Nifty
:
24056.00
Sensex
:
77100.47
34.35 (0.14%)
109.25 (0.14%)
Nifty
Sensex
:
:
24056.00
77100.47
34.35 (0.14%)
109.25 (0.14%)

JSW Energy Ltd.

Power Generation/Distribution

Rating :
66/99

BSE: 533148 | NSE: JSWENERGY

NSE BSE
573.50
25-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  575
  •  583.9
  •  572.25
  •  574.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2159741
  •  1249981392.8
  •  617.35
  •  427.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,05,113.57
  • 46.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,75,194.49
  • 0.35%
  • 3.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.41%
  • 2.09%
  • 3.93%
  • FII
  • DII
  • Others
  • 9.74%
  • 13.66%
  • 1.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.63
  • 18.27
  • 18.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.71
  • 23.04
  • 13.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 5.31
  • 9.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.98
  • 45.23
  • 46.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.39
  • 3.25
  • 3.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.77
  • 17.84
  • 20.03

Earnings Forecasts:

(Updated: 23-06-2026)
Description
2026
2027
2028
2029
Adj EPS
13.01
14.32
18.39
24.61
P/E Ratio
44.08
40.05
31.19
23.30
Revenue
18155.6
22894.9
26086.9
27795.4
EBITDA
10530.5
12778.3
14623.9
18353.4
Net Income
2141.61
2606.73
3357.83
4320.96
ROA
4.29
3.84
4.07
7.61
P/B Ratio
3.29
3.00
2.72
2.45
ROE
7.72
7.82
9.06
10.45
FCFF
-15843.5
-9176.61
-5385.92
-3237.38
FCFF Yield
-9.02
-5.23
-3.07
-1.84
Net Debt
65793
78846.5
93131.4
106329
BVPS
174.31
191.11
210.51
234.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
4,498.58
3,189.39
41.05%
4,081.76
2,438.88
67.36%
5,177.42
3,237.66
59.91%
5,143.37
2,879.46
78.62%
Expenses
2,248.86
1,984.91
13.30%
2,052.19
1,525.15
34.56%
2,180.96
1,552.79
40.45%
2,354.71
1,461.72
61.09%
EBITDA
2,249.72
1,204.48
86.78%
2,029.57
913.73
122.12%
2,996.46
1,684.87
77.85%
2,788.66
1,417.74
96.70%
EBIDTM
50.01%
37.77%
49.72%
37.47%
57.88%
52.04%
54.22%
49.24%
Other Income
352.29
308.00
14.38%
172.78
201.16
-14.11%
183.65
221.74
-17.18%
267.87
163.20
64.14%
Interest
1,608.49
675.28
138.20%
1,484.88
564.50
163.04%
1,417.56
518.29
173.51%
1,305.52
511.06
155.45%
Depreciation
808.96
481.86
67.88%
828.70
405.52
104.35%
809.02
391.81
106.48%
738.59
375.45
96.72%
PBT
184.56
355.34
-48.06%
-176.42
144.87
-
953.53
996.51
-4.31%
1,012.42
694.43
45.79%
Tax
-385.73
-53.80
-
-701.63
-7.41
-
131.22
128.17
2.38%
179.55
164.06
9.44%
PAT
570.29
409.14
39.39%
525.21
152.28
244.90%
822.31
868.34
-5.30%
832.87
530.37
57.04%
PATM
12.68%
12.83%
12.87%
6.24%
15.88%
26.82%
16.19%
18.42%
EPS
2.12
2.34
-9.40%
2.40
0.96
150.00%
4.03
4.89
-17.59%
4.26
2.99
42.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
18,901.13
11,745.39
11,485.91
10,331.81
8,167.15
6,922.20
8,272.71
9,137.59
8,048.96
8,263.43
Net Sales Growth
-
60.92%
2.26%
11.17%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
 
Cost Of Goods Sold
-
0.00
0.00
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
18,901.13
11,745.39
11,485.28
10,331.81
8,167.15
6,922.20
8,272.71
9,137.59
8,048.96
8,263.43
GP Margin
-
100%
100%
99.99%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
8,836.72
6,524.57
6,104.13
7,049.97
4,598.15
4,015.62
5,315.85
6,284.47
5,286.42
4,939.07
Power & Fuel Cost
-
5,874.72
4,721.18
4,795.90
6,011.65
3,651.71
3,349.96
4,550.13
5,496.18
4,472.39
4,122.73
% Of Sales
-
31.08%
40.20%
41.75%
58.19%
44.71%
48.39%
55.00%
60.15%
55.56%
49.89%
Employee Cost
-
727.66
464.29
364.47
307.60
264.15
236.63
242.96
243.58
215.09
211.77
% Of Sales
-
3.85%
3.95%
3.17%
2.98%
3.23%
3.42%
2.94%
2.67%
2.67%
2.56%
Manufacturing Exp.
-
1,164.09
781.86
558.16
389.96
334.78
215.18
256.22
241.35
208.35
234.82
% Of Sales
-
6.16%
6.66%
4.86%
3.77%
4.10%
3.11%
3.10%
2.64%
2.59%
2.84%
General & Admin Exp.
-
797.37
372.20
243.57
207.23
142.75
108.81
97.02
101.93
166.55
194.38
% Of Sales
-
4.22%
3.17%
2.12%
2.01%
1.75%
1.57%
1.17%
1.12%
2.07%
2.35%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
272.88
185.04
141.40
133.53
204.76
105.04
169.52
201.43
224.04
0.00
% Of Sales
-
1.44%
1.58%
1.23%
1.29%
2.51%
1.52%
2.05%
2.20%
2.78%
2.12%
EBITDA
-
10,064.41
5,220.82
5,381.78
3,281.84
3,569.00
2,906.58
2,956.86
2,853.12
2,762.54
3,324.36
EBITDA Margin
-
53.25%
44.45%
46.86%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
Other Income
-
976.59
894.10
455.43
535.24
568.69
237.45
286.98
367.97
465.02
217.00
Interest
-
5,816.45
2,269.13
2,053.40
844.30
776.91
895.65
1,051.07
1,192.40
1,455.91
1,684.75
Depreciation
-
3,185.27
1,654.64
1,633.41
1,169.23
1,131.05
1,166.94
1,168.05
1,163.69
966.08
969.15
PBT
-
2,039.28
2,191.15
2,150.40
1,803.55
2,229.73
1,081.44
1,024.72
865.00
805.57
887.46
Tax
-
-776.59
231.02
442.26
462.72
494.79
275.91
33.04
212.44
253.23
269.01
Tax Rate
-
-39.34%
10.54%
20.57%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
PAT
-
2,239.31
1,950.89
1,722.71
1,477.76
1,728.62
795.48
1,099.92
695.13
77.97
629.03
PAT before Minority Interest
-
2,762.41
1,982.88
1,724.65
1,480.12
1,743.48
822.68
1,081.18
684.49
84.91
622.51
Minority Interest
-
-523.10
-31.99
-1.94
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
PAT Margin
-
11.85%
16.61%
15.00%
14.30%
21.17%
11.49%
13.30%
7.61%
0.97%
7.61%
PAT Growth
-
14.78%
13.25%
16.58%
-14.51%
117.31%
-27.68%
58.23%
791.54%
-87.60%
 
EPS
-
12.74
11.10
9.80
8.41
9.84
4.53
6.26
3.96
0.44
3.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
30,751.51
27,361.43
20,831.74
18,628.81
17,414.90
14,507.00
11,645.62
11,822.24
11,109.70
10,368.46
Share Capital
1,756.18
1,745.25
1,641.22
1,640.54
1,639.67
1,642.33
1,641.90
1,640.87
1,640.05
1,627.95
Total Reserves
28,191.59
25,489.93
19,100.88
16,923.18
15,734.87
12,839.69
9,980.66
10,162.43
9,454.04
8,727.74
Non-Current Liabilities
72,870.70
51,112.83
31,818.84
22,534.19
9,856.94
9,681.98
10,911.01
10,922.45
12,626.44
15,716.60
Secured Loans
61,615.73
42,696.85
27,161.94
18,880.91
6,876.37
6,972.41
8,280.74
9,240.35
10,821.00
13,125.92
Unsecured Loans
3,259.29
2,200.00
569.26
326.99
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3,075.85
2,610.12
2,449.56
1,919.14
1,963.96
1,642.25
2,058.86
1,238.16
1,370.60
2,207.83
Current Liabilities
21,211.72
12,792.77
8,076.23
9,695.48
5,725.70
4,219.79
6,351.46
5,057.04
4,876.29
4,462.63
Trade Payables
1,423.31
1,409.45
1,343.65
1,274.06
1,075.93
949.94
1,602.87
1,839.52
2,327.13
2,118.72
Other Current Liabilities
12,793.86
8,474.35
3,904.90
5,867.94
2,911.72
2,279.52
2,723.38
2,450.66
1,857.45
2,326.13
Short Term Borrowings
5,831.55
1,689.54
1,934.86
1,730.70
1,055.79
289.97
0.00
0.00
8.19
8.67
Short Term Provisions
1,163.00
1,219.43
892.82
822.78
682.26
700.36
2,025.21
766.86
683.52
9.11
Total Liabilities
1,27,659.78
92,990.66
60,909.31
50,963.85
32,999.60
28,400.05
28,884.25
27,789.70
28,608.49
30,550.06
Net Block
74,523.01
54,155.24
28,946.20
25,020.49
14,830.64
15,636.76
16,712.75
17,824.54
18,877.39
19,490.59
Gross Block
89,548.94
65,987.57
39,106.96
33,478.54
22,222.40
21,894.09
21,811.52
21,775.11
21,680.25
21,307.32
Accumulated Depreciation
15,025.93
11,832.33
10,160.76
8,458.05
7,391.76
6,257.33
5,098.77
3,950.57
2,802.86
1,816.73
Non Current Assets
1,11,271.41
79,837.56
51,437.74
40,649.88
27,166.24
23,285.45
22,360.13
23,986.01
25,281.17
26,474.70
Capital Work in Progress
17,464.54
10,280.93
10,285.09
4,788.19
2,090.60
472.77
391.32
399.97
293.53
530.74
Non Current Investment
8,114.07
7,653.69
5,945.78
4,961.62
5,230.82
3,367.92
1,109.48
2,108.26
2,078.17
1,359.92
Long Term Loans & Adv.
7,219.06
5,781.78
4,317.68
3,949.61
3,805.08
2,601.05
3,004.28
2,494.99
2,541.37
3,621.26
Other Non Current Assets
3,950.73
1,965.92
1,942.99
1,929.97
1,209.10
1,206.95
1,142.30
1,158.25
1,490.71
1,472.19
Current Assets
16,388.37
13,153.10
9,471.57
10,280.24
5,833.36
5,000.27
6,524.12
3,803.69
3,327.32
4,075.36
Current Investments
3,264.86
2,101.60
1,089.08
1,071.15
1,392.35
684.23
744.07
342.27
336.83
218.90
Inventories
960.58
905.33
830.67
987.08
901.02
395.08
639.58
454.73
535.54
592.90
Sundry Debtors
1,630.17
1,319.82
844.20
1,531.92
670.22
964.46
1,565.20
1,427.75
1,151.22
2,182.75
Cash & Bank
5,765.22
4,695.17
4,206.60
4,013.88
1,134.11
479.18
200.73
203.57
311.03
784.30
Other Current Assets
4,767.54
301.07
284.39
291.49
1,735.66
2,477.32
3,374.54
1,375.37
992.70
296.51
Short Term Loans & Adv.
4,101.19
3,830.11
2,216.63
2,384.72
1,390.62
2,162.32
2,844.44
995.69
925.37
225.75
Net Current Assets
-4,823.35
360.33
1,395.34
584.76
107.66
780.48
172.66
-1,253.35
-1,548.97
-387.27
Total Assets
1,27,659.78
92,990.66
60,909.31
50,930.12
32,999.60
28,285.72
28,884.25
27,789.70
28,608.49
30,550.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
9,898.31
3,838.48
6,233.63
2,084.27
2,952.03
3,699.86
2,085.54
2,491.34
3,933.81
3,852.64
PBT
1,985.82
2,213.90
2,166.91
1,942.84
2,238.27
1,098.59
1,114.22
896.93
338.14
891.52
Adjustment
8,487.08
3,541.48
3,443.92
1,622.31
1,590.06
1,918.04
1,917.73
2,093.26
2,565.74
2,506.86
Changes in Working Capital
-288.68
-1,587.84
1,008.51
-1,133.58
-437.54
866.33
-771.30
-298.17
1,185.53
692.93
Cash after chg. in Working capital
10,184.22
4,167.54
6,619.34
2,431.57
3,390.79
3,882.96
2,260.65
2,692.02
4,089.41
4,091.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-285.91
-329.06
-385.71
-347.30
-438.76
-183.10
-175.11
-200.68
-155.60
-238.67
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
-20,270.80
-23,612.86
-8,317.73
-7,009.48
-1,392.23
-1,032.56
300.76
-54.50
-214.82
-761.93
Net Fixed Assets
-262.87
-161.32
-73.87
-61.37
-60.20
59.09
250.27
-218.14
-66.32
-335.63
Net Investments
-5,997.11
-5,844.04
-2,682.94
-7,863.86
1,345.26
-2,795.10
1,285.79
260.44
-1,638.98
1,344.70
Others
-14,010.82
-17,607.50
-5,560.92
915.75
-2,677.29
1,703.45
-1,235.30
-96.80
1,490.48
-1,771.00
Cash from Financing Activity
10,617.45
20,223.38
1,674.83
7,327.48
-781.31
-2,514.75
-1,964.59
-2,523.18
-3,967.59
-2,594.92
Net Cash Inflow / Outflow
244.96
449.00
-409.27
2,402.27
778.49
152.55
421.71
-86.34
-248.60
495.79
Opening Cash & Equivalents
5,252.20
4,180.07
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61
313.94
Closing Cash & Equivalent
7,245.13
5,252.20
4,180.07
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
170.53
156.05
126.38
113.16
105.96
88.18
70.79
71.93
67.64
63.61
ROA
2.50%
2.58%
3.08%
3.50%
5.28%
2.71%
3.72%
2.31%
0.45%
2.02%
ROE
9.66%
8.27%
8.78%
8.24%
10.95%
6.17%
8.99%
5.70%
1.25%
6.17%
ROCE
8.50%
6.94%
8.83%
7.99%
12.27%
8.92%
9.75%
9.07%
7.73%
10.44%
Fixed Asset Turnover
0.24
0.22
0.32
0.37
0.37
0.32
0.38
0.42
0.37
0.39
Receivable days
28.48
33.62
37.75
38.90
36.53
66.69
66.03
51.51
75.59
112.39
Inventory Days
18.02
26.97
28.88
33.35
28.96
27.28
24.14
19.78
25.59
27.14
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
33.92
26.38
35.69
43.24
Cash Conversion Cycle
46.50
60.60
66.64
72.25
65.49
93.97
56.25
44.91
65.49
96.29
Total Debt/Equity
2.53
1.82
1.51
1.34
0.51
0.58
0.85
0.89
1.07
1.39
Interest Cover
1.34
1.98
2.06
3.30
3.88
2.21
2.03
1.73
1.27
1.53

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • JSW Energy inks pact to acquire Maruti Clean Coal & Power
    15th Jun 2026, 11:00 AM

    Maruti Clean Coal & Power owns and operates a 300 MW thermal power plant at Korba, Chhattisgarh

    Read More
  • JSW Energy’s arm commissions full 150 MW capacity of Tidong Power plant in Himachal Pradesh
    12th Jun 2026, 16:58 PM

    The project has been commissioned ahead of the previously guided timeline of October 2026, reflecting the company’s execution capabilities

    Read More
  • JSW Energy commissions wind blade manufacturing plant in Gujarat
    8th Jun 2026, 17:15 PM

    To support its future wind energy growth plans, it has commissioned a wind blade manufacturing facility at Halol, Gujarat

    Read More
  • JSW Energy executes definitive agreements to acquire additional stake in TJPS
    19th May 2026, 18:10 PM

    Post-acquisition, the company’s shareholding in TJPS shall increase to 20.7% on non-diluted basis and 10.7% on fully diluted basis

    Read More
  • JSW Energy commissions 250 MW renewable energy capacity since April 2026
    15th May 2026, 16:46 PM

    With this, the total installed capacity stands at 13.7 GW

    Read More
  • JSW Energy - Quarterly Results
    12th May 2026, 00:00 AM

    Read More
  • JSW Energy reports 9% fall in Q4FY26 consolidated net profit
    11th May 2026, 17:24 PM

    Consolidated total income of the company increased by 38.70% at Rs 4,850.87 crore for Q4FY26

    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.