Nifty
:
22403.70
Sensex
:
73843.64
67.30 (0.30%)
755.31 (1.03%)
Nifty
Sensex
:
:
22403.70
73843.64
67.30 (0.30%)
755.31 (1.03%)

JSW Energy Ltd.

Power Generation/Distribution

Rating :
68/99

BSE: 533148 | NSE: JSWENERGY

NSE BSE
611.45
22-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  650.00
  •  650.00
  •  607.05
  •  626.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4322386
  •  26972.42
  •  650.00
  •  240.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 106,989.65
  • 66.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 131,681.58
  • 0.33%
  • 4.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.32%
  • 3.63%
  • 3.56%
  • FII
  • DII
  • Others
  • 13.34%
  • 1.75%
  • 8.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.73
  • 2.49
  • 14.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.09
  • 2.84
  • 2.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 17.38
  • 23.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.37
  • 21.93
  • 39.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 2.10
  • 2.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 12.01
  • 15.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
2,542.77
2,248.09
13.11%
3,259.42
2,387.48
36.52%
2,927.85
3,026.27
-3.25%
2,669.97
2,440.68
9.39%
Expenses
1,431.98
1,623.16
-11.78%
1,379.04
1,497.90
-7.94%
1,705.77
2,004.26
-14.89%
1,924.65
1,308.95
47.04%
EBITDA
1,110.79
624.93
77.75%
1,880.38
889.58
111.38%
1,222.08
1,022.01
19.58%
745.32
1,131.73
-34.14%
EBIDTM
43.68%
27.80%
57.69%
37.26%
41.74%
33.77%
27.91%
46.37%
Other Income
118.64
101.64
16.73%
127.94
208.79
-38.72%
85.37
89.06
-4.14%
135.75
213.93
-36.54%
Interest
520.82
213.70
143.72%
513.70
204.45
151.26%
485.67
193.10
151.51%
233.05
100.48
131.94%
Depreciation
400.06
295.18
35.53%
408.68
294.18
38.92%
397.94
288.53
37.92%
291.34
277.15
5.12%
PBT
308.55
217.69
41.74%
1,085.94
599.74
81.07%
423.84
749.44
-43.45%
356.68
968.03
-63.15%
Tax
77.93
47.99
62.39%
235.07
148.11
58.71%
135.61
198.00
-31.51%
68.62
91.54
-25.04%
PAT
230.62
169.70
35.90%
850.87
451.63
88.40%
288.23
551.44
-47.73%
288.06
876.49
-67.13%
PATM
9.07%
7.55%
26.11%
18.92%
9.84%
18.22%
10.79%
35.91%
EPS
1.41
1.09
29.36%
5.18
2.84
82.39%
1.77
3.42
-48.25%
1.66
5.27
-68.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
11,400.01
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
8,705.42
Net Sales Growth
12.84%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
-15.89%
4.74%
7.75%
 
Cost Of Goods Sold
202.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
192.06
-188.35
Gross Profit
11,197.76
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
8,893.77
GP Margin
98.23%
100%
100%
100%
100%
100%
100%
100%
100%
97.95%
102.16%
Total Expenditure
6,441.44
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
5,454.02
Power & Fuel Cost
-
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
5,030.32
% Of Sales
-
58.19%
44.71%
48.39%
55.00%
60.15%
55.56%
49.89%
50.83%
52.97%
57.78%
Employee Cost
-
307.60
264.15
236.63
242.96
243.58
215.09
211.77
183.81
146.92
133.42
% Of Sales
-
2.98%
3.23%
3.42%
2.94%
2.67%
2.67%
2.56%
1.87%
1.57%
1.53%
Manufacturing Exp.
-
389.96
334.78
215.18
256.22
241.35
208.35
234.82
234.13
207.26
213.51
% Of Sales
-
3.77%
4.10%
3.11%
3.10%
2.64%
2.59%
2.84%
2.38%
2.21%
2.45%
General & Admin Exp.
-
207.23
142.75
108.81
97.02
101.93
166.55
194.38
315.10
167.31
181.94
% Of Sales
-
2.01%
1.75%
1.57%
1.17%
1.12%
2.07%
2.35%
3.21%
1.78%
2.09%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47.98
67.52
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.51%
0.78%
Miscellaneous Exp.
-
133.53
204.76
105.04
169.52
201.43
224.04
175.37
118.90
26.47
67.52
% Of Sales
-
1.29%
2.51%
1.52%
2.05%
2.20%
2.78%
2.12%
1.21%
0.28%
0.18%
EBITDA
4,958.57
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
3,251.40
EBITDA Margin
43.50%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
40.50%
38.63%
37.35%
Other Income
467.70
535.24
568.69
237.45
286.98
367.97
465.02
217.00
240.25
230.11
202.21
Interest
1,753.24
844.30
776.91
895.65
1,051.07
1,192.40
1,455.91
1,684.75
1,498.11
1,137.46
1,205.94
Depreciation
1,498.02
1,169.23
1,131.05
1,166.94
1,168.05
1,163.69
966.08
969.15
854.25
789.76
809.95
PBT
2,175.01
1,803.55
2,229.73
1,081.44
1,024.72
865.00
805.57
887.46
1,866.53
1,926.30
1,437.72
Tax
517.23
462.72
494.79
275.91
33.04
212.44
253.23
269.01
556.26
514.99
283.60
Tax Rate
23.78%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
27.59%
27.22%
26.75%
PAT
1,657.78
1,477.76
1,728.62
778.33
1,071.88
663.20
127.46
624.97
1,447.36
1,368.51
771.33
PAT before Minority Interest
1,639.79
1,480.12
1,743.48
805.53
1,053.14
652.56
134.40
618.45
1,460.27
1,377.08
776.43
Minority Interest
-17.99
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
-12.91
-8.57
-5.10
PAT Margin
14.54%
14.30%
21.17%
11.24%
12.96%
7.26%
1.58%
7.56%
14.73%
14.59%
8.86%
PAT Growth
-19.10%
-14.51%
122.09%
-27.39%
61.62%
420.32%
-79.61%
-56.82%
5.76%
77.42%
 
EPS
9.48
8.45
9.89
4.45
6.13
3.79
0.73
3.58
8.28
7.83
4.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
6,571.17
Share Capital
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
1,640.05
Total Reserves
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
4,930.41
Non-Current Liabilities
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
10,355.18
Secured Loans
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
8,923.30
Unsecured Loans
326.99
0.00
0.00
0.00
0.00
0.00
0.00
6.64
7.68
9.02
Long Term Provisions
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
1,227.71
Current Liabilities
11,552.21
7,578.10
5,762.75
6,351.46
5,057.04
4,876.29
4,462.63
6,410.23
3,444.18
3,464.50
Trade Payables
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
1,640.51
Other Current Liabilities
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
1,226.85
Short Term Borrowings
1,730.70
1,055.79
289.97
0.00
0.00
8.19
8.67
1,589.33
148.22
207.69
Short Term Provisions
2,679.51
2,534.66
2,243.32
2,025.21
766.86
683.52
9.11
11.91
401.56
389.45
Total Liabilities
53,578.35
35,484.94
30,593.53
28,884.25
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36
20,441.17
Net Block
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
13,634.71
Gross Block
33,478.53
22,222.40
21,894.09
21,811.52
21,775.11
21,680.25
21,307.32
21,142.11
16,995.41
16,635.33
Accumulated Depreciation
8,458.04
7,391.76
6,257.33
5,098.77
3,950.57
2,802.86
1,816.73
844.28
3,804.73
3,000.62
Non Current Assets
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
17,180.85
Capital Work in Progress
4,788.19
2,090.60
472.77
391.32
399.97
293.53
530.74
320.61
185.08
379.57
Non Current Investment
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
253.50
Long Term Loans & Adv.
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
2,578.84
Other Non Current Assets
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
99.22
Current Assets
12,136.97
7,685.76
6,657.56
6,524.12
3,803.69
3,327.32
4,075.36
4,294.70
3,645.74
3,260.32
Current Investments
1,071.15
1,392.35
684.23
744.07
342.27
336.83
218.90
75.39
1,386.12
634.19
Inventories
987.08
901.02
395.08
639.58
454.73
535.54
592.90
635.83
548.26
415.77
Sundry Debtors
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
1,197.63
Cash & Bank
4,013.88
1,134.11
479.18
200.73
203.57
311.03
784.30
357.43
351.45
567.45
Other Current Assets
4,532.94
345.04
429.33
530.10
1,375.37
992.70
296.51
319.71
187.62
445.28
Short Term Loans & Adv.
4,241.45
3,243.02
3,705.28
2,844.44
995.69
925.37
225.75
172.12
107.13
182.07
Net Current Assets
584.76
107.66
894.81
172.66
-1,253.35
-1,548.97
-387.27
-2,115.53
201.56
-204.18
Total Assets
53,544.62
35,484.94
30,593.53
28,884.25
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36
20,441.17

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
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
2,269.12
PBT
1,942.84
2,238.27
1,098.59
1,114.22
896.93
338.14
891.52
2,016.53
1,892.07
1,060.03
Adjustment
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
1,957.24
Changes in Working Capital
-1,133.58
-437.54
866.33
-771.30
-298.17
1,185.53
692.93
-490.20
133.62
-489.35
Cash after chg. in Working capital
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
2,527.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-347.30
-438.76
-183.10
-175.11
-200.68
-155.60
-238.67
-298.94
-448.89
-258.80
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
-7,009.48
-1,392.23
-1,032.56
300.76
-54.50
-214.82
-761.93
-3,431.00
-422.20
-362.51
Net Fixed Assets
-61.37
-60.20
59.09
250.27
-218.14
-66.32
-335.63
3,322.99
-119.11
-101.51
Net Investments
-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
-38.97
Others
915.75
-2,677.29
1,703.45
-1,235.30
-96.80
1,490.48
-1,771.00
-3,757.56
435.16
-222.03
Cash from Financing Activity
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
-1,859.05
Net Cash Inflow / Outflow
2,402.27
778.49
152.55
421.71
-86.34
-248.60
495.79
-1,515.80
644.87
47.56
Opening Cash & Equivalents
2,060.06
1,051.07
895.76
474.43
561.10
809.61
313.94
1,670.64
1,019.21
971.65
Closing Cash & Equivalent
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61
313.94
1,664.08
1,019.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
113.16
105.96
88.18
70.79
71.93
67.64
63.61
59.65
45.84
40.06
ROA
3.32%
5.28%
2.71%
3.72%
2.31%
0.45%
2.02%
5.66%
6.64%
3.72%
ROE
8.24%
10.95%
6.17%
8.99%
5.70%
1.25%
6.17%
16.96%
19.55%
12.16%
ROCE
7.99%
12.27%
8.92%
9.75%
9.07%
7.73%
10.44%
16.99%
18.09%
13.63%
Fixed Asset Turnover
0.37
0.37
0.32
0.38
0.42
0.37
0.39
0.52
0.56
0.53
Receivable days
38.90
36.53
66.69
66.03
51.51
75.59
112.39
75.76
46.11
63.86
Inventory Days
33.35
28.96
27.28
24.14
19.78
25.59
27.14
22.00
18.76
17.97
Payable days
0.00
0.00
0.00
33.92
26.38
35.69
43.24
33.46
20.78
33.57
Cash Conversion Cycle
72.25
65.49
93.97
56.25
44.91
65.49
96.29
64.30
44.09
48.26
Total Debt/Equity
1.34
0.51
0.58
0.85
0.89
1.07
1.39
1.53
1.24
1.54
Interest Cover
3.30
3.88
2.21
2.03
1.73
1.27
1.53
2.35
2.66
1.88

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • JSW Energy’s step-down acquires Wind based Renewable Energy Project from Reliance Power
    13th Apr 2024, 10:29 AM

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

    Read More
  • JSW Energy raises Rs 5,000 crore through QIP
    6th Apr 2024, 16:04 PM

    The proceeds from the QIP will further bolster its capital structure, enhance financial flexibility and enable the company to accelerate its ambitious growth plans

    Read More
  • JSW Energy to raise up to Rs 5,000 crore through QIP
    3rd Apr 2024, 09:48 AM

    The Board of Directors at its meeting held on April 02, 2024 has approved the same

    Read More
  • JSW Energy’s step-down arm to acquire Renewable Energy generation capacity from Reliance Power
    23rd Mar 2024, 12:05 PM

    The capacity consists of Wind power project located at Jath, Sangli District, Maharashtra

    Read More
  • JSW Energy’s arm gets LoA for additional 500 MW of wind capacity from SECI
    16th Mar 2024, 11:16 AM

    The cumulative capacity allotted to JSW Neo under SECI Tranche XVI stands at 1,000 MW

    Read More
  • JSW Energy’s arm receives LoI for grid connected solar capacity from GUVNL
    15th Mar 2024, 12:24 PM

    The current installed generation capacity is 7.2 GW, of which 675 MW is solar

    Read More
  • JSW Energy’s arm receives LoA for ISTS-connected solar capacity from SECI
    14th Mar 2024, 10:29 AM

    The current installed generation capacity is 7.2 GW

    Read More
  • JSW Energy’s step-down arm enters into technology licensing agreement with SANY Renewable Energy
    11th Mar 2024, 11:00 AM

    The company currently has a total wind capacity of 3.6 GW, including 2.0 GW of projects under construction

    Read More
  • JSW Energy’s arm signs Battery Energy Storage Purchase agreement
    6th Mar 2024, 09:30 AM

    The company will be entitled to receive a fixed capacity charge of Rs 10.84 lakh per MW per month for twelve years for 60% of the total capacity amounting to 150MW / 300 MWh

    Read More
  • JSW Energy’s arm gets LoA for ISTS-connected solar capacity of 700 MW from SJVN
    27th Feb 2024, 09:30 AM

    Following the award of 700 MW capacity from SJVN, the Company's total locked-in capacity increases to 11.0 GW comprising of 1.4 GW of solar capacity

    Read More
  • JSW Energy’s arm gets LoA from Solar Energy Corporation of India
    13th Feb 2024, 16:37 PM

    This could further enhance the company’s total awarded capacity by 525 MW to a maximum of 1,025 MW

    Read More
  • JSW Energy’s arm secures green hydrogen production facility under SIGHT Scheme
    5th Feb 2024, 09:41 AM

    The win strengthens JSW’s position as a pioneer and provides an early mover advantage in green hydrogen space

    Read More
  • JSW Energy reports 24% rise in Q3 consolidated net profit
    24th Jan 2024, 11:39 AM

    Total consolidated income of the company increased by 13.26% at Rs 2661.41 crore for Q3FY24

    Read More
  • JSW Energy - Quarterly Results
    23rd Jan 2024, 17:55 PM

    Read More
  • JSW Energy commissions Unit-1 of Ind-Barath Thermal Power Plant
    15th Jan 2024, 09:20 AM

    Post the commissioning of this unit, the company’s operational capacity rises to 7,189 MW

    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.