Nifty
:
14371.90
Sensex
:
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)
Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

JSW Holdings Ltd.

Finance - Investment

Rating :
62/99

BSE: 532642 | NSE: JSWHL

NSE BSE
3663.60
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3790.05
  •  3847.00
  •  3633.30
  •  3762.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  731
  •  27.01
  •  4225.00
  •  1300.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,065.79
  • 58.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,059.86
  • N/A
  • 0.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.42%
  • 2.99%
  • 7.68%
  • FII
  • DII
  • Others
  • 26.57%
  • 0.05%
  • 1.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.53
  • 19.17
  • 10.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.41
  • 19.78
  • 6.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.53
  • 23.24
  • 15.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 30.96
  • 31.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 1.40
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.44
  • 24.70
  • 28.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
50.33
85.48
-41.12%
12.48
11.87
5.14%
11.83
11.82
0.08%
11.83
12.36
-4.29%
Expenses
1.04
1.62
-35.80%
1.00
1.20
-16.67%
1.46
1.43
2.10%
1.25
1.09
14.68%
EBITDA
49.28
83.86
-41.24%
11.48
10.67
7.59%
10.37
10.40
-0.29%
10.58
11.28
-6.21%
EBIDTM
97.92%
98.11%
91.98%
89.89%
14.01%
14.01%
89.41%
91.19%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
49.28
83.86
-41.24%
11.48
10.66
7.69%
10.36
10.39
-0.29%
10.57
11.27
-6.21%
Tax
12.47
8.25
51.15%
2.95
1.25
136.00%
0.76
1.43
-46.85%
1.13
1.35
-16.30%
PAT
36.80
75.61
-51.33%
8.53
9.41
-9.35%
9.60
8.96
7.14%
9.44
9.92
-4.84%
PATM
73.13%
88.45%
68.31%
79.30%
7.11%
7.11%
79.81%
80.20%
EPS
35.67
68.85
-48.19%
8.56
9.03
-5.20%
28.29
28.29
0.00%
9.59
7.92
21.09%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
86.47
121.01
107.31
88.65
63.35
Net Sales Growth
-28.85%
12.77%
21.05%
39.94%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
Gross Profit
-4,557.63
121.01
107.31
88.65
63.35
GP Margin
-5,270.76%
100%
100%
100%
100%
Total Expenditure
4.75
5.53
5.38
4.83
3.95
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Employee Cost
-
3.62
3.74
3.37
2.61
% Of Sales
-
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.16
0.14
0.10
0.10
% Of Sales
-
0.13%
0.13%
0.11%
0.16%
General & Admin Exp.
-
0.82
0.68
0.56
0.48
% Of Sales
-
0.68%
0.63%
0.63%
0.76%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
0.93
0.81
0.81
0.76
% Of Sales
-
0.77%
0.75%
0.91%
1.20%
EBITDA
81.71
115.48
101.93
83.82
59.40
EBITDA Margin
94.50%
95.43%
94.99%
94.55%
93.76%
Other Income
0.00
0.00
0.02
0.32
0.00
Interest
0.00
0.00
0.00
0.00
0.00
Depreciation
0.02
0.03
0.04
0.03
0.02
PBT
81.69
115.46
101.92
84.11
59.38
Tax
17.31
11.39
14.10
16.11
12.00
Tax Rate
21.19%
9.86%
13.83%
19.15%
20.21%
PAT
64.37
104.06
87.82
68.00
47.38
PAT before Minority Interest
64.37
104.06
87.82
68.00
47.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
74.44%
85.99%
81.84%
76.71%
74.79%
PAT Growth
-38.05%
18.49%
29.15%
43.52%
 
EPS
57.99
93.75
79.12
61.26
42.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
7,112.22
8,287.57
8,254.67
858.29
Share Capital
11.07
11.07
11.08
11.10
Total Reserves
7,099.03
8,275.02
8,242.88
846.95
Non-Current Liabilities
599.27
717.30
743.30
0.88
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
1.31
1.31
1.25
0.88
Current Liabilities
0.42
0.56
0.06
1.15
Trade Payables
0.18
0.11
0.06
0.00
Other Current Liabilities
0.24
0.45
0.00
1.15
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
Total Liabilities
7,711.91
9,005.43
8,998.03
860.32
Net Block
0.06
0.08
0.14
0.03
Gross Block
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.08
0.06
0.03
0.08
Non Current Assets
7,281.71
8,620.28
1.57
846.21
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
7,279.15
8,618.69
0.00
530.62
Long Term Loans & Adv.
2.48
1.48
1.42
315.56
Other Non Current Assets
0.02
0.02
0.01
0.00
Current Assets
430.21
385.16
8,996.46
14.12
Current Investments
0.00
0.00
8,642.34
0.00
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
1.12
2.31
3.79
2.33
Cash & Bank
5.94
10.00
7.99
0.05
Other Current Assets
423.15
8.62
7.69
6.57
Short Term Loans & Adv.
413.37
364.22
334.65
5.16
Net Current Assets
429.79
384.59
8,996.40
12.96
Total Assets
7,711.92
9,005.44
8,998.03
860.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
103.49
88.89
66.16
-10.51
PBT
115.46
101.92
84.11
59.38
Adjustment
-114.75
-94.37
-74.69
-54.97
Changes in Working Capital
9.59
8.88
-1.92
-2.61
Cash after chg. in Working capital
10.30
16.43
7.50
1.80
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-12.55
-14.16
-16.62
-12.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
105.73
86.62
75.29
0.00
Cash From Investing Activity
-107.55
-86.88
-58.23
-0.80
Net Fixed Assets
0.00
0.03
-0.06
Net Investments
1,280.25
-8.67
-7,984.57
Others
-1,387.80
-78.24
7,926.40
Cash from Financing Activity
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
-4.06
2.01
7.93
-11.30
Opening Cash & Equivalents
10.00
7.99
0.06
11.36
Closing Cash & Equivalent
5.94
10.00
7.99
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
6423.84
7486.32
7451.24
773.05
ROA
1.24%
0.98%
1.38%
5.51%
ROE
1.35%
1.06%
1.49%
5.52%
ROCE
1.50%
1.23%
1.85%
6.92%
Fixed Asset Turnover
871.23
700.90
637.78
572.28
Receivable days
5.18
10.38
12.60
13.41
Inventory Days
0.00
0.00
0.00
0.00
Payable days
13.35
7.70
5.90
0.00
Cash Conversion Cycle
-8.17
2.68
6.70
13.41
Total Debt/Equity
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • JSW Holdings reports 48% fall in Q2 consolidated net profit
    2nd Nov 2020, 11:25 AM

    Total income of the company decreased by 41.12% at Rs 50.33 crore for Q2FY21

    Read More
  • JSW Holdings - Quarterly Results
    31st Oct 2020, 13:14 PM

    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.