Nifty
:
24773.15
Sensex
:
80787.30
32.15 (0.13%)
76.54 (0.09%)
Nifty
Sensex
:
:
24773.15
80787.30
32.15 (0.13%)
76.54 (0.09%)

JSW Energy Ltd.

Power Generation/Distribution

Rating :
46/99

BSE: 533148 | NSE: JSWENERGY

NSE BSE
510.20
08-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  505.2
  •  520
  •  505.2
  •  504.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1649154
  •  847089978.4
  •  804.9
  •  418.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 89,153.67
  • 41.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,34,079.80
  • 0.39%
  • 3.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.27%
  • 2.29%
  • 4.06%
  • FII
  • DII
  • Others
  • 12.35%
  • 10.75%
  • 1.28%

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
  • 35.80
  • 43.70
  • 46.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.21
  • 2.94
  • 3.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 16.43
  • 19.04

Earnings Forecasts:

(Updated: 08-09-2025)
Description
2024
2025
2026
2027
Adj EPS
11.19
17.39
20.34
18.18
P/E Ratio
45.59
29.34
25.08
28.06
Revenue
11528.8
20831.3
23795.7
26900.3
EBITDA
5164.23
10595.5
13056.1
16148.9
Net Income
1950.89
3059.47
3570.08
3107.84
ROA
2.63
5.17
5.52
2.65
P/B Ratio
3.25
2.93
2.64
2.29
ROE
8.1
10.67
11.16
6.89
FCFF
-5218.28
-9103.2
-6285.52
8647.23
FCFF Yield
-3.78
-6.59
-4.55
6.26
Net Debt
43388.4
60015.8
69414.3
85061.1
BVPS
156.78
174.37
193.62
222.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
5,143.37
2,879.46
78.62%
3,189.39
2,755.87
15.73%
2,438.88
2,542.77
-4.09%
3,237.66
3,259.42
-0.67%
Expenses
2,354.71
1,461.72
61.09%
1,984.91
1,587.34
25.05%
1,525.15
1,431.98
6.51%
1,552.79
1,379.04
12.60%
EBITDA
2,788.66
1,417.74
96.70%
1,204.48
1,168.53
3.08%
913.73
1,110.79
-17.74%
1,684.87
1,880.38
-10.40%
EBIDTM
54.22%
49.24%
37.77%
42.40%
37.47%
43.68%
52.04%
57.69%
Other Income
267.87
163.20
64.14%
308.00
123.48
149.43%
201.16
118.64
69.55%
221.74
127.94
73.32%
Interest
1,305.52
511.06
155.45%
675.28
533.21
26.64%
564.50
520.82
8.39%
518.29
513.70
0.89%
Depreciation
738.59
375.45
96.72%
481.86
426.73
12.92%
405.52
400.06
1.36%
391.81
408.68
-4.13%
PBT
1,012.42
694.43
45.79%
355.34
332.07
7.01%
144.87
308.55
-53.05%
996.51
1,085.94
-8.24%
Tax
179.55
164.06
9.44%
-53.80
-6.35
-
-7.41
77.93
-
128.17
235.07
-45.48%
PAT
832.87
530.37
57.04%
409.14
338.42
20.90%
152.28
230.62
-33.97%
868.34
850.87
2.05%
PATM
16.19%
18.42%
12.83%
12.28%
6.24%
9.07%
26.82%
26.11%
EPS
4.26
2.99
42.47%
2.34
2.14
9.35%
0.96
1.41
-31.91%
4.89
5.18
-5.60%

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
14,009.30
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
22.49%
2.26%
11.17%
26.50%
17.98%
-16.32%
-9.47%
13.53%
-2.60%
-15.89%
 
Cost Of Goods Sold
173.66
0.00
0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
13,835.64
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
98.76%
100%
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
7,417.56
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
6,591.74
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
47.05%
44.45%
46.86%
31.76%
43.70%
41.99%
35.74%
31.22%
34.32%
40.23%
40.50%
Other Income
998.77
894.10
455.43
535.24
568.69
237.45
286.98
367.97
465.02
217.00
240.25
Interest
3,063.59
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
2,017.78
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
2,509.14
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
246.51
231.02
442.26
462.72
494.79
275.91
33.04
212.44
253.23
269.01
556.26
Tax Rate
9.82%
10.54%
20.57%
24.06%
22.19%
25.51%
3.04%
24.56%
65.33%
30.31%
27.59%
PAT
2,262.63
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
2,150.30
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
-112.33
-31.99
-1.94
-2.36
-14.86
-27.20
18.74
10.64
-6.94
6.52
-12.91
PAT Margin
16.15%
16.61%
15.00%
14.30%
21.17%
11.24%
12.96%
7.26%
1.58%
7.56%
14.73%
PAT Growth
16.02%
13.25%
16.58%
-14.51%
122.09%
-27.39%
61.62%
420.32%
-79.61%
-56.82%
 
EPS
12.95
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 commissions final 80 MW Unit of Kutehr Hydroelectric Power Plant
    9th Aug 2025, 11:56 AM

    The Kutehr plant is situated in Chamba district of Himachal Pradesh and is amongst one of the fastest built greenfield hydro projects in India

    Read More
  • JSW Energy commissions second 80 MW Unit of Kutehr Hydroelectric Power Plant
    6th Aug 2025, 09:13 AM

    With this capacity addition, the installed hydro capacity stands at 1,551 MW, solar at 2,157 MW, Wind at 3,562 MW, taking the share of renewables to 56%

    Read More
  • JSW Energy commissions First 80 MW Unit of 240 MW Kutehr Hydroelectric Power Plant
    4th Aug 2025, 11:42 AM

    With this capacity addition, the installed hydro capacity stands at 1,471 MW, solar at 2,157 MW, Wind at 3,562 MW, taking the share of renewables to 56%

    Read More
  • JSW Energy reports 42% jump in Q1 consolidated net profit
    1st Aug 2025, 11:30 AM

    The total consolidated income of the company increased by 77.85% at Rs 5411.24 crore for Q1FY26

    Read More
  • JSW Energy - Quarterly Results
    31st Jul 2025, 18:15 PM

    Read More
  • JSW Energy’s arm inks power purchase agreement with Solar Energy Corporation of India
    25th Jul 2025, 10:00 AM

    The agreement has been signed for a tenure of 25 years at a tariff of Rs 4.98 per kWh

    Read More
  • JSW Energy’s arm signs PPA with BESCOM for solar project with battery storage
    24th Jul 2025, 09:29 AM

    The aforesaid project will be developed on a designated site and connected to the 220/400 kV KPTCL Firozabad substation in Kalaburagi district

    Read More
  • JSW Energy commissions 261 MW renewable energy capacity
    7th Jul 2025, 09:30 AM

    With this, the cumulative capacity addition during Q1 FY26 stands at 1.9 GW constituting both organic and inorganic capacities

    Read More
  • 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

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.