Nifty
:
24631.30
Sensex
:
80597.66
11.95 (0.05%)
57.75 (0.07%)
Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

JSW Holdings Ltd.

Finance - Investment

Rating :
69/99

BSE: 532642 | NSE: JSWHL

NSE BSE
17620.00
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  18098
  •  18098
  •  17500
  •  17679.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  995
  •  17533639
  •  27740
  •  6477.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,606.43
  • 110.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,603.02
  • N/A
  • 0.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.29%
  • 3.79%
  • 6.19%
  • FII
  • DII
  • Others
  • 22.61%
  • 0.22%
  • 0.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.29
  • 21.73
  • -15.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.46
  • 21.66
  • -10.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.91
  • 21.60
  • -16.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.48
  • 40.22
  • 40.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 0.39
  • 0.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.78
  • 43.11
  • 45.94

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
106.92
157.41
P/E Ratio
164.80
111.94
Revenue
170
248
EBITDA
157
Net Income
119
175
ROA
0.5
P/B Ratio
0.80
ROE
0.55
FCFF
115
FCFF Yield
0.44
Net Debt
-4
BVPS
22054.46

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
30.07
27.23
10.43%
29.46
26.99
9.15%
29.22
27.29
7.07%
162.18
89.16
81.90%
Expenses
3.73
3.20
16.56%
3.87
3.41
13.49%
3.27
2.71
20.66%
3.72
3.03
22.77%
EBITDA
26.35
24.03
9.65%
25.59
23.58
8.52%
25.95
24.59
5.53%
158.46
86.13
83.98%
EBIDTM
87.60%
88.26%
86.87%
87.37%
88.80%
90.08%
97.71%
96.60%
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
26.35
24.03
9.65%
25.59
23.58
8.52%
25.95
24.59
5.53%
158.46
86.13
83.98%
Tax
6.67
6.08
9.70%
6.53
4.15
57.35%
6.54
6.37
2.67%
40.19
22.34
79.90%
PAT
19.67
17.95
9.58%
19.07
19.43
-1.85%
19.41
18.22
6.53%
118.27
63.79
85.41%
PATM
65.41%
65.93%
64.73%
71.98%
66.41%
66.75%
72.93%
71.54%
EPS
30.46
47.38
-35.71%
8.76
29.99
-70.79%
12.51
31.28
-60.01%
107.80
56.95
89.29%

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
Net Sales
250.93
248.09
169.56
406.76
186.14
92.81
121.01
107.31
88.65
63.35
Net Sales Growth
47.03%
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
0.00
Gross Profit
250.93
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%
100%
Total Expenditure
14.59
14.05
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
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
10.23
9.00
2.72
3.23
3.15
3.62
3.74
3.37
2.61
% Of Sales
-
4.12%
5.31%
0.67%
1.74%
3.39%
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.12
0.12
0.16
0.15
0.14
0.14
0.37
0.27
0.19
% Of Sales
-
0.05%
0.07%
0.04%
0.08%
0.15%
0.12%
0.34%
0.30%
0.30%
General & Admin Exp.
-
1.87
1.48
1.89
1.39
0.75
0.84
0.45
0.39
0.40
% Of Sales
-
0.75%
0.87%
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
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.83
1.47
1.13
0.99
0.98
0.93
0.81
0.81
0.76
% Of Sales
-
0.74%
0.87%
0.28%
0.53%
1.06%
0.77%
0.75%
0.91%
1.20%
EBITDA
236.35
234.04
157.49
400.86
180.39
87.80
115.48
101.93
83.82
59.40
EBITDA Margin
94.19%
94.34%
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
0.00
0.02
0.32
0.00
Interest
0.00
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
0.00
0.01
0.03
0.03
0.04
0.03
0.02
PBT
236.35
234.04
157.49
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Tax
59.93
59.34
38.84
101.25
45.77
22.00
11.39
14.10
16.11
12.00
Tax Rate
25.36%
25.35%
24.66%
25.26%
25.38%
25.08%
9.86%
13.83%
19.15%
20.21%
PAT
176.42
174.70
118.65
299.61
134.60
65.71
104.06
87.82
68.00
47.38
PAT before Minority Interest
176.42
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
0.00
PAT Margin
70.31%
70.42%
69.98%
73.66%
72.31%
70.80%
85.99%
81.84%
76.71%
74.79%
PAT Growth
47.77%
47.24%
-60.40%
122.59%
104.84%
-36.85%
18.49%
29.15%
43.52%
 
EPS
158.94
157.39
106.89
269.92
121.26
59.20
93.75
79.12
61.26
42.68

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
Shareholder's Funds
31,310.45
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
11.10
11.09
11.07
11.07
11.07
11.08
11.10
Total Reserves
31,298.84
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
3,953.84
3,815.24
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
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.40
4.66
0.91
0.91
1.38
1.31
1.31
1.25
0.88
Current Liabilities
0.92
0.93
0.91
0.77
0.54
0.42
0.56
0.76
1.15
Trade Payables
0.56
0.35
0.21
0.16
0.09
0.18
0.11
0.06
0.00
Other Current Liabilities
0.33
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
0.00
Short Term Provisions
0.03
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
35,265.21
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
0.00
0.01
0.06
0.06
0.08
0.14
0.03
Gross Block
0.03
0.03
0.03
0.03
0.17
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.03
0.03
0.03
0.02
0.11
0.08
0.06
0.03
0.08
Non Current Assets
35,239.64
29,228.20
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
0.00
Non Current Investment
34,045.25
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.
3.91
3.92
2.68
2.65
2.48
2.48
1.48
1.42
315.56
Other Non Current Assets
0.01
0.01
0.00
0.00
0.02
0.03
0.02
0.01
0.00
Current Assets
25.58
22.75
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
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.28
1.78
2.38
3.27
2.61
1.12
2.31
3.79
2.33
Cash & Bank
3.41
4.08
1.14
0.32
1.10
5.94
10.00
7.99
0.05
Other Current Assets
21.88
16.88
11.80
12.02
492.81
423.15
372.84
342.34
11.73
Short Term Loans & Adv.
0.00
0.00
919.49
618.93
485.41
413.35
364.20
334.65
5.16
Net Current Assets
24.66
21.82
933.89
633.78
495.98
429.79
384.59
353.36
12.96
Total Assets
35,265.22
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

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
Cash From Operating Activity
169.03
114.99
298.39
130.24
67.25
103.49
88.89
66.16
31.62
PBT
234.04
157.49
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Adjustment
-240.51
-156.99
-396.49
-175.10
-84.74
-114.75
-94.37
-74.69
-54.97
Changes in Working Capital
1.42
4.02
1.33
6.04
8.51
9.59
8.88
-1.92
-2.61
Cash after chg. in Working capital
-5.05
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
0.00
Tax Paid
-59.50
-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
0.00
Extra & Other Items
233.59
150.56
393.99
164.73
77.84
105.73
86.62
75.29
42.13
Cash From Investing Activity
-169.69
-112.05
-297.57
-131.01
-72.09
-107.55
-86.88
-58.23
-42.93
Net Fixed Assets
0.00
0.00
0.00
0.14
-0.03
0.00
0.03
-0.06
Net Investments
-5,956.55
-6,545.54
1,150.99
-8,385.26
-6,220.29
1,280.25
-8.67
-7,984.57
Others
5,786.86
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
0.00
Net Cash Inflow / Outflow
-0.67
2.94
0.82
-0.78
-4.84
-4.06
2.01
7.93
-11.30
Opening Cash & Equivalents
4.08
1.14
0.32
1.10
5.94
10.00
7.99
0.06
11.36
Closing Cash & Equivalent
3.41
4.08
1.14
0.32
1.10
5.94
10.00
7.99
0.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
28212.23
22919.87
17490.36
17984.08
11383.59
6423.84
7486.32
7451.24
773.05
ROA
0.54%
0.46%
1.34%
0.73%
0.60%
1.24%
0.98%
1.38%
5.51%
ROE
0.62%
0.53%
1.52%
0.83%
0.67%
1.35%
1.06%
1.49%
5.52%
ROCE
0.82%
0.70%
2.04%
1.11%
0.89%
1.50%
1.23%
1.85%
6.92%
Fixed Asset Turnover
8644.25
5908.04
0.00
1896.51
605.62
871.23
700.90
637.78
572.28
Receivable days
1.52
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
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
13.41
7.30
5.64
0.00
Cash Conversion Cycle
1.52
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
0.00
Interest Cover
0.00
0.00
0.00
0.00
1298.41
0.00
0.00
0.00
0.00

Annual Reports:

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

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.