Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

JSW Energy Ltd.

Power Generation/Distribution

Rating :
46/99

BSE: 533148 | NSE: JSWENERGY

NSE BSE
512.00
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  510.4
  •  513.4
  •  502.1
  •  510.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3519624
  •  1787819437.45
  •  804.9
  •  418.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 89,485.74
  • 45.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,34,411.87
  • 0.39%
  • 3.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.26%
  • 2.24%
  • 3.58%
  • FII
  • DII
  • Others
  • 13.42%
  • 9.75%
  • 1.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 11.15
  • 4.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.75
  • 12.43
  • 9.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.03
  • 20.17
  • 9.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.95
  • 42.92
  • 45.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.16
  • 2.84
  • 3.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.70
  • 15.90
  • 18.60

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
10.5
11.36
18.19
22.03
P/E Ratio
48.76
45.07
28.15
23.24
Revenue
11280
11745
20724
23669
EBITDA
5318
5221
10749
13168
Net Income
1723
1983
3276
3960
ROA
3.2
2.7
5
5.3
P/B Ratio
5.56
3.27
2.93
2.63
ROE
8.73
8.23
10.99
11.35
FCFF
-3893
-5220
-12211
-4468
FCFF Yield
-2.95
-3.96
-9.26
-3.39
Net Debt
26277
43388
58812
67500
BVPS
92.08
156.55
174.52
194.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
3,189.39
2,755.87
15.73%
2,438.88
2,542.77
-4.09%
3,237.66
3,259.42
-0.67%
2,879.46
2,927.85
-1.65%
Expenses
1,984.91
1,587.34
25.05%
1,525.15
1,431.98
6.51%
1,552.79
1,379.04
12.60%
1,461.72
1,705.77
-14.31%
EBITDA
1,204.48
1,168.53
3.08%
913.73
1,110.79
-17.74%
1,684.87
1,880.38
-10.40%
1,417.74
1,222.08
16.01%
EBIDTM
37.77%
42.40%
37.47%
43.68%
52.04%
57.69%
49.24%
41.74%
Other Income
308.00
123.48
149.43%
201.16
118.64
69.55%
221.74
127.94
73.32%
163.20
85.37
91.17%
Interest
675.28
533.21
26.64%
564.50
520.82
8.39%
518.29
513.70
0.89%
511.06
485.67
5.23%
Depreciation
481.86
426.73
12.92%
405.52
400.06
1.36%
391.81
408.68
-4.13%
375.45
397.94
-5.65%
PBT
355.34
332.07
7.01%
144.87
308.55
-53.05%
996.51
1,085.94
-8.24%
694.43
423.84
63.84%
Tax
-53.80
-6.35
-
-7.41
77.93
-
128.17
235.07
-45.48%
164.06
135.61
20.98%
PAT
409.14
338.42
20.90%
152.28
230.62
-33.97%
868.34
850.87
2.05%
530.37
288.23
84.01%
PATM
12.83%
12.28%
6.24%
9.07%
26.82%
26.11%
18.42%
9.84%
EPS
2.34
2.14
9.35%
0.96
1.41
-31.91%
4.89
5.18
-5.60%
2.99
1.77
68.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
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
9,824.49
Net Sales Growth
-
2.26%
11.17%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
-15.89%
 
Cost Of Goods Sold
-
0.00
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
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
9,824.49
GP Margin
-
100%
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
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
5,845.85
Power & Fuel Cost
-
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
4,993.91
% Of Sales
-
40.20%
41.75%
58.19%
44.71%
48.39%
55.00%
60.15%
55.56%
49.89%
50.83%
Employee Cost
-
464.29
364.47
307.60
264.15
236.63
242.96
243.58
215.09
211.77
183.81
% Of Sales
-
3.95%
3.17%
2.98%
3.23%
3.42%
2.94%
2.67%
2.67%
2.56%
1.87%
Manufacturing Exp.
-
742.72
558.16
389.96
334.78
215.18
256.22
241.35
208.35
234.82
234.13
% Of Sales
-
6.32%
4.86%
3.77%
4.10%
3.11%
3.10%
2.64%
2.59%
2.84%
2.38%
General & Admin Exp.
-
372.20
243.57
207.23
142.75
108.81
97.02
101.93
166.55
194.38
315.10
% Of Sales
-
3.17%
2.12%
2.01%
1.75%
1.57%
1.17%
1.12%
2.07%
2.35%
3.21%
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.
-
224.18
141.40
133.53
204.76
105.04
169.52
201.43
224.04
175.37
0.00
% Of Sales
-
1.91%
1.23%
1.29%
2.51%
1.52%
2.05%
2.20%
2.78%
2.12%
1.21%
EBITDA
-
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
3,978.64
EBITDA Margin
-
44.45%
46.86%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
40.50%
Other Income
-
894.10
455.43
535.24
568.69
237.45
286.98
367.97
465.02
217.00
240.25
Interest
-
2,269.13
2,053.40
844.30
776.91
895.65
1,051.07
1,192.40
1,455.91
1,684.75
1,498.11
Depreciation
-
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
854.25
PBT
-
2,191.15
2,150.40
1,803.55
2,229.73
1,081.44
1,024.72
865.00
805.57
887.46
1,866.53
Tax
-
231.02
442.26
462.72
494.79
275.91
33.04
212.44
253.23
269.01
556.26
Tax Rate
-
10.54%
20.57%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
27.59%
PAT
-
1,950.89
1,722.71
1,477.76
1,728.62
778.33
1,071.88
663.20
127.46
624.97
1,447.36
PAT before Minority Interest
-
1,982.88
1,724.65
1,480.12
1,743.48
805.53
1,053.14
652.56
134.40
618.45
1,460.27
Minority Interest
-
-31.99
-1.94
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
-12.91
PAT Margin
-
16.61%
15.00%
14.30%
21.17%
11.24%
12.96%
7.26%
1.58%
7.56%
14.73%
PAT Growth
-
13.25%
16.58%
-14.51%
122.09%
-27.39%
61.62%
420.32%
-79.61%
-56.82%
 
EPS
-
11.16
9.86
8.45
9.89
4.45
6.13
3.79
0.73
3.58
8.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
9,704.13
Share Capital
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
1,626.79
Total Reserves
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
8,077.34
Non-Current Liabilities
51,112.83
31,818.84
23,291.96
10,489.88
10,332.50
10,911.01
10,922.45
12,626.44
15,716.60
14,475.54
Secured Loans
42,577.59
27,161.94
18,880.91
6,876.37
6,972.41
8,280.74
9,240.35
10,821.00
13,125.92
11,940.87
Unsecured Loans
2,319.26
569.26
326.99
0.00
0.00
0.00
0.00
0.00
0.00
6.64
Long Term Provisions
2,610.12
2,449.56
2,676.91
2,596.90
2,292.77
2,058.86
1,238.16
1,370.60
2,207.83
2,091.80
Current Liabilities
12,792.77
8,076.23
8,937.71
7,578.10
5,762.75
6,351.46
5,057.04
4,876.29
4,462.63
6,410.23
Trade Payables
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
2,531.37
Other Current Liabilities
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
2,277.62
Short Term Borrowings
1,689.54
1,934.86
1,730.70
1,055.79
289.97
0.00
0.00
8.19
8.67
1,589.33
Short Term Provisions
1,219.43
892.82
65.01
2,534.66
2,243.32
2,025.21
766.86
683.52
9.11
11.91
Total Liabilities
92,990.66
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
Net Block
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
20,297.83
Gross Block
65,982.60
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
Accumulated Depreciation
11,827.36
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
Non Current Assets
79,837.56
51,437.74
41,407.65
27,799.18
23,935.97
22,360.13
23,986.01
25,281.17
26,474.70
26,296.60
Capital Work in Progress
10,280.93
10,285.09
4,788.19
2,090.60
472.77
391.32
399.97
293.53
530.74
320.61
Non Current Investment
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
936.88
Long Term Loans & Adv.
5,781.78
4,317.68
4,707.38
4,438.02
3,251.57
3,004.28
2,494.99
2,541.37
3,621.26
3,270.02
Other Non Current Assets
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
1,471.26
Current Assets
13,153.10
9,471.57
9,522.47
7,685.76
6,657.56
6,524.12
3,803.69
3,327.32
4,075.36
4,294.70
Current Investments
2,101.60
1,089.08
1,071.15
1,392.35
684.23
744.07
342.27
336.83
218.90
75.39
Inventories
905.33
830.67
987.08
901.02
395.08
639.58
454.73
535.54
592.90
635.83
Sundry Debtors
1,319.82
844.20
1,531.92
670.22
964.46
1,565.20
1,427.75
1,151.22
2,182.75
2,906.34
Cash & Bank
4,695.17
4,206.60
4,013.88
1,134.11
479.18
200.73
203.57
311.03
784.30
357.43
Other Current Assets
4,131.18
284.39
291.49
345.04
4,134.61
3,374.54
1,375.37
992.70
296.51
319.71
Short Term Loans & Adv.
3,830.11
2,216.63
1,626.95
3,243.02
3,705.28
2,844.44
995.69
925.37
225.75
172.12
Net Current Assets
360.33
1,395.34
584.76
107.66
894.81
172.66
-1,253.35
-1,548.97
-387.27
-2,115.53
Total Assets
92,990.66
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
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
3,537.62
PBT
2,213.90
2,166.91
1,942.84
2,238.27
1,098.59
1,114.22
896.93
338.14
891.52
2,016.53
Adjustment
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
2,310.23
Changes in Working Capital
-1,587.84
1,008.51
-1,133.58
-437.54
866.33
-771.30
-298.17
1,185.53
692.93
-490.20
Cash after chg. in Working capital
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
3,836.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-329.06
-385.71
-347.30
-438.76
-183.10
-175.11
-200.68
-155.60
-238.67
-298.94
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
-23,612.86
-8,317.73
-7,009.48
-1,392.23
-1,032.56
300.76
-54.50
-214.82
-761.93
-3,431.00
Net Fixed Assets
-161.32
-73.87
-61.37
-60.20
59.09
250.27
-218.14
-66.32
-335.63
3,322.99
Net Investments
-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
-2,996.43
Others
-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
-3,757.56
Cash from Financing Activity
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
-1,622.42
Net Cash Inflow / Outflow
449.00
-409.27
2,402.27
778.49
152.55
421.71
-86.34
-248.60
495.79
-1,515.80
Opening Cash & Equivalents
4,180.07
4,468.74
1,835.12
1,051.07
895.76
474.43
561.10
809.61
313.94
1,670.64
Closing Cash & Equivalent
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
156.05
126.38
113.16
105.96
88.18
70.79
71.93
67.64
63.61
59.65
ROA
2.58%
3.08%
3.50%
5.28%
2.71%
3.72%
2.31%
0.45%
2.02%
5.66%
ROE
8.27%
8.78%
8.24%
10.95%
6.17%
8.99%
5.70%
1.25%
6.17%
16.96%
ROCE
6.94%
8.83%
7.99%
12.27%
8.92%
9.75%
9.07%
7.73%
10.44%
16.99%
Fixed Asset Turnover
0.22
0.32
0.37
0.37
0.32
0.38
0.42
0.37
0.39
0.52
Receivable days
33.62
37.75
38.90
36.53
66.69
66.03
51.51
75.59
112.39
75.76
Inventory Days
26.97
28.88
33.35
28.96
27.28
24.14
19.78
25.59
27.14
22.00
Payable days
0.00
0.00
0.00
0.00
0.00
33.92
26.38
35.69
43.24
33.46
Cash Conversion Cycle
60.60
66.64
72.25
65.49
93.97
56.25
44.91
65.49
96.29
64.30
Total Debt/Equity
1.82
1.51
1.34
0.51
0.58
0.85
0.89
1.07
1.39
1.53
Interest Cover
1.98
2.06
3.30
3.88
2.21
2.03
1.73
1.27
1.53
2.35

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • JSW Energy’s arm signs BESPA for 250 MW / 500 MWh Standalone BESS
    2nd Jul 2025, 10:13 AM

    These projects will be developed on a Build, Own and Operate model in the state of Rajasthan

    Read More
  • JSW Energy signs 25 years PPA with NHPC
    26th Jun 2025, 10:12 AM

    The aforesaid project is expected to be commissioned in the next 24 months and is located in Rajasthan and Andhra Pradesh

    Read More
  • JSW Energy commissions 281 MW Organic RE Capacity
    6th Jun 2025, 10:12 AM

    Further, JSW Renew Energy Three, a stepdown subsidiary of the Company, has signed PPA with Adani Electricity Mumbai for STU-connected wind capacity of 250 MW

    Read More
  • JSW Energy gets nod to raise Rs 10,000 crore
    16th May 2025, 09:40 AM

    The Board of Directors of the company at its meeting held on May 15, 2025, inter-alia, has approved the same

    Read More
  • JSW Energy’s arm signs agreement with Uttar Pradesh Power Corporation
    2nd May 2025, 09:27 AM

    The project is expected to be commissioned in next 6 years

    Read More
  • JSW Energy to develop 1,600 MW ultra-supercritical thermal power plant in West Bengal
    22nd Apr 2025, 15:18 PM

    The investment required for the project is Rs 16,000 crore

    Read More
  • JSW Energy’s arm completes acquisition of 4.7 GW renewable energy platform
    10th Apr 2025, 12:44 PM

    The total installed capacity now stands at 12.2 GW, with 54 per cent from renewable energy

    Read More
  • JSW Energy surpasses 10 GW capacity in FY25
    2nd Apr 2025, 10:20 AM

    These achievements highlight the Company's commitment towards enhancing energy security and its contribution to the nation's renewable energy goals

    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.