Nifty
:
25175.40
Sensex
:
81857.48
126.75 (0.51%)
319.78 (0.39%)
Nifty
Sensex
:
:
25175.40
81857.48
126.75 (0.51%)
319.78 (0.39%)

JSW Infrastructure Ltd.

Port

Rating :
67/99

BSE: 543994 | NSE: JSWINFRA

NSE BSE
260.30
27-Jan-2026
  • Open
  • High
  • Low
  • Previous Close
  •  260
  •  264.65
  •  256.9
  •  256.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1549493
  •  403444428.3
  •  349
  •  218.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54,600.04
  • 33.82
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 57,396.95
  • 0.31%
  • 5.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 83.62%
  • 0.58%
  • 5.16%
  • FII
  • DII
  • Others
  • 7.13%
  • 2.13%
  • 1.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.15
  • -
  • 11.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.85
  • -
  • 6.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.17
  • -
  • 26.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 50.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.84

Earnings Forecasts:

(Updated: 24-01-2026)
Description
2024
2025
2026
2027
Adj EPS
7.16
7.4
8.19
11.37
P/E Ratio
36.35
35.18
31.78
22.89
Revenue
4476.14
5378.33
6445.74
8972.73
EBITDA
2262.18
2557.21
3032.96
4277.97
Net Income
1503.08
1527.76
1644.95
2204.38
ROA
9.77
7.88
6.68
4.77
P/B Ratio
5.57
4.90
4.05
3.49
ROE
16.96
14.37
13.25
15.55
FCFF
-28.72
-2873.81
-4176
-1813.02
FCFF Yield
-0.05
-4.91
-7.14
-3.1
Net Debt
2400.28
4914.76
8494.48
11946.2
BVPS
46.77
53.11
64.33
74.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
1,349.66
1,181.83
14.20%
1,265.59
1,001.36
26.39%
1,223.85
1,009.77
21.20%
1,283.18
1,096.38
17.04%
Expenses
720.08
754.39
-4.55%
661.21
325.71
103.01%
642.69
495.13
29.80%
556.07
573.87
-3.10%
EBITDA
629.58
427.44
47.29%
604.38
675.65
-10.55%
581.16
514.64
12.93%
727.11
522.51
39.16%
EBIDTM
46.65%
36.17%
47.75%
67.47%
47.49%
50.97%
56.66%
47.66%
Other Income
59.72
83.48
-28.46%
106.72
86.83
22.91%
89.85
93.92
-4.33%
88.72
103.92
-14.63%
Interest
78.91
97.37
-18.96%
99.29
74.68
32.95%
54.99
82.34
-33.22%
94.01
75.41
24.67%
Depreciation
163.98
137.64
19.14%
148.52
133.86
10.95%
143.46
134.58
6.60%
140.47
133.65
5.10%
PBT
439.17
275.91
59.17%
463.29
553.94
-16.36%
472.56
391.64
20.66%
581.35
417.37
39.29%
Tax
74.32
-59.71
-
94.48
180.21
-47.57%
82.99
95.09
-12.72%
65.77
88.29
-25.51%
PAT
364.85
335.62
8.71%
368.81
373.73
-1.32%
389.57
296.55
31.37%
515.58
329.08
56.67%
PATM
27.03%
28.40%
29.14%
37.32%
31.83%
29.37%
40.18%
30.02%
EPS
1.72
1.59
8.18%
1.74
1.79
-2.79%
1.85
1.42
30.28%
2.46
1.61
52.80%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,122.28
4,476.14
3,762.89
3,194.73
2,273.06
713.86
553.51
494.83
454.07
Net Sales Growth
19.42%
18.95%
17.78%
40.55%
218.42%
28.97%
11.86%
8.98%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
144.77
Gross Profit
5,122.28
4,476.14
3,762.89
3,194.73
2,273.06
713.86
553.51
494.83
309.31
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
68.12%
Total Expenditure
2,580.05
2,218.07
1,798.33
1,574.52
1,163.63
238.03
215.38
196.13
186.32
Power & Fuel Cost
-
180.42
160.89
125.01
91.60
18.43
19.13
9.10
0.00
% Of Sales
-
4.03%
4.28%
3.91%
4.03%
2.58%
3.46%
1.84%
0%
Employee Cost
-
240.65
284.64
229.95
149.65
44.21
36.69
29.32
29.75
% Of Sales
-
5.38%
7.56%
7.20%
6.58%
6.19%
6.63%
5.93%
6.55%
Manufacturing Exp.
-
344.14
275.59
256.47
453.15
106.95
91.76
20.55
0.00
% Of Sales
-
7.69%
7.32%
8.03%
19.94%
14.98%
16.58%
4.15%
0%
General & Admin Exp.
-
891.57
756.18
631.18
445.34
61.51
60.24
11.22
8.93
% Of Sales
-
19.92%
20.10%
19.76%
19.59%
8.62%
10.88%
2.27%
1.97%
Selling & Distn. Exp.
-
527.96
301.45
320.05
1.19
0.10
0.20
80.91
2.00
% Of Sales
-
11.79%
8.01%
10.02%
0.05%
0.01%
0.04%
16.35%
0.44%
Miscellaneous Exp.
-
33.33
19.58
11.86
22.70
6.83
7.37
45.03
0.87
% Of Sales
-
0.74%
0.52%
0.37%
1.00%
0.96%
1.33%
9.10%
0.19%
EBITDA
2,542.23
2,258.07
1,964.56
1,620.21
1,109.43
475.83
338.13
298.70
267.75
EBITDA Margin
49.63%
50.45%
52.21%
50.72%
48.81%
66.66%
61.09%
60.36%
58.97%
Other Income
345.01
431.42
269.41
178.11
105.68
25.46
19.23
17.35
12.39
Interest
327.20
340.10
332.46
596.09
419.62
81.92
85.66
46.92
41.04
Depreciation
596.43
546.55
436.48
391.23
369.50
141.65
117.85
64.78
60.96
PBT
1,956.37
1,802.84
1,465.03
811.00
425.98
277.72
153.84
204.35
178.15
Tax
317.56
281.36
304.34
61.48
95.55
25.05
6.13
4.33
22.84
Tax Rate
16.23%
15.61%
20.77%
7.58%
22.43%
9.02%
3.98%
2.12%
12.82%
PAT
1,638.81
1,503.08
1,155.91
739.84
327.95
239.39
130.33
181.73
143.35
PAT before Minority Interest
1,614.39
1,521.48
1,160.69
749.52
330.44
252.67
147.72
200.02
155.31
Minority Interest
-24.42
-18.40
-4.78
-9.68
-2.49
-13.28
-17.39
-18.29
-11.96
PAT Margin
31.99%
33.58%
30.72%
23.16%
14.43%
33.53%
23.55%
36.73%
31.57%
PAT Growth
22.76%
30.03%
56.24%
125.60%
36.99%
83.68%
-28.28%
26.77%
 
EPS
7.80
7.16
5.50
3.52
1.56
1.14
0.62
0.87
0.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Shareholder's Funds
9,696.91
8,026.36
3,994.62
3,272.12
Share Capital
414.70
410.30
359.57
59.93
Total Reserves
9,110.73
7,351.99
3,392.90
3,212.19
Non-Current Liabilities
4,608.66
4,543.33
4,297.13
4,702.11
Secured Loans
4,439.01
4,270.18
4,095.44
4,086.18
Unsecured Loans
0.00
0.00
0.00
8.50
Long Term Provisions
18.95
7.90
3.27
7.13
Current Liabilities
1,372.08
727.68
714.12
906.58
Trade Payables
349.36
356.22
301.59
274.79
Other Current Liabilities
928.41
340.70
340.16
392.91
Short Term Borrowings
79.06
25.47
67.75
231.87
Short Term Provisions
15.25
5.29
4.62
7.01
Total Liabilities
16,469.54
13,502.03
9,100.12
9,080.57
Net Block
9,392.93
7,757.46
5,974.55
6,133.89
Gross Block
11,902.29
9,730.95
7,515.00
7,376.28
Accumulated Depreciation
2,509.36
1,973.49
1,540.45
1,242.40
Non Current Assets
12,330.94
8,113.84
6,309.89
6,744.30
Capital Work in Progress
2,020.24
132.04
46.01
79.68
Non Current Investment
22.98
24.65
2.54
283.01
Long Term Loans & Adv.
275.98
183.96
206.71
152.51
Other Non Current Assets
488.81
15.73
80.08
95.22
Current Assets
4,138.60
5,388.19
2,790.23
2,336.26
Current Investments
159.78
219.84
304.49
0.00
Inventories
133.80
111.74
102.16
85.41
Sundry Debtors
809.03
676.80
402.39
601.35
Cash & Bank
2,482.07
4,090.22
1,631.64
1,038.23
Other Current Assets
553.92
96.44
31.72
60.98
Short Term Loans & Adv.
464.31
193.15
317.83
550.29
Net Current Assets
2,766.52
4,660.51
2,076.11
1,429.68
Total Assets
16,469.54
13,502.03
9,100.12
9,080.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
2,100.44
1,803.21
1,797.24
1,176.23
PBT
1,802.84
1,465.03
811.00
425.98
Adjustment
567.14
699.83
971.71
764.78
Changes in Working Capital
4.10
-114.10
195.19
107.72
Cash after chg. in Working capital
2,374.08
2,050.76
1,977.90
1,298.48
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-273.64
-247.55
-180.66
-122.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,696.88
-4,204.68
-882.62
-801.32
Net Fixed Assets
-1,646.13
-1.95
-3.42
Net Investments
-1,269.68
-533.36
174.50
Others
1,218.93
-3,669.37
-1,053.70
Cash from Financing Activity
-521.34
2,503.88
-824.74
2.55
Net Cash Inflow / Outflow
-117.78
102.41
89.88
377.46
Opening Cash & Equivalents
723.39
618.69
528.81
151.35
Closing Cash & Equivalent
611.25
723.39
618.69
528.82

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
45.94
37.84
20.87
18.20
ROA
10.15%
10.27%
8.25%
3.87%
ROE
17.60%
20.16%
21.80%
10.72%
ROCE
16.01%
17.41%
17.68%
11.65%
Fixed Asset Turnover
0.41
0.44
0.43
0.34
Receivable days
60.58
52.34
57.34
86.96
Inventory Days
10.01
10.37
10.71
14.82
Payable days
0.00
0.00
0.00
0.00
Cash Conversion Cycle
70.59
62.71
68.05
101.78
Total Debt/Equity
0.49
0.56
1.13
1.35
Interest Cover
6.30
5.41
2.36
2.02

Top Investors:

government of singapore

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • JSW Infrastructure incorporates step-down wholly-owned subsidiary
    24th Jan 2026, 11:04 AM

    The company has incorporated a step-down wholly-owned subsidiary namely Khurja Rail Terminal on January 23, 2026

    Read More
  • JSW Infrastructure gets nod to acquire 100% shares of JSW Overseas
    17th Jan 2026, 13:15 PM

    Post this acquisition, JSW Overseas will become a direct wholly owned subsidiary of the Company

    Read More
  • JSW Infrastructure - Quarterly Results
    17th Jan 2026, 00:00 AM

    Read More
  • JSW Infrastructure to acquire 100% stake in JSW Rail, JSW Minerals, JSW South
    8th Dec 2025, 15:44 PM

    Upon completion of the transaction contemplated under the SPA, JSW Rail, JSW Minerals and JSW South will become step-down wholly owned subsidiaries of the Company

    Read More
  • JSW Infrastructure expands global footprint with strategic collaboration in Oman
    17th Nov 2025, 16:44 PM

    JSW Infrastructure, through JSW Overseas FZE - has agreed to subscribe to a 51% stake in the Port SPV

    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.