Nifty
:
24774.30
Sensex
:
78639.03
390.70 (1.60%)
544.39 (0.70%)
Nifty
Sensex
:
:
24774.30
78639.03
390.70 (1.60%)
544.39 (0.70%)

JSW Infrastructure Ltd.

Port

Rating :
62/99

BSE: 543994 | NSE: JSWINFRA

NSE BSE
329.00
03-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  317.7
  •  330.95
  •  314.4
  •  312.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6061606
  •  1969194088.55
  •  355.8
  •  233.42

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76,692.00
  • 51.64
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 80,784.16
  • 0.27%
  • 4.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.93%
  • 0.56%
  • 4.25%
  • FII
  • DII
  • Others
  • 11.21%
  • 9.03%
  • 1.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.70
  • 18.72
  • 12.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.69
  • 18.54
  • 5.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.90
  • 35.96
  • 9.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 47.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.69

Earnings Forecasts:

(Updated: 01-08-2026)
Description
2026
2027
2028
2029
Adj EPS
54
9
24.5
7.27
P/E Ratio
6.09
36.56
13.43
45.25
Revenue
43.1
29.05
23.47
5349.98
EBITDA
6643.93
10011.1
13144.1
2560.61
Net Income
2979.06
4703.26
6142.53
1514.57
ROA
1614.46
2397.02
2617.71
8.53
P/B Ratio
0.05
0.03
0.02
6.20
ROE
5.26
4.39
3.69
14.37
FCFF
13.13
16.06
16.06
-1391.84
FCFF Yield
-3920.18
-4257.76
-1058.93
-1.7
Net Debt
-4.8
-5.21
-1.3
4043.45
BVPS
6529.38
11733.4
14894.2
53.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
1,444.83
1,223.85
18.06%
1,522.34
1,283.18
18.64%
1,349.66
1,181.83
14.20%
1,265.59
1,001.36
26.39%
Expenses
771.00
642.69
19.96%
796.42
642.26
24.00%
720.08
754.39
-4.55%
661.21
325.71
103.01%
EBITDA
673.83
581.16
15.95%
725.92
640.92
13.26%
629.58
427.44
47.29%
604.38
675.65
-10.55%
EBIDTM
46.64%
47.49%
47.68%
49.95%
46.65%
36.17%
47.75%
67.47%
Other Income
56.80
89.85
-36.78%
89.66
174.91
-48.74%
59.72
83.48
-28.46%
106.72
86.83
22.91%
Interest
102.05
54.99
85.58%
87.11
94.01
-7.34%
78.91
97.37
-18.96%
99.29
74.68
32.95%
Depreciation
165.79
143.46
15.57%
158.16
140.47
12.59%
163.98
137.64
19.14%
148.52
133.86
10.95%
PBT
462.79
472.56
-2.07%
497.82
581.35
-14.37%
439.17
275.91
59.17%
463.29
553.94
-16.36%
Tax
105.19
82.99
26.75%
74.15
65.77
12.74%
74.32
-59.71
-
94.48
180.21
-47.57%
PAT
357.60
389.57
-8.21%
423.67
515.58
-17.83%
364.85
335.62
8.71%
368.81
373.73
-1.32%
PATM
24.75%
31.83%
27.83%
40.18%
27.03%
28.40%
29.14%
37.32%
EPS
1.49
1.85
-19.46%
2.01
2.46
-18.29%
1.72
1.59
8.18%
1.74
1.79
-2.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
5,582.42
5,361.44
4,476.14
3,762.89
3,194.73
2,273.06
1,603.57
1,143.14
1,080.26
998.09
887.78
Net Sales Growth
19.02%
19.78%
18.95%
17.78%
40.55%
41.75%
40.28%
5.82%
8.23%
12.43%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,582.42
5,361.44
4,476.14
3,762.89
3,194.73
2,273.06
1,603.57
1,143.14
1,080.26
998.09
887.78
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,948.71
2,764.29
2,218.07
1,798.33
1,574.52
1,163.63
795.33
523.95
550.03
410.26
378.19
Power & Fuel Cost
-
216.20
180.42
160.89
125.01
91.60
62.41
35.66
38.06
33.41
29.76
% Of Sales
-
4.03%
4.03%
4.28%
3.91%
4.03%
3.89%
3.12%
3.52%
3.35%
3.35%
Employee Cost
-
238.69
240.65
284.64
229.95
149.65
111.35
74.67
59.62
56.96
60.23
% Of Sales
-
4.45%
5.38%
7.56%
7.20%
6.58%
6.94%
6.53%
5.52%
5.71%
6.78%
Manufacturing Exp.
-
625.35
485.10
275.59
256.47
165.40
127.14
121.44
102.71
58.31
57.50
% Of Sales
-
11.66%
10.84%
7.32%
8.03%
7.28%
7.93%
10.62%
9.51%
5.84%
6.48%
General & Admin Exp.
-
983.47
891.57
756.18
631.18
449.68
250.90
124.53
102.08
108.45
76.83
% Of Sales
-
18.34%
19.92%
20.10%
19.76%
19.78%
15.65%
10.89%
9.45%
10.87%
8.65%
Selling & Distn. Exp.
-
665.07
387.00
301.45
320.05
284.61
228.69
160.49
157.77
72.71
77.42
% Of Sales
-
12.40%
8.65%
8.01%
10.02%
12.52%
14.26%
14.04%
14.60%
7.28%
8.72%
Miscellaneous Exp.
-
35.51
33.33
19.58
11.86
22.70
14.83
7.17
89.79
80.42
77.42
% Of Sales
-
0.66%
0.74%
0.52%
0.37%
1.00%
0.92%
0.63%
8.31%
8.06%
8.61%
EBITDA
2,633.71
2,597.15
2,258.07
1,964.56
1,620.21
1,109.43
808.24
619.19
530.23
587.83
509.59
EBITDA Margin
47.18%
48.44%
50.45%
52.21%
50.72%
48.81%
50.40%
54.17%
49.08%
58.90%
57.40%
Other Income
312.90
352.53
431.42
269.41
178.11
105.68
107.25
94.22
101.33
76.68
58.35
Interest
367.36
382.99
340.10
332.46
596.09
419.62
252.21
277.46
177.14
129.89
90.21
Depreciation
636.45
614.12
546.55
436.48
391.23
369.50
270.65
201.86
170.59
157.14
82.17
PBT
1,863.07
1,952.57
1,802.84
1,465.03
811.00
425.98
392.62
234.10
283.84
377.48
395.56
Tax
348.14
325.94
281.36
304.34
61.48
95.55
108.00
37.57
11.88
96.66
85.17
Tax Rate
18.69%
17.40%
15.61%
20.77%
7.58%
22.43%
27.51%
16.05%
4.19%
25.61%
21.53%
PAT
1,514.93
1,523.31
1,503.08
1,155.91
739.84
327.95
291.38
190.42
266.72
267.68
293.62
PAT before Minority Interest
1,485.26
1,546.90
1,521.48
1,160.69
749.52
330.44
284.62
196.53
271.96
280.81
310.39
Minority Interest
-29.67
-23.59
-18.40
-4.78
-9.68
-2.49
6.76
-6.11
-5.24
-13.13
-16.77
PAT Margin
27.14%
28.41%
33.58%
30.72%
23.16%
14.43%
18.17%
16.66%
24.69%
26.82%
33.07%
PAT Growth
-6.17%
1.35%
30.03%
56.24%
125.60%
12.55%
53.02%
-28.61%
-0.36%
-8.83%
 
EPS
6.50
6.54
6.45
4.96
3.18
1.41
1.25
0.82
1.14
1.15
1.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
10,877.50
9,696.90
8,026.36
3,994.62
3,272.12
2,891.17
2,548.22
2,887.66
2,613.07
1,854.22
Share Capital
417.04
414.70
410.30
359.57
59.93
59.93
59.93
60.18
60.18
56.32
Total Reserves
10,360.27
9,110.72
7,351.99
3,392.90
3,062.45
2,732.42
2,441.29
2,799.78
2,533.37
1,770.58
Non-Current Liabilities
6,194.02
4,608.66
4,543.33
4,297.13
4,702.11
3,946.00
2,987.70
2,119.03
1,522.86
1,144.18
Secured Loans
5,951.67
4,439.01
4,270.18
4,095.44
4,086.18
3,388.93
2,597.98
1,898.24
1,357.63
924.20
Unsecured Loans
0.00
0.00
0.00
0.00
8.50
1.53
13.23
101.88
6.25
19.22
Long Term Provisions
34.44
18.95
7.90
3.27
7.13
6.63
4.82
3.71
3.40
2.88
Current Liabilities
1,948.03
1,372.09
727.68
714.12
906.58
973.19
1,187.62
571.43
846.60
935.92
Trade Payables
374.48
349.36
356.22
301.59
274.79
215.14
204.63
7.23
155.76
39.16
Other Current Liabilities
1,318.33
928.42
340.70
340.16
392.91
666.26
577.47
510.10
372.76
340.30
Short Term Borrowings
234.03
79.06
25.47
67.75
231.87
90.28
105.51
0.00
316.12
544.30
Short Term Provisions
21.19
15.25
5.29
4.62
7.01
1.52
300.01
54.10
1.97
12.16
Total Liabilities
19,834.79
16,469.54
13,502.03
9,100.12
9,080.57
8,007.62
6,926.64
5,775.17
5,174.36
4,090.83
Net Block
10,430.61
9,392.93
7,757.46
5,974.55
6,133.89
4,923.99
3,947.99
3,256.49
3,185.89
2,730.37
Gross Block
13,522.15
11,902.29
9,730.95
7,515.00
7,376.28
5,843.80
4,627.85
3,737.60
3,791.64
3,107.10
Accumulated Depreciation
3,091.54
2,509.36
1,973.49
1,540.45
1,242.40
919.80
679.86
481.11
533.46
306.25
Non Current Assets
15,412.34
12,330.94
8,113.84
6,309.89
6,744.30
6,605.06
5,434.50
4,335.35
4,045.70
3,426.17
Capital Work in Progress
3,188.44
2,020.24
132.04
46.01
79.68
1,125.05
751.58
861.99
632.62
380.01
Non Current Investment
23.35
22.98
24.65
2.54
283.01
295.51
309.00
0.00
0.00
0.00
Long Term Loans & Adv.
768.42
275.98
183.96
206.71
174.99
178.26
419.40
216.87
222.10
315.80
Other Non Current Assets
905.04
488.81
15.73
80.08
72.74
82.25
6.53
0.00
5.09
0.00
Current Assets
4,409.99
4,138.60
5,388.19
2,790.23
2,336.26
1,402.57
1,492.13
1,439.83
1,128.65
664.66
Current Investments
2.01
159.78
219.84
304.49
0.00
0.00
67.44
229.76
28.38
94.64
Inventories
147.33
133.80
111.74
102.16
85.41
99.15
125.15
75.85
49.94
34.33
Sundry Debtors
1,057.99
809.03
676.80
402.39
601.35
481.80
517.62
390.50
294.27
198.50
Cash & Bank
2,317.70
2,482.07
4,090.22
1,631.64
1,038.23
264.84
159.42
101.76
328.45
44.88
Other Current Assets
884.96
89.61
96.44
31.72
611.27
556.78
622.50
641.95
427.61
292.31
Short Term Loans & Adv.
774.98
464.31
193.15
317.83
550.27
493.75
576.37
597.54
389.64
279.88
Net Current Assets
2,461.96
2,766.51
4,660.51
2,076.11
1,429.68
429.38
304.51
868.40
282.05
-271.26
Total Assets
19,822.33
16,469.54
13,502.03
9,100.12
9,080.56
8,007.63
6,926.63
5,775.18
5,174.35
4,090.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 16
Cash From Operating Activity
2,021.50
2,100.44
1,803.21
1,797.24
1,176.23
397.73
PBT
1,872.84
1,802.84
1,465.03
811.00
425.98
277.72
Adjustment
815.63
567.14
699.83
971.71
764.78
202.12
Changes in Working Capital
-320.40
4.10
-114.10
195.19
107.72
-46.43
Cash after chg. in Working capital
2,368.07
2,374.08
2,050.76
1,977.90
1,298.48
433.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-346.57
-273.64
-247.55
-180.66
-122.25
-35.68
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,062.15
-1,696.88
-4,204.68
-882.62
-801.32
-393.45
Net Fixed Assets
-594.51
-1,646.12
-1.95
-3.42
290.70
Net Investments
-132.10
-1,269.68
-533.36
174.50
-1,063.58
Others
-1,335.54
1,218.92
-3,669.37
-1,053.70
-28.44
Cash from Financing Activity
227.15
-521.34
2,503.88
-824.74
2.55
106.23
Net Cash Inflow / Outflow
186.50
-117.78
102.41
89.88
377.46
110.51
Opening Cash & Equivalents
611.25
723.39
618.69
528.81
151.35
39.52
Closing Cash & Equivalent
797.75
611.25
723.39
618.69
528.82
150.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
51.68
45.94
37.84
20.87
18.20
ROA
8.52%
10.15%
10.27%
8.25%
3.87%
ROE
15.24%
17.60%
20.16%
21.80%
10.72%
ROCE
14.26%
16.01%
17.41%
17.68%
11.65%
Fixed Asset Turnover
0.42
0.41
0.44
0.43
0.34
Receivable days
63.55
60.58
52.34
57.34
86.96
Inventory Days
9.57
10.01
10.37
10.71
14.82
Payable days
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
73.12
70.59
62.71
68.05
101.78
Total Debt/Equity
0.59
0.49
0.56
1.13
1.35
Interest Cover
5.89
6.30
5.41
2.36
2.02

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • JSW Infrastructure reports 10% fall in Q1 consolidated net profit
    22nd Jul 2026, 11:30 AM

    The total consolidated income of the company has increased by 14.31% at Rs 1,501.63 crore for Q1FY27

    Read More
  • JSW Infrastructure - Quarterly Results
    22nd Jul 2026, 00:00 AM

    Read More
  • JSW Infrastructure incorporates wholly owned subsidiary
    11th Jul 2026, 14:04 PM

    The company has incorporated a WOS namely JSW Kolkata Outer Harbour Container Terminal on July 10, 2026

    Read More
  • JSW Infrastructure secures LoA from Syama Prasad Mookerjee Port Authority
    9th Jun 2026, 16:59 PM

    The LoA is for the integrated development of the outer container terminal comprising of two berths and five berths at Netaji Subhas Dock

    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.