Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

JSW Holdings Ltd.

Finance - Investment

Rating :
59/99

BSE: 532642 | NSE: JSWHL

NSE BSE
6711.70
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  6800.00
  •  6825.00
  •  6611.00
  •  6768.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4343
  •  292.96
  •  7490.85
  •  3950.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,425.32
  • 45.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,357.28
  • N/A
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.29%
  • 3.84%
  • 7.36%
  • FII
  • DII
  • Others
  • 21.42%
  • 0.09%
  • 1.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.10
  • 30.54
  • 63.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.62
  • 31.50
  • 35.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.70
  • 27.82
  • 65.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.46
  • 30.02
  • 30.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 0.48
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.08
  • 29.52
  • 29.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
27.29
26.02
4.88%
89.16
337.49
-73.58%
26.12
18.80
38.94%
24.45
19.18
27.48%
Expenses
2.71
1.28
111.72%
3.03
2.13
42.25%
2.92
1.25
133.60%
1.23
1.01
21.78%
EBITDA
24.59
24.74
-0.61%
86.13
335.36
-74.32%
23.20
17.55
32.19%
23.22
18.17
27.79%
EBIDTM
90.08%
95.07%
96.60%
99.37%
88.82%
93.34%
94.96%
94.73%
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
24.59
24.74
-0.61%
86.13
335.36
-74.32%
23.20
17.55
32.19%
23.22
18.16
27.86%
Tax
6.37
6.28
1.43%
22.34
84.70
-73.62%
5.98
4.41
35.60%
5.85
4.69
24.73%
PAT
18.22
18.46
-1.30%
63.79
250.66
-74.55%
17.22
13.14
31.05%
17.36
13.48
28.78%
PATM
66.75%
70.92%
71.54%
74.27%
65.93%
69.86%
71.01%
70.28%
EPS
31.28
26.98
15.94%
56.95
229.34
-75.17%
21.95
5.00
339.00%
37.36
14.31
161.08%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
167.02
406.76
186.14
92.81
121.01
107.31
88.65
63.35
Net Sales Growth
-58.40%
118.52%
100.56%
-23.30%
12.77%
21.05%
39.94%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
167.03
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%
Total Expenditure
9.89
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
2.72
3.23
3.15
3.62
3.74
3.37
2.61
% Of Sales
-
0.67%
1.74%
3.39%
2.99%
3.49%
3.80%
4.12%
Manufacturing Exp.
-
0.16
0.15
0.14
0.14
0.37
0.27
0.19
% Of Sales
-
0.04%
0.08%
0.15%
0.12%
0.34%
0.30%
0.30%
General & Admin Exp.
-
1.89
1.39
0.75
0.84
0.45
0.39
0.40
% Of Sales
-
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.13
0.99
0.98
0.93
0.81
0.81
0.76
% Of Sales
-
0.28%
0.53%
1.06%
0.77%
0.75%
0.91%
1.20%
EBITDA
157.14
400.86
180.39
87.80
115.48
101.93
83.82
59.40
EBITDA Margin
94.08%
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
0.02
0.32
0.00
Interest
0.00
0.00
0.00
0.07
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.01
0.03
0.03
0.04
0.03
0.02
PBT
157.14
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Tax
40.54
101.25
45.77
22.00
11.39
14.10
16.11
12.00
Tax Rate
25.80%
25.26%
25.38%
25.08%
9.86%
13.83%
19.15%
20.21%
PAT
116.59
299.61
134.60
65.71
104.06
87.82
68.00
47.38
PAT before Minority Interest
116.59
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
PAT Margin
69.81%
73.66%
72.31%
70.80%
85.99%
81.84%
76.71%
74.79%
PAT Growth
-60.58%
122.59%
104.84%
-36.85%
18.49%
29.15%
43.52%
 
EPS
105.04
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
19,409.90
19,954.34
12,602.23
7,112.22
8,287.57
8,254.67
858.29
Share Capital
11.10
11.09
11.07
11.07
11.07
11.08
11.10
Total Reserves
19,398.30
19,940.44
12,588.63
7,099.03
8,275.02
8,242.88
846.95
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.91
0.91
1.38
1.31
1.31
1.25
0.88
Current Liabilities
0.91
0.77
0.54
0.42
0.56
0.76
1.15
Trade Payables
0.21
0.16
0.09
0.18
0.11
0.06
0.00
Other Current Liabilities
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
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
22,039.02
22,756.33
14,045.06
7,711.91
9,005.43
8,998.02
860.32
Net Block
0.00
0.01
0.06
0.06
0.08
0.14
0.03
Gross Block
0.03
0.03
0.17
0.14
0.14
0.17
0.11
Accumulated Depreciation
0.03
0.02
0.11
0.08
0.06
0.03
0.08
Non Current Assets
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
Non Current Investment
21,101.53
22,119.12
13,545.98
7,279.15
8,618.69
8,642.34
530.62
Long Term Loans & Adv.
2.68
2.65
2.48
2.48
1.48
1.42
315.56
Other Non Current Assets
0.00
0.00
0.02
0.03
0.02
0.01
0.00
Current Assets
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
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
2.38
3.27
2.61
1.12
2.31
3.79
2.33
Cash & Bank
1.14
0.32
1.10
5.94
10.00
7.99
0.05
Other Current Assets
931.29
12.02
7.40
9.80
372.84
342.34
11.73
Short Term Loans & Adv.
919.47
618.93
485.41
413.35
364.20
334.65
5.16
Net Current Assets
933.89
633.78
495.98
429.79
384.59
353.36
12.96
Total Assets
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
298.39
130.24
67.25
103.49
88.89
66.16
31.62
PBT
400.86
180.37
87.71
115.46
101.92
84.11
59.38
Adjustment
-396.49
-175.10
-84.74
-114.75
-94.37
-74.69
-54.97
Changes in Working Capital
12.93
6.04
8.51
9.59
8.88
-1.92
-2.61
Cash after chg. in Working capital
17.31
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
Tax Paid
-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
Extra & Other Items
382.38
164.73
77.84
105.73
86.62
75.29
42.13
Cash From Investing Activity
-297.57
-131.01
-72.09
-107.55
-86.88
-58.23
-42.93
Net Fixed Assets
0.00
0.14
-0.03
0.00
0.03
-0.06
Net Investments
1,150.99
-8,385.26
-6,220.29
1,280.25
-8.67
-7,984.57
Others
-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
Net Cash Inflow / Outflow
0.82
-0.78
-4.84
-4.06
2.01
7.93
-11.30
Opening Cash & Equivalents
0.32
1.10
5.94
10.00
7.99
0.06
11.36
Closing Cash & Equivalent
1.14
0.32
1.10
5.94
10.00
7.99
0.05

Financial Ratios

Standalone /

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

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • JSW Holdings - Quarterly Results
    24th Jan 2024, 13:53 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.