Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Power Generation/Distribution

Rating :
66/99

BSE: 533148 | NSE: JSWENERGY

736.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  726.95
  •  749.00
  •  716.40
  •  725.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2439370
  •  17886.43
  •  752.00
  •  285.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 123,077.85
  • 72.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 150,197.86
  • 0.28%
  • 4.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.67%
  • 3.98%
  • 3.78%
  • FII
  • DII
  • Others
  • 8.37%
  • 1.30%
  • 8.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 6.78
  • 12.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.04
  • 12.72
  • 8.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 9.95
  • -0.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.30
  • 23.63
  • 46.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 2.27
  • 3.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.75
  • 12.84
  • 16.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
2,879.46
2,927.85
-1.65%
2,755.87
2,669.97
3.22%
2,542.77
2,248.09
13.11%
3,259.42
2,387.48
36.52%
Expenses
1,461.72
1,705.77
-14.31%
1,587.34
1,924.65
-17.53%
1,431.98
1,623.16
-11.78%
1,379.04
1,497.90
-7.94%
EBITDA
1,417.74
1,222.08
16.01%
1,168.53
745.32
56.78%
1,110.79
624.93
77.75%
1,880.38
889.58
111.38%
EBIDTM
49.24%
41.74%
42.40%
27.91%
43.68%
27.80%
57.69%
37.26%
Other Income
163.20
85.37
91.17%
123.48
135.75
-9.04%
118.64
101.64
16.73%
127.94
208.79
-38.72%
Interest
511.06
485.67
5.23%
533.21
233.05
128.80%
520.82
213.70
143.72%
513.70
204.45
151.26%
Depreciation
375.45
397.94
-5.65%
426.73
291.34
46.47%
400.06
295.18
35.53%
408.68
294.18
38.92%
PBT
694.43
423.84
63.84%
332.07
356.68
-6.90%
308.55
217.69
41.74%
1,085.94
599.74
81.07%
Tax
164.06
135.61
20.98%
-6.35
68.62
-
77.93
47.99
62.39%
235.07
148.11
58.71%
PAT
530.37
288.23
84.01%
338.42
288.06
17.48%
230.62
169.70
35.90%
850.87
451.63
88.40%
PATM
18.42%
9.84%
12.28%
10.79%
9.07%
7.55%
26.11%
18.92%
EPS
2.99
1.77
68.93%
2.14
1.66
28.92%
1.41
1.09
29.36%
5.18
2.84
82.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
11,437.52
11,485.91
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
Net Sales Growth
11.77%
11.17%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
-15.89%
4.74%
 
Cost Of Goods Sold
112.65
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
192.06
Gross Profit
11,324.87
11,485.28
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
GP Margin
99.02%
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
97.95%
Total Expenditure
5,860.08
6,104.13
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
Power & Fuel Cost
-
4,795.90
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
% Of Sales
-
41.75%
58.19%
44.71%
48.39%
55.00%
60.15%
55.56%
49.89%
50.83%
52.97%
Employee Cost
-
364.47
307.60
264.15
236.63
242.96
243.58
215.09
211.77
183.81
146.92
% Of Sales
-
3.17%
2.98%
3.23%
3.42%
2.94%
2.67%
2.67%
2.56%
1.87%
1.57%
Manufacturing Exp.
-
558.16
389.96
334.78
215.18
256.22
241.35
208.35
234.82
234.13
207.26
% Of Sales
-
4.86%
3.77%
4.10%
3.11%
3.10%
2.64%
2.59%
2.84%
2.38%
2.21%
General & Admin Exp.
-
243.57
207.23
142.75
108.81
97.02
101.93
166.55
194.38
315.10
167.31
% Of Sales
-
2.12%
2.01%
1.75%
1.57%
1.17%
1.12%
2.07%
2.35%
3.21%
1.78%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
47.98
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.51%
Miscellaneous Exp.
-
141.40
133.53
204.76
105.04
169.52
201.43
224.04
175.37
118.90
47.98
% Of Sales
-
1.23%
1.29%
2.51%
1.52%
2.05%
2.20%
2.78%
2.12%
1.21%
0.28%
EBITDA
5,577.44
5,381.78
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
EBITDA Margin
48.76%
46.86%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
40.50%
38.63%
Other Income
533.26
455.43
535.24
568.69
237.45
286.98
367.97
465.02
217.00
240.25
230.11
Interest
2,078.79
2,053.40
844.30
776.91
895.65
1,051.07
1,192.40
1,455.91
1,684.75
1,498.11
1,137.46
Depreciation
1,610.92
1,633.41
1,169.23
1,131.05
1,166.94
1,168.05
1,163.69
966.08
969.15
854.25
789.76
PBT
2,420.99
2,150.40
1,803.55
2,229.73
1,081.44
1,024.72
865.00
805.57
887.46
1,866.53
1,926.30
Tax
470.71
442.26
462.72
494.79
275.91
33.04
212.44
253.23
269.01
556.26
514.99
Tax Rate
19.44%
20.57%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
27.59%
27.22%
PAT
1,950.28
1,722.71
1,477.76
1,728.62
778.33
1,071.88
663.20
127.46
624.97
1,447.36
1,368.51
PAT before Minority Interest
1,936.41
1,724.65
1,480.12
1,743.48
805.53
1,053.14
652.56
134.40
618.45
1,460.27
1,377.08
Minority Interest
-13.87
-1.94
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
-12.91
-8.57
PAT Margin
17.05%
15.00%
14.30%
21.17%
11.24%
12.96%
7.26%
1.58%
7.56%
14.73%
14.59%
PAT Growth
62.85%
16.58%
-14.51%
122.09%
-27.39%
61.62%
420.32%
-79.61%
-56.82%
5.76%
 
EPS
11.86
10.47
8.98
10.51
4.73
6.52
4.03
0.77
3.80
8.80
8.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
20,831.74
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
Share Capital
1,641.22
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
Total Reserves
19,100.88
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
Non-Current Liabilities
32,625.63
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
Secured Loans
27,481.20
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
Unsecured Loans
250.00
326.99
0.00
0.00
0.00
0.00
0.00
0.00
6.64
7.68
Long Term Provisions
3,256.35
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
Current Liabilities
7,269.44
8,937.71
7,578.10
5,762.75
6,351.46
5,057.04
4,876.29
4,462.63
6,410.23
3,444.18
Trade Payables
1,343.65
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
Other Current Liabilities
3,904.90
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
Short Term Borrowings
1,934.86
1,730.70
1,055.79
289.97
0.00
0.00
8.19
8.67
1,589.33
148.22
Short Term Provisions
86.03
65.01
2,534.66
2,243.32
2,025.21
766.86
683.52
9.11
11.91
401.56
Total Liabilities
60,909.31
50,963.85
35,484.94
30,593.53
28,884.25
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36
Net Block
28,946.20
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
Gross Block
39,106.96
33,478.54
22,222.40
21,894.09
21,811.52
21,775.11
21,680.25
21,307.32
21,142.11
16,995.41
Accumulated Depreciation
10,160.76
8,458.05
7,391.76
6,257.33
5,098.77
3,950.57
2,802.86
1,816.73
844.28
3,804.73
Non Current Assets
52,244.53
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
Capital Work in Progress
10,285.09
4,788.19
2,090.60
472.77
391.32
399.97
293.53
530.74
320.61
185.08
Non Current Investment
5,945.78
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
Long Term Loans & Adv.
5,124.47
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
Other Non Current Assets
1,942.99
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
Current Assets
8,664.78
9,522.47
7,685.76
6,657.56
6,524.12
3,803.69
3,327.32
4,075.36
4,294.70
3,645.74
Current Investments
1,089.08
1,071.15
1,392.35
684.23
744.07
342.27
336.83
218.90
75.39
1,386.12
Inventories
830.67
987.08
901.02
395.08
639.58
454.73
535.54
592.90
635.83
548.26
Sundry Debtors
844.20
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
Cash & Bank
4,206.60
4,013.88
1,134.11
479.18
200.73
203.57
311.03
784.30
357.43
351.45
Other Current Assets
1,694.23
291.49
345.04
429.33
3,374.54
1,375.37
992.70
296.51
319.71
187.62
Short Term Loans & Adv.
1,409.84
1,626.95
3,243.02
3,705.28
2,844.44
995.69
925.37
225.75
172.12
107.13
Net Current Assets
1,395.34
584.76
107.66
894.81
172.66
-1,253.35
-1,548.97
-387.27
-2,115.53
201.56
Total Assets
60,909.31
50,930.12
35,484.94
30,593.53
28,884.25
27,789.70
28,608.49
30,550.06
30,591.30
21,025.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
6,233.63
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
PBT
2,166.91
1,942.84
2,238.27
1,098.59
1,114.22
896.93
338.14
891.52
2,016.53
1,892.07
Adjustment
3,443.92
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
Changes in Working Capital
1,008.51
-1,133.58
-437.54
866.33
-771.30
-298.17
1,185.53
692.93
-490.20
133.62
Cash after chg. in Working capital
6,619.34
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-385.71
-347.30
-438.76
-183.10
-175.11
-200.68
-155.60
-238.67
-298.94
-448.89
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
-8,317.73
-7,009.48
-1,392.23
-1,032.56
300.76
-54.50
-214.82
-761.93
-3,431.00
-422.20
Net Fixed Assets
-73.87
-61.37
-60.20
59.09
250.27
-218.14
-66.32
-335.63
3,322.99
-119.11
Net Investments
-2,682.94
-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
Others
-5,560.92
915.75
-2,677.29
1,703.45
-1,235.30
-96.80
1,490.48
-1,771.00
-3,757.56
435.16
Cash from Financing Activity
1,674.83
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
Net Cash Inflow / Outflow
-409.27
2,402.27
778.49
152.55
421.71
-86.34
-248.60
495.79
-1,515.80
644.87
Opening Cash & Equivalents
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61
313.94
1,670.64
1,019.21
Closing Cash & Equivalent
4,180.07
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61
313.94
1,664.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
126.38
113.16
105.96
88.18
70.79
71.93
67.64
63.61
59.65
45.84
ROA
3.08%
3.50%
5.28%
2.71%
3.72%
2.31%
0.45%
2.02%
5.66%
6.64%
ROE
8.78%
8.24%
10.95%
6.17%
8.99%
5.70%
1.25%
6.17%
16.96%
19.55%
ROCE
8.83%
7.99%
12.27%
8.92%
9.75%
9.07%
7.73%
10.44%
16.99%
18.09%
Fixed Asset Turnover
0.32
0.37
0.37
0.32
0.38
0.42
0.37
0.39
0.52
0.56
Receivable days
37.75
38.90
36.53
66.69
66.03
51.51
75.59
112.39
75.76
46.11
Inventory Days
28.88
33.35
28.96
27.28
24.14
19.78
25.59
27.14
22.00
18.76
Payable days
0.00
0.00
0.00
0.00
33.92
26.38
35.69
43.24
33.46
20.78
Cash Conversion Cycle
66.64
72.25
65.49
93.97
56.25
44.91
65.49
96.29
64.30
44.09
Total Debt/Equity
1.51
1.34
0.51
0.58
0.85
0.89
1.07
1.39
1.53
1.24
Interest Cover
2.06
3.30
3.88
2.21
2.03
1.73
1.27
1.53
2.35
2.66

News Update:


  • JSW Energy plans capital expenditure of Rs 15,000 crore in FY25
    8th Jul 2024, 12:59 PM

    The company intends to spend around Rs 1,15,000 crore to reach the goal of 20 GW generation and 40 GWh storage under 'Strategy 2.0'

    Read More
  • JSW Energy’s arm inks pact with SJVN for ISTS-connected solar capacity
    1st Jul 2024, 11:29 AM

    The PPA is signed for supply of power for a period of 25 years with a tariff of Rs 2.52/KWh

    Read More
  • JSW Energy’s arm receives LoA from SJVN
    29th Jun 2024, 15:13 PM

    The LoA is for setting up 300 MW ISTS-connected Wind-Solar Hybrid Power Project

    Read More
  • JSW Energy’s arm signs power purchase agreements for wind and solar projects
    27th Jun 2024, 11:46 AM

    The wind PPA of 1,025 MW is the largest single tranche PPA signed by SECI

    Read More
  • JSW Energy’s arm gets LoA for wind-solar hybrid power project from SECI
    22nd Jun 2024, 11:00 AM

    Subsequent to this capacity award, the company's total locked-in capacity increases to 13.6 GW

    Read More
  • JSW Energy starts constructing 1 GWh battery energy storage project in Rajasthan
    10th Jun 2024, 12:12 PM

    The project is expected to be commissioned by June 2025

    Read More
  • JSW Energy reports 22% rise in Q4 consolidated net profit
    8th May 2024, 12:30 PM

    Total consolidated income of the company increased by 2.62% at Rs 2,879.35 crore for Q4FY24

    Read More
  • JSW Energy gets nod to raise Rs 10,000 crore
    8th May 2024, 09:50 AM

    The Board of Directors of the company at its meeting held on May 7, 2024 has, inter-alia approved the same

    Read More
  • JSW Energy - Quarterly Results
    7th May 2024, 17:58 PM

    Read More
  • 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

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.