Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Power Generation/Distribution

Rating :
55/99

BSE: 533148 | NSE: JSWENERGY

63.75
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  65.95
  •  66.75
  •  63.55
  •  65.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1235278
  •  799.90
  •  80.00
  •  34.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,464.55
  • 9.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,104.30
  • 1.57%
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 2.89%
  • 5.85%
  • FII
  • DII
  • Others
  • 5.82%
  • 3.40%
  • 7.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.76
  • -3.38
  • 0.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.52
  • -5.76
  • 1.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.45
  • -5.83
  • 103.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.97
  • 15.43
  • 21.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 1.06
  • 0.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 6.63
  • 6.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,805.15
2,412.17
-25.16%
1,793.41
1,924.58
-6.82%
1,948.58
2,421.69
-19.54%
2,118.55
2,430.76
-12.84%
Expenses
1,059.63
1,602.92
-33.89%
1,218.59
1,447.77
-15.83%
1,310.59
1,682.95
-22.13%
1,183.75
1,569.43
-24.57%
EBITDA
745.52
809.25
-7.88%
574.82
476.81
20.56%
637.99
738.74
-13.64%
934.80
861.33
8.53%
EBIDTM
3.55%
33.55%
14.01%
24.77%
32.74%
30.51%
44.12%
35.43%
Other Income
81.63
51.82
57.53%
54.24
93.58
-42.04%
67.62
70.10
-3.54%
113.30
136.98
-17.29%
Interest
240.38
269.80
-10.90%
248.01
276.36
-10.26%
261.09
294.76
-11.42%
272.17
308.30
-11.72%
Depreciation
289.51
291.25
-0.60%
289.32
287.23
0.73%
293.18
293.29
-0.04%
294.30
293.28
0.35%
PBT
15.41
300.02
-94.86%
91.73
6.80
1,248.97%
212.80
220.79
-3.62%
481.63
396.73
21.40%
Tax
1.10
88.31
-98.75%
2.60
12.62
-79.40%
-191.66
63.79
-
133.79
112.45
18.98%
PAT
14.31
211.71
-93.24%
89.13
-5.82
-
404.46
157.00
157.62%
347.84
284.28
22.36%
PATM
37.11%
8.78%
7.11%
-0.30%
20.76%
6.48%
16.42%
11.70%
EPS
0.09
1.29
-93.02%
0.54
-0.04
-
2.46
0.96
156.25%
2.12
1.73
22.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
7,665.69
8,272.71
9,137.59
8,048.96
8,263.43
9,824.49
9,380.16
8,705.42
8,934.30
6,118.82
4,302.08
Net Sales Growth
-16.58%
-9.47%
13.53%
-2.60%
-15.89%
4.74%
7.75%
-2.56%
46.01%
42.23%
 
Cost Of Goods Sold
4,691.58
0.00
0.00
74.58
153.10
543.15
192.06
-188.35
-2.56
-2.68
0.00
Gross Profit
2,974.11
8,272.71
9,137.59
7,974.38
8,110.33
9,281.34
9,188.10
8,893.77
8,936.86
6,121.50
4,302.08
GP Margin
38.80%
100%
100%
99.07%
98.15%
94.47%
97.95%
102.16%
100.03%
100.04%
100%
Total Expenditure
4,772.56
5,315.85
6,284.47
5,286.42
4,939.07
5,845.85
5,756.75
5,454.02
6,141.12
4,671.05
2,730.31
Power & Fuel Cost
-
4,550.13
5,496.18
4,397.81
3,969.63
4,450.76
4,968.75
5,030.32
5,500.70
4,042.84
2,514.87
% Of Sales
-
55.00%
60.15%
54.64%
48.04%
45.30%
52.97%
57.78%
61.57%
66.07%
58.46%
Employee Cost
-
242.96
243.58
215.09
211.77
183.81
146.92
133.42
126.76
90.47
48.55
% Of Sales
-
2.94%
2.67%
2.67%
2.56%
1.87%
1.57%
1.53%
1.42%
1.48%
1.13%
Manufacturing Exp.
-
256.22
241.35
208.35
234.82
234.13
207.26
213.51
269.08
386.11
74.26
% Of Sales
-
3.10%
2.64%
2.59%
2.84%
2.38%
2.21%
2.45%
3.01%
6.31%
1.73%
General & Admin Exp.
-
97.02
101.93
166.55
194.38
315.10
167.31
181.94
149.97
89.42
45.95
% Of Sales
-
1.17%
1.12%
2.07%
2.35%
3.21%
1.78%
2.09%
1.68%
1.46%
1.07%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
47.98
67.52
75.40
64.73
43.03
% Of Sales
-
0%
0%
0%
0%
0%
0.51%
0.78%
0.84%
1.06%
1.00%
Miscellaneous Exp.
-
169.52
201.43
224.04
175.37
118.90
26.47
15.66
21.77
0.16
43.03
% Of Sales
-
2.05%
2.20%
2.78%
2.12%
1.21%
0.28%
0.18%
0.24%
0.00%
0.08%
EBITDA
2,893.13
2,956.86
2,853.12
2,762.54
3,324.36
3,978.64
3,623.41
3,251.40
2,793.18
1,447.77
1,571.77
EBITDA Margin
37.74%
35.74%
31.22%
34.32%
40.23%
40.50%
38.63%
37.35%
31.26%
23.66%
36.54%
Other Income
316.79
286.98
367.97
465.02
217.00
240.25
230.11
202.21
213.43
146.62
125.46
Interest
1,021.65
1,051.07
1,192.40
1,455.91
1,684.75
1,498.11
1,137.46
1,205.94
962.79
717.24
432.53
Depreciation
1,166.31
1,168.05
1,163.69
966.08
969.15
854.25
789.76
809.95
661.53
503.34
266.80
PBT
801.57
1,024.72
865.00
805.57
887.46
1,866.53
1,926.30
1,437.72
1,382.29
373.81
997.90
Tax
-54.17
33.04
212.44
253.23
269.01
556.26
514.99
283.60
273.31
41.91
156.15
Tax Rate
-6.76%
3.04%
24.56%
65.33%
30.31%
27.59%
27.22%
26.75%
23.05%
19.72%
15.65%
PAT
855.74
1,071.88
663.20
127.46
624.97
1,447.36
1,368.51
771.33
915.33
170.05
841.82
PAT before Minority Interest
848.83
1,053.14
652.56
134.40
618.45
1,460.27
1,377.08
776.43
912.40
170.63
841.75
Minority Interest
-6.91
18.74
10.64
-6.94
6.52
-12.91
-8.57
-5.10
2.93
-0.58
0.07
PAT Margin
11.16%
12.96%
7.26%
1.58%
7.56%
14.73%
14.59%
8.86%
10.25%
2.78%
19.57%
PAT Growth
32.23%
61.62%
420.32%
-79.61%
-56.82%
5.76%
77.42%
-15.73%
438.27%
-79.80%
 
EPS
5.21
6.52
4.04
0.78
3.80
8.81
8.33
4.70
5.57
1.04
5.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
11,645.62
11,822.24
11,109.70
10,368.46
9,704.13
7,518.02
6,571.17
6,203.76
5,700.07
5,676.48
Share Capital
1,641.90
1,640.87
1,640.05
1,627.95
1,626.79
1,640.05
1,640.05
1,640.05
1,640.05
1,640.05
Total Reserves
9,980.66
10,162.43
9,454.04
8,727.74
8,077.34
5,877.86
4,930.41
4,560.80
4,057.12
4,034.23
Non-Current Liabilities
10,116.00
10,922.45
12,626.44
15,716.60
14,475.54
10,008.45
10,355.18
10,000.11
9,408.72
8,660.05
Secured Loans
8,280.74
9,240.35
10,821.00
13,125.92
11,940.87
8,054.67
8,923.30
8,829.66
8,682.94
8,402.77
Unsecured Loans
0.00
0.00
0.00
0.00
6.64
7.68
9.02
23.01
34.30
68.16
Long Term Provisions
1,432.11
1,238.16
1,370.60
2,207.83
2,091.80
1,639.13
1,227.71
993.16
560.92
32.29
Current Liabilities
5,170.00
5,057.04
4,876.29
4,462.63
6,410.23
3,444.18
3,464.50
5,091.59
4,672.27
3,195.94
Trade Payables
1,602.87
1,839.52
2,327.13
2,118.72
2,531.37
1,639.48
1,640.51
2,567.84
2,528.87
970.39
Other Current Liabilities
2,891.64
2,450.66
1,857.45
2,326.13
2,277.62
1,254.92
1,226.85
1,487.21
1,426.22
1,177.08
Short Term Borrowings
0.00
0.00
8.19
8.67
1,589.33
148.22
207.69
646.76
571.01
851.15
Short Term Provisions
675.49
766.86
683.52
9.11
11.91
401.56
389.45
389.78
146.17
197.32
Total Liabilities
26,907.78
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36
20,441.17
21,340.69
19,831.08
17,604.84
Net Block
16,712.75
17,824.54
18,877.39
19,490.59
20,297.83
13,190.68
13,634.71
13,924.87
10,974.39
6,438.52
Gross Block
21,816.49
21,775.11
21,680.25
21,307.32
21,142.11
16,995.41
16,635.33
16,056.82
12,456.22
7,415.24
Accumulated Depreciation
5,101.56
3,950.57
2,802.86
1,816.73
844.28
3,804.73
3,000.62
2,131.95
1,481.83
976.72
Non Current Assets
21,778.83
23,986.01
25,281.17
26,474.70
26,296.60
17,379.62
17,180.85
17,602.99
16,819.83
14,884.44
Capital Work in Progress
391.32
399.97
293.53
530.74
320.61
185.08
379.57
689.57
2,760.60
5,552.58
Non Current Investment
1,109.48
2,108.26
2,078.17
1,359.92
936.88
232.72
253.50
271.42
287.08
238.89
Long Term Loans & Adv.
2,377.53
2,494.99
2,541.37
3,621.26
3,270.02
3,369.23
2,578.84
2,361.81
1,839.07
1,155.24
Other Non Current Assets
1,187.75
1,158.25
1,490.71
1,472.19
1,471.26
133.41
99.22
67.69
49.07
0.00
Current Assets
5,128.95
3,803.69
3,327.32
4,075.36
4,294.70
3,645.74
3,260.32
3,737.70
3,011.25
2,720.40
Current Investments
744.07
342.27
336.83
218.90
75.39
1,386.12
634.19
683.56
210.02
245.27
Inventories
639.58
454.73
535.54
592.90
635.83
548.26
415.77
441.47
765.84
534.80
Sundry Debtors
2,103.20
1,427.75
1,151.22
2,182.75
2,906.34
1,172.29
1,197.63
1,848.74
1,063.98
764.47
Cash & Bank
200.73
203.57
311.03
784.30
357.43
351.45
567.45
398.98
668.57
977.85
Other Current Assets
1,441.37
379.67
67.28
66.70
319.71
187.62
445.28
364.95
302.84
198.01
Short Term Loans & Adv.
991.97
995.70
925.42
229.81
238.14
92.67
163.37
175.65
174.43
148.27
Net Current Assets
-41.05
-1,253.35
-1,548.97
-387.27
-2,115.53
201.56
-204.18
-1,353.89
-1,661.02
-475.54
Total Assets
26,907.78
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36
20,441.17
21,340.69
19,831.08
17,604.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,082.04
2,491.34
3,933.81
3,852.64
3,537.62
3,394.29
2,269.12
1,724.62
2,028.68
889.24
PBT
1,114.22
896.93
338.14
891.52
2,016.53
1,892.07
1,060.03
1,185.71
212.54
997.90
Adjustment
1,917.20
2,093.26
2,565.74
2,506.86
2,310.23
1,817.49
1,957.24
1,488.99
1,266.43
637.59
Changes in Working Capital
-774.27
-298.17
1,185.53
692.93
-490.20
133.62
-489.35
-687.40
632.29
-446.73
Cash after chg. in Working capital
2,257.15
2,692.02
4,089.41
4,091.31
3,836.56
3,843.18
2,527.92
1,987.30
2,111.26
1,188.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-175.11
-200.68
-155.60
-238.67
-298.94
-448.89
-258.80
-262.68
-82.58
-299.52
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
301.29
-54.50
-214.82
-761.93
-3,431.00
-422.20
-362.51
-944.11
-1,820.17
-2,661.31
Net Fixed Assets
250.27
-218.14
-66.32
-335.63
3,322.99
-119.11
-101.51
-352.73
-1,045.62
-4,678.46
Net Investments
1,285.79
260.44
-1,638.98
1,344.70
-2,996.43
-738.25
-38.97
-406.88
-201.22
2,023.41
Others
-1,234.77
-96.80
1,490.48
-1,771.00
-3,757.56
435.16
-222.03
-184.50
-573.33
-6.26
Cash from Financing Activity
-1,961.62
-2,523.18
-3,967.59
-2,594.92
-1,622.42
-2,327.22
-1,859.05
-684.41
-553.18
1,171.78
Net Cash Inflow / Outflow
421.71
-86.34
-248.60
495.79
-1,515.80
644.87
47.56
96.10
-344.67
-600.29
Opening Cash & Equivalents
474.43
561.10
809.61
313.94
1,670.64
1,019.21
971.65
875.55
1,220.22
1,820.51
Closing Cash & Equivalent
895.76
474.43
561.10
809.61
313.94
1,664.08
1,019.21
971.65
875.55
1,220.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
70.79
71.93
67.64
63.61
59.65
45.84
40.06
37.81
34.74
34.60
ROA
3.85%
2.31%
0.45%
2.02%
5.66%
6.64%
3.72%
4.43%
0.91%
5.15%
ROE
8.99%
5.70%
1.25%
6.17%
16.96%
19.55%
12.16%
15.34%
3.00%
16.11%
ROCE
9.75%
9.07%
7.73%
10.44%
16.99%
18.09%
13.63%
13.31%
6.00%
10.23%
Fixed Asset Turnover
0.38
0.42
0.37
0.39
0.52
0.56
0.53
0.63
0.62
0.78
Receivable days
77.89
51.51
75.59
112.39
75.76
46.11
63.86
59.50
54.54
43.94
Inventory Days
24.14
19.78
25.59
27.14
22.00
18.76
17.97
24.66
38.79
38.44
Payable days
33.92
26.38
36.15
44.47
36.62
20.78
33.57
35.25
22.90
98.19
Cash Conversion Cycle
68.11
44.91
65.03
95.06
61.14
44.09
48.26
48.91
70.43
-15.80
Total Debt/Equity
0.85
0.89
1.07
1.39
1.53
1.24
1.54
1.67
1.75
1.70
Interest Cover
2.03
1.73
1.27
1.53
2.35
2.66
1.88
2.23
1.30
3.31

News Update:


  • JSW Energy’s arm gets LoA from Solar Energy Corporation
    26th Sep 2020, 09:19 AM

    The company has received LoA for total Blended Wind capacity of 810 MW

    Read More
  • JSW Energy terminates deal to acquire GMR Kamalanga Energy
    31st Jul 2020, 15:20 PM

    With elapsing of long stop date, both parties have mutually agreed to terminate the transaction given continued uncertainty due to COVID-19 pandemic

    Read More
  • JSW Energy - Quarterly Results
    31st Jul 2020, 13:30 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.