Nifty
:
25044.35
Sensex
:
82055.11
72.45 (0.29%)
158.32 (0.19%)
Nifty
Sensex
:
:
25044.35
82055.11
72.45 (0.29%)
158.32 (0.19%)

JSW Holdings Ltd.

Finance - Investment

Rating :
67/99

BSE: 532642 | NSE: JSWHL

NSE BSE
21435.00
24-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  21400
  •  21700
  •  21105
  •  21035.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  540
  •  11552075
  •  27740
  •  6455

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,765.24
  • 121.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,761.83
  • N/A
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.29%
  • 3.76%
  • 6.27%
  • FII
  • DII
  • Others
  • 22.63%
  • 0.15%
  • 0.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.13
  • 6.98
  • -3.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 6.40
  • -2.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.45
  • 2.66
  • -4.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.46
  • 35.96
  • 36.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.37
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.55
  • 40.76
  • 42.10

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
106.92
157.41
P/E Ratio
200.48
136.17
Revenue
170
248
EBITDA
157
Net Income
119
175
ROA
0.5
P/B Ratio
0.97
ROE
0.55
FCFF
115
FCFF Yield
0.44
Net Debt
-4
BVPS
22054.46

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
29.46
26.99
9.15%
29.22
27.29
7.07%
162.18
89.16
81.90%
27.23
26.12
4.25%
Expenses
3.87
3.41
13.49%
3.27
2.71
20.66%
3.72
3.03
22.77%
3.20
2.92
9.59%
EBITDA
25.59
23.58
8.52%
25.95
24.59
5.53%
158.46
86.13
83.98%
24.03
23.20
3.58%
EBIDTM
86.87%
87.37%
88.80%
90.08%
97.71%
96.60%
88.26%
88.82%
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
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
25.59
23.58
8.52%
25.95
24.59
5.53%
158.46
86.13
83.98%
24.03
23.20
3.58%
Tax
6.53
4.15
57.35%
6.54
6.37
2.67%
40.19
22.34
79.90%
6.08
5.98
1.67%
PAT
19.07
19.43
-1.85%
19.41
18.22
6.53%
118.27
63.79
85.41%
17.95
17.22
4.24%
PATM
64.73%
71.98%
66.41%
66.75%
72.93%
71.54%
65.93%
65.93%
EPS
8.76
29.99
-70.79%
12.51
31.28
-60.01%
107.80
56.95
89.29%
47.38
21.95
115.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
248.09
169.56
406.76
186.14
92.81
121.01
107.31
88.65
63.35
Net Sales Growth
46.31%
-58.31%
118.52%
100.56%
-23.30%
12.77%
21.05%
39.94%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
248.09
169.56
406.76
186.14
92.81
121.01
107.31
88.65
63.35
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
14.06
12.07
5.90
5.75
5.01
5.53
5.38
4.83
3.95
Power & Fuel Cost
-
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%
Employee Cost
-
9.00
2.72
3.23
3.15
3.62
3.74
3.37
2.61
% Of Sales
-
5.31%
0.67%
1.74%
3.39%
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.16
0.16
0.15
0.14
0.14
0.37
0.27
0.19
% Of Sales
-
0.09%
0.04%
0.08%
0.15%
0.12%
0.34%
0.30%
0.30%
General & Admin Exp.
-
1.43
1.89
1.39
0.75
0.84
0.45
0.39
0.40
% Of Sales
-
0.84%
0.46%
0.75%
0.81%
0.69%
0.42%
0.44%
0.63%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
1.47
1.13
0.99
0.98
0.93
0.81
0.81
0.76
% Of Sales
-
0.87%
0.28%
0.53%
1.06%
0.77%
0.75%
0.91%
1.20%
EBITDA
234.03
157.49
400.86
180.39
87.80
115.48
101.93
83.82
59.40
EBITDA Margin
94.33%
92.88%
98.55%
96.91%
94.60%
95.43%
94.99%
94.55%
93.76%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.32
0.00
Interest
0.00
0.00
0.00
0.00
0.07
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.01
0.03
0.03
0.04
0.03
0.02
PBT
234.03
157.49
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Tax
59.34
38.84
101.25
45.77
22.00
11.39
14.10
16.11
12.00
Tax Rate
25.36%
24.66%
25.26%
25.38%
25.08%
9.86%
13.83%
19.15%
20.21%
PAT
174.70
118.65
299.61
134.60
65.71
104.06
87.82
68.00
47.38
PAT before Minority Interest
174.70
118.65
299.61
134.60
65.71
104.06
87.82
68.00
47.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
70.42%
69.98%
73.66%
72.31%
70.80%
85.99%
81.84%
76.71%
74.79%
PAT Growth
47.23%
-60.40%
122.59%
104.84%
-36.85%
18.49%
29.15%
43.52%
 
EPS
157.39
106.89
269.92
121.26
59.20
93.75
79.12
61.26
42.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
25,434.78
19,409.90
19,954.34
12,602.23
7,112.22
8,287.57
8,254.67
858.29
Share Capital
11.10
11.10
11.09
11.07
11.07
11.07
11.08
11.10
Total Reserves
25,423.09
19,398.30
19,940.44
12,588.63
7,099.03
8,275.02
8,242.88
846.95
Non-Current Liabilities
3,815.30
2,628.21
2,801.22
1,442.29
599.27
717.30
742.59
0.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.72
0.91
0.91
1.38
1.31
1.31
1.25
0.88
Current Liabilities
0.87
0.91
0.77
0.54
0.42
0.56
0.76
1.15
Trade Payables
0.35
0.21
0.16
0.09
0.18
0.11
0.06
0.00
Other Current Liabilities
0.51
0.70
0.60
0.45
0.24
0.45
0.70
1.15
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
29,250.95
22,039.02
22,756.33
14,045.06
7,711.91
9,005.43
8,998.02
860.32
Net Block
0.00
0.00
0.01
0.06
0.06
0.08
0.14
0.03
Gross Block
0.03
0.03
0.03
0.17
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.03
0.03
0.02
0.11
0.08
0.06
0.03
0.08
Non Current Assets
28,195.26
21,104.22
22,121.78
13,548.54
7,281.71
8,620.28
8,643.90
846.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
28,191.35
21,101.53
22,119.12
13,545.98
7,279.15
8,618.69
8,642.34
530.62
Long Term Loans & Adv.
3.90
2.68
2.65
2.48
2.48
1.48
1.42
315.56
Other Non Current Assets
0.01
0.00
0.00
0.02
0.03
0.02
0.01
0.00
Current Assets
1,055.69
934.81
634.55
496.52
430.21
385.16
354.12
14.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.78
2.38
3.27
2.61
1.12
2.31
3.79
2.33
Cash & Bank
4.08
1.14
0.32
1.10
5.94
10.00
7.99
0.05
Other Current Assets
1,049.81
11.80
12.02
7.40
423.15
372.84
342.34
11.73
Short Term Loans & Adv.
1,032.93
919.49
618.93
485.41
413.35
364.20
334.65
5.16
Net Current Assets
1,054.82
933.89
633.78
495.98
429.79
384.59
353.36
12.96
Total Assets
29,250.95
22,039.03
22,756.33
14,045.06
7,711.92
9,005.44
8,998.02
860.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
114.99
298.39
130.24
67.25
103.49
88.89
66.16
31.62
PBT
157.49
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Adjustment
-156.99
-396.49
-175.10
-84.74
-114.75
-94.37
-74.69
-54.97
Changes in Working Capital
4.02
1.33
6.04
8.51
9.59
8.88
-1.92
-2.61
Cash after chg. in Working capital
4.52
5.70
11.31
11.48
10.30
16.43
7.50
1.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.09
-101.30
-45.80
-22.06
-12.55
-14.16
-16.62
-12.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
150.56
393.99
164.73
77.84
105.73
86.62
75.29
42.13
Cash From Investing Activity
-112.05
-297.57
-131.01
-72.09
-107.55
-86.88
-58.23
-42.93
Net Fixed Assets
0.00
0.00
0.14
-0.03
0.00
0.03
-0.06
Net Investments
-6,545.54
1,150.99
-8,385.26
-6,220.29
1,280.25
-8.67
-7,984.57
Others
6,433.49
-1,448.56
8,254.11
6,148.23
-1,387.80
-78.24
7,926.40
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
2.94
0.82
-0.78
-4.84
-4.06
2.01
7.93
-11.30
Opening Cash & Equivalents
1.14
0.32
1.10
5.94
10.00
7.99
0.06
11.36
Closing Cash & Equivalent
4.08
1.14
0.32
1.10
5.94
10.00
7.99
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
22919.87
17490.36
17984.08
11383.59
6423.84
7486.32
7451.24
773.05
ROA
0.46%
1.34%
0.73%
0.60%
1.24%
0.98%
1.38%
5.51%
ROE
0.53%
1.52%
0.83%
0.67%
1.35%
1.06%
1.49%
5.52%
ROCE
0.70%
2.04%
1.11%
0.89%
1.50%
1.23%
1.85%
6.92%
Fixed Asset Turnover
5908.04
0.00
1896.51
605.62
871.23
700.90
637.78
572.28
Receivable days
4.48
2.54
5.77
7.34
5.18
10.38
12.60
13.41
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
13.41
7.30
5.64
0.00
Cash Conversion Cycle
4.48
2.54
5.77
7.34
-8.23
3.08
6.96
13.41
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
1298.41
0.00
0.00
0.00
0.00

Annual Reports:

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

News Update:


No Latest News!

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.