21.52% at Rs 1088.19 crore for Q2FY25

    Read More
  • JSW Infrastructure - Quarterly Results
    28th Oct 2024, 16:39 PM

    Read More
  • JSW Infrastructure gets LoI from MMB
    10th Oct 2024, 10:20 AM

    The LOI is valid for 24 months, which is subject to fulfillment of the terms and condition stipulated therein

    Read More
  • JSW Infrastructure gets LoI from Maharashtra Maritime Board
    9th Oct 2024, 16:00 PM

    The LoI is for Development, Operation, Management and Maintenance of an All Weather and Multipurpose Port at village Murbe in Palghar District of Maharashtra

    Read More
  • JSW Infrastructure takes delivery of dredger from IHC Dredging
    23rd Sep 2024, 10:39 AM

    The new dredger will support both greenfield and brownfield expansion projects at multiple ports of the company

    Read More
  • JSW Infrastructure approves capex of Rs 2,359 crore for capacity expansion
    9th Sep 2024, 15:17 PM

    The capex plan includes mechanical, civil, and electrical work for the new berths and additional infrastructure, such as railway siding for Jaigarh Port, to boost third-party cargo movement

    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.