Nifty
:
25935.15
Sensex
:
84273.92
67.85 (0.26%)
208.17 (0.25%)
Nifty
Sensex
:
:
25935.15
84273.92
67.85 (0.26%)
208.17 (0.25%)

JSW Energy Ltd.

Power Generation/Distribution

Rating :
56/99

BSE: 533148 | NSE: JSWENERGY

NSE BSE
483.70
10-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  484
  •  485.4
  •  478.9
  •  480.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1165204
  •  562243528.65
  •  579
  •  418.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87,294.54
  • 38.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,50,460.73
  • 0.41%
  • 2.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.27%
  • 2.13%
  • 4.18%
  • FII
  • DII
  • Others
  • 9.5%
  • 13.72%
  • 1.20%

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
  • 41.96
  • 44.67
  • 46.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.30
  • 3.13
  • 3.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.42
  • 17.35
  • 19.65

Earnings Forecasts:

(Updated: 07-02-2026)
Description
2024
2025
2026
2027
Adj EPS
11.19
13.11
16.79
20.06
P/E Ratio
43.23
36.90
28.81
24.11
Revenue
11528.8
20935.8
24054.6
27162.5
EBITDA
5164.23
10561.1
13187
15850.9
Net Income
1950.89
2194.74
2757.19
3555.61
ROA
2.63
4.27
4.42
4.64
P/B Ratio
3.09
2.77
2.53
2.30
ROE
8.1
7.79
9.02
10.01
FCFF
-5218.28
-16611.3
-10410.2
-7026.94
FCFF Yield
-4.11
-13.07
-8.19
-5.53
Net Debt
43388.4
65653.9
77375.5
90216.5
BVPS
156.78
174.35
191.18
210.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
4,081.76
2,438.88
67.36%
5,177.42
3,237.66
59.91%
5,143.37
2,879.46
78.62%
3,189.39
2,755.87
15.73%
Expenses
2,052.19
1,525.15
34.56%
2,180.96
1,552.79
40.45%
2,354.71
1,461.72
61.09%
1,984.91
1,587.34
25.05%
EBITDA
2,029.57
913.73
122.12%
2,996.46
1,684.87
77.85%
2,788.66
1,417.74
96.70%
1,204.48
1,168.53
3.08%
EBIDTM
49.72%
37.47%
57.88%
52.04%
54.22%
49.24%
37.77%
42.40%
Other Income
172.78
201.16
-14.11%
183.65
221.74
-17.18%
267.87
163.20
64.14%
308.00
123.48
149.43%
Interest
1,484.88
564.50
163.04%
1,417.56
518.29
173.51%
1,305.52
511.06
155.45%
675.28
533.21
26.64%
Depreciation
828.70
405.52
104.35%
809.02
391.81
106.48%
738.59
375.45
96.72%
481.86
426.73
12.92%
PBT
-176.42
144.87
-
953.53
996.51
-4.31%
1,012.42
694.43
45.79%
355.34
332.07
7.01%
Tax
-701.63
-7.41
-
131.22
128.17
2.38%
179.55
164.06
9.44%
-53.80
-6.35
-
PAT
525.21
152.28
244.90%
822.31
868.34
-5.30%
832.87
530.37
57.04%
409.14
338.42
20.90%
PATM
12.87%
6.24%
15.88%
26.82%
16.19%
18.42%
12.83%
12.28%
EPS
2.40
0.96
150.00%
4.03
4.89
-17.59%
4.26
2.99
42.47%
2.34
2.14
9.35%

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
17,591.94
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
55.52%
2.26%
11.17%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
-15.89%
 
Cost Of Goods Sold
222.13
0.00
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
17,369.81
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
98.74%
100%
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
8,572.77
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
9,019.17
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
51.27%
44.45%
46.86%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
40.50%
Other Income
932.30
894.10
455.43
535.24
568.69
237.45
286.98
367.97
465.02
217.00
240.25
Interest
4,883.24
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
2,858.17
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
2,144.87
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
-444.66
231.02
442.26
462.72
494.79
275.91
33.04
212.44
253.23
269.01
556.26
Tax Rate
-20.73%
10.54%
20.57%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
27.59%
PAT
2,589.53
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
2,261.93
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
-327.60
-31.99
-1.94
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
-12.91
PAT Margin
14.72%
16.61%
15.00%
14.30%
21.17%
11.24%
12.96%
7.26%
1.58%
7.56%
14.73%
PAT Growth
37.05%
13.25%
16.58%
-14.51%
122.09%
-27.39%
61.62%
420.32%
-79.61%
-56.82%
 
EPS
14.82
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 completes acquisition of Tidong Power
    30th Jan 2026, 10:30 AM

    The transaction values the asset at an Enterprise Valuation of around Rs 1728 crore

    Read More
  • JSW Energy reports over 2- fold jump in Q3 consolidated net profit
    27th Jan 2026, 11:52 AM

    Total consolidated income of the company increased by 61.15% at Rs 4254.54 crore for Q3FY26

    Read More
  • JSW Energy - Quarterly Results
    24th Jan 2026, 00:00 AM

    Read More
  • JSW Energy signs PPA with WBSEDCL
    21st Jan 2026, 09:39 AM

    The plant is awarded under competitive bidding process invited by WBSEDCL

    Read More
  • JSW Energy’s arm inks PPA with Karnataka DISCOMs
    12th Dec 2025, 17:39 PM

    The PPA has a tenure of 25 years, starting April 1, 2026, and a tariff rate of Rs 5.78 per kWh

    Read More
  • JSW Energy gets CoC nod to acquire Raigarh Champa Rail Infrastructure
    21st Nov 2025, 11:42 AM

    It received a Letter of Intent from the Resolution Professional on November 19, 2025

    Read More
  • JSW Energy raises Rs 250 crore through NCDs
    13th Nov 2025, 09:38 AM

    The Finance Committee, at its meeting held on November 12, 2025, has allotted the same

    Read More
  • JSW Energy commissions first green hydrogen manufacturing plant in Karnataka
    11th Nov 2025, 11:29 AM

    Under a seven-year offtake agreement with JSW Steel, the plant will supply 3,800 tons per annum (TPA) of green hydrogen, along with green oxygen of 30,000 TPA

    Read More
  • JSW Energy commissions 85 MW of renewable energy capacity
    10th Nov 2025, 09:09 AM

    The company’s total installed capacity has reached to 13,295 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.