Nifty
Sensex
:
:
10604.35
35352.61
-36.60 (-0.34%)
-145.83 (-0.41%)

Power Generation/Distribution

Rating :
58/99

BSE: 533148 | NSE: JSWENERGY

66.30
1.70 (2.63%)
19-Feb-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  64.30
  •  67.00
  •  64.30
  •  64.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  592788
  •  393.02
  •  86.50
  •  56.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,601.10
  • 54.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,173.33
  • N/A
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.95%
  • 2.53%
  • 6.26%
  • FII
  • DII
  • Others
  • 5.06%
  • 3.46%
  • 7.74%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.93
  • -1.56
  • -6.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.91
  • -3.21
  • -7.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.46
  • -30.24
  • -55.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.14
  • 14.04
  • 20.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.48
  • 1.43
  • 1.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.58
  • 6.68
  • 6.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
2,421.69
1,993.20
21.50%
2,430.76
2,049.04
18.63%
2,360.56
2,231.64
5.78%
1,775.08
1,862.08
-4.67%
Expenses
1,682.95
1,407.89
19.54%
1,569.43
1,166.66
34.52%
1,584.32
1,358.20
16.65%
1,353.58
1,275.22
6.14%
EBITDA
738.74
585.31
26.21%
861.33
882.38
-2.39%
776.24
873.44
-11.13%
421.50
586.86
-28.18%
EBIDTM
30.51%
29.37%
35.43%
43.06%
32.88%
39.14%
23.75%
31.52%
Other Income
70.10
87.94
-20.29%
136.98
170.54
-19.68%
67.31
102.52
-34.34%
103.93
73.21
41.96%
Interest
294.76
340.56
-13.45%
308.30
390.97
-21.14%
312.98
400.93
-21.94%
323.45
396.96
-18.52%
Depreciation
293.29
240.68
21.86%
293.28
244.91
19.75%
289.89
242.76
19.41%
237.73
237.86
-0.05%
PBT
220.79
92.01
139.96%
396.73
417.04
-4.87%
240.68
332.27
-27.56%
-453.69
25.25
-
Tax
63.79
19.78
222.50%
112.45
120.21
-6.46%
23.58
111.36
-78.83%
1.88
2.65
-29.06%
PAT
157.00
72.23
117.36%
284.28
296.83
-4.23%
217.10
220.91
-1.72%
-455.57
22.60
-
PATM
6.48%
3.62%
11.70%
14.49%
9.20%
9.90%
-25.66%
1.21%
EPS
0.89
0.29
206.90%
1.84
1.81
1.66%
1.40
1.33
5.26%
-2.95
0.15
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
8,988.09
8,048.96
8,263.43
9,824.49
9,380.16
8,705.42
8,934.30
6,118.82
4,302.08
2,355.09
1,835.02
Net Sales Growth
10.47%
-2.60%
-15.89%
4.74%
7.75%
-2.56%
46.01%
42.23%
82.67%
28.34%
 
Cost Of Goods Sold
70.01
74.58
153.10
543.15
192.06
-188.35
-2.56
-2.68
0.00
0.00
0.00
Gross Profit
8,918.08
7,974.38
8,110.33
9,281.34
9,188.10
8,893.77
8,936.86
6,121.50
4,302.08
2,355.09
1,835.02
GP Margin
99.22%
99.07%
98.15%
94.47%
97.95%
102.16%
100.03%
100.04%
100%
100%
100%
Total Expenditure
6,190.28
5,286.42
4,939.07
5,845.85
5,756.75
5,454.02
6,141.12
4,671.05
2,730.31
1,141.61
1,303.17
Power & Fuel Cost
-
4,397.81
3,969.63
4,450.76
4,968.75
5,030.32
5,500.70
4,042.84
2,514.87
1,026.73
1,197.46
% Of Sales
-
54.64%
48.04%
45.30%
52.97%
57.78%
61.57%
66.07%
58.46%
43.60%
65.26%
Employee Cost
-
215.09
211.77
183.81
146.92
133.42
126.76
90.47
48.55
23.94
24.39
% Of Sales
-
2.67%
2.56%
1.87%
1.57%
1.53%
1.42%
1.48%
1.13%
1.02%
1.33%
Manufacturing Exp.
-
196.14
234.82
234.13
207.26
213.51
269.08
386.11
74.26
24.64
15.81
% Of Sales
-
2.44%
2.84%
2.38%
2.21%
2.45%
3.01%
6.31%
1.73%
1.05%
0.86%
General & Admin Exp.
-
146.62
194.38
315.10
167.31
181.94
149.97
89.42
45.95
32.18
37.04
% Of Sales
-
1.82%
2.35%
3.21%
1.78%
2.09%
1.68%
1.46%
1.07%
1.37%
2.02%
Selling & Distn. Exp.
-
0.00
0.00
0.00
47.98
67.52
75.40
64.73
43.03
28.55
28.26
% Of Sales
-
0%
0%
0%
0.51%
0.78%
0.84%
1.06%
1.00%
1.21%
1.54%
Miscellaneous Exp.
-
256.18
175.37
118.90
26.47
15.66
21.77
0.16
3.65
5.57
28.26
% Of Sales
-
3.18%
2.12%
1.21%
0.28%
0.18%
0.24%
0.00%
0.08%
0.24%
0.01%
EBITDA
2,797.81
2,762.54
3,324.36
3,978.64
3,623.41
3,251.40
2,793.18
1,447.77
1,571.77
1,213.48
531.85
EBITDA Margin
31.13%
34.32%
40.23%
40.50%
38.63%
37.35%
31.26%
23.66%
36.54%
51.53%
28.98%
Other Income
378.32
465.02
217.00
240.25
230.11
202.21
213.43
146.62
125.46
74.17
17.14
Interest
1,239.49
1,455.91
1,684.75
1,498.11
1,137.46
1,205.94
962.79
717.24
432.53
283.70
120.94
Depreciation
1,114.19
966.08
969.15
854.25
789.76
809.95
661.53
503.34
266.80
136.10
60.21
PBT
404.51
805.57
887.46
1,866.53
1,926.30
1,437.72
1,382.29
373.81
997.90
867.85
367.84
Tax
201.70
253.23
269.01
556.26
514.99
283.60
273.31
41.91
156.15
122.36
91.15
Tax Rate
49.86%
65.33%
30.31%
27.59%
27.22%
26.75%
23.05%
19.72%
15.65%
14.10%
24.78%
PAT
202.81
127.46
624.97
1,447.36
1,368.51
771.33
915.33
170.05
841.82
745.49
276.69
PAT before Minority Interest
198.62
134.40
618.45
1,460.27
1,377.08
776.43
912.40
170.63
841.75
745.49
276.69
Minority Interest
-4.19
-6.94
6.52
-12.91
-8.57
-5.10
2.93
-0.58
0.07
0.00
0.00
PAT Margin
2.26%
1.58%
7.56%
14.73%
14.59%
8.86%
10.25%
2.78%
19.57%
31.65%
15.08%
PAT Growth
-66.89%
-79.61%
-56.82%
5.76%
77.42%
-15.73%
438.27%
-79.80%
12.92%
169.43%
 
Unadjusted EPS
1.18
0.48
3.86
8.90
8.23
4.60
5.51
1.04
5.13
5.17
2.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
11,109.70
10,368.46
9,704.13
7,518.02
6,571.17
6,203.76
5,700.07
5,676.48
4,780.19
1,479.65
Share Capital
1,640.05
1,627.95
1,626.79
1,640.05
1,640.05
1,640.05
1,640.05
1,640.05
1,640.05
546.57
Total Reserves
9,454.04
8,727.74
8,077.34
5,877.86
4,930.41
4,560.80
4,057.12
4,034.23
3,138.47
932.14
Non-Current Liabilities
13,171.94
15,716.60
14,475.54
10,008.45
10,355.18
10,000.11
9,408.72
8,660.05
7,986.24
6,008.62
Secured Loans
10,821.00
13,125.92
11,940.87
8,054.67
8,923.30
8,829.66
8,682.94
8,402.77
7,769.56
5,926.58
Unsecured Loans
0.00
0.00
6.64
7.68
9.02
23.01
34.30
68.16
100.58
0.58
Long Term Provisions
1,916.10
2,207.83
2,091.80
1,639.13
1,227.71
993.16
560.92
32.29
0.00
0.00
Current Liabilities
4,330.78
4,462.63
6,410.23
3,444.18
3,464.50
5,091.59
4,672.27
3,195.94
2,321.17
2,019.95
Trade Payables
2,327.13
2,118.72
2,531.37
1,639.48
1,640.51
2,567.84
2,528.87
970.39
1,726.96
1,733.54
Other Current Liabilities
1,857.45
2,326.13
2,277.62
1,254.92
1,226.85
1,487.21
1,426.22
1,177.08
25.48
28.86
Short Term Borrowings
8.19
8.67
1,589.33
148.22
207.69
646.76
571.01
851.15
0.00
0.00
Short Term Provisions
138.01
9.11
11.91
401.56
389.45
389.78
146.17
197.32
568.73
257.55
Total Liabilities
28,608.48
30,550.06
30,591.30
21,025.36
20,441.17
21,340.69
19,831.08
17,604.84
15,102.83
9,523.44
Net Block
18,877.39
19,490.59
20,297.83
13,190.68
13,634.71
13,924.87
10,974.39
6,438.52
3,012.47
634.15
Gross Block
21,680.25
21,307.32
21,142.11
16,995.41
16,635.33
16,056.82
12,456.22
7,415.24
3,683.89
1,169.07
Accumulated Depreciation
2,802.86
1,816.73
844.28
3,804.73
3,000.62
2,131.95
1,481.83
976.72
671.42
534.92
Non Current Assets
25,826.67
26,474.70
26,296.60
17,379.62
17,180.85
17,602.99
16,819.83
14,884.44
11,820.17
8,729.72
Capital Work in Progress
293.53
530.74
320.61
185.08
379.57
689.57
2,760.60
5,552.58
7,504.67
6,977.90
Non Current Investment
2,078.17
1,359.92
936.88
232.72
253.50
271.42
287.08
238.89
205.12
170.47
Long Term Loans & Adv.
3,086.87
3,621.26
3,270.02
3,369.23
2,578.84
2,361.81
1,839.07
1,155.24
0.00
0.00
Other Non Current Assets
1,490.71
1,472.19
1,471.26
133.41
99.22
67.69
49.07
0.00
0.00
0.00
Current Assets
2,781.81
4,075.36
4,294.70
3,645.74
3,260.32
3,737.70
3,011.25
2,720.40
3,282.66
793.72
Current Investments
336.83
218.90
75.39
1,386.12
634.19
683.56
210.02
245.27
1,229.32
0.00
Inventories
535.54
592.90
635.83
548.26
415.77
441.47
765.84
534.80
371.37
32.27
Sundry Debtors
1,151.22
2,182.75
2,906.34
1,172.29
1,197.63
1,848.74
1,063.98
764.47
271.39
136.89
Cash & Bank
311.03
784.30
357.43
351.45
567.45
398.98
668.57
977.85
604.82
175.10
Other Current Assets
447.19
66.70
81.57
94.95
445.28
364.95
302.84
198.01
805.76
449.46
Short Term Loans & Adv.
379.91
229.81
238.14
92.67
163.37
175.65
174.43
148.27
803.46
445.67
Net Current Assets
-1,548.97
-387.27
-2,115.53
201.56
-204.18
-1,353.89
-1,661.02
-475.54
961.49
-1,226.23
Total Assets
28,608.48
30,550.06
30,591.30
21,025.36
20,441.17
21,340.69
19,831.08
17,604.84
15,102.83
9,523.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
3,933.81
3,852.64
3,537.62
3,394.29
2,269.12
1,724.62
2,028.68
889.24
846.96
468.31
PBT
338.14
891.52
2,016.53
1,892.07
1,060.03
1,185.71
212.54
997.90
867.85
367.84
Adjustment
2,571.63
2,506.86
2,310.23
1,817.49
1,957.24
1,488.99
1,266.43
637.59
411.54
179.92
Changes in Working Capital
1,179.64
692.93
-490.20
133.62
-489.35
-687.40
632.29
-446.73
-268.80
-3.92
Cash after chg. in Working capital
4,089.41
4,091.31
3,836.56
3,843.18
2,527.92
1,987.30
2,111.26
1,188.76
1,010.59
543.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-155.60
-238.67
-298.94
-448.89
-258.80
-262.68
-82.58
-299.52
-163.63
-75.53
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
-214.82
-761.93
-3,431.00
-422.20
-362.51
-944.11
-1,820.17
-2,661.31
-3,582.31
-4,045.99
Net Fixed Assets
-66.32
-335.63
3,322.99
-119.11
-101.51
-352.73
-1,045.62
-4,678.46
-453.43
-1,384.87
Net Investments
-1,638.98
1,344.70
-2,996.43
-738.25
-38.97
-406.88
-201.22
2,023.41
-2,370.47
-528.17
Others
1,490.48
-1,771.00
-3,757.56
435.16
-222.03
-184.50
-573.33
-6.26
-758.41
-2,132.95
Cash from Financing Activity
-3,967.59
-2,594.92
-1,622.42
-2,327.22
-1,859.05
-684.41
-553.18
1,171.78
4,386.14
3,461.84
Net Cash Inflow / Outflow
-248.60
495.79
-1,515.80
644.87
47.56
96.10
-344.67
-600.29
1,650.79
-115.84
Opening Cash & Equivalents
809.61
313.94
1,670.64
1,019.21
971.65
875.55
1,220.22
1,820.51
155.10
270.94
Closing Cash & Equivalent
561.10
809.61
313.94
1,664.08
1,019.21
971.65
875.55
1,220.22
1,805.89
155.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
67.64
63.61
59.65
45.84
40.06
37.81
34.74
34.60
29.14
10.82
ROA
0.45%
2.02%
5.66%
6.64%
3.72%
4.43%
0.91%
5.15%
6.05%
4.11%
ROE
1.25%
6.17%
16.96%
19.55%
12.16%
15.34%
3.00%
16.11%
23.83%
22.29%
ROCE
7.73%
10.44%
16.99%
18.09%
13.63%
13.31%
6.00%
10.23%
11.48%
9.14%
Fixed Asset Turnover
0.37
0.39
0.52
0.56
0.53
0.63
0.62
0.78
0.97
1.59
Receivable days
75.59
112.39
75.76
46.11
63.86
59.50
54.54
43.94
31.64
20.51
Inventory Days
25.59
27.14
22.00
18.76
17.97
24.66
38.79
38.44
31.28
6.20
Payable days
36.22
44.47
36.62
20.78
33.57
35.25
22.90
98.19
449.96
285.66
Cash Conversion Cycle
64.95
95.06
61.14
44.09
48.26
48.91
70.43
-15.80
-387.05
-258.95
Total Debt/Equity
1.07
1.39
1.53
1.24
1.54
1.67
1.75
1.70
1.65
4.01
Interest Cover
1.27
1.53
2.35
2.66
1.88
2.23
1.30
3.31
4.06
4.04

News Update:


  • JSW Energy reports 3-fold jump in Q3 consolidated net profit
    30th Jan 2019, 15:23 PM

    Total consolidated income of the company increased by 19.73% at Rs 2491.79 crore for Q3FY19

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.