Nifty
Sensex
:
:
25285.35
82500.82
103.55 (0.41%)
328.72 (0.40%)

Port

Rating :
67/99

BSE: 543994 | NSE: JSWINFRA

307.00
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  307.05
  •  311.5
  •  306
  •  307.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1069346
  •  329592066.25
  •  349
  •  218.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64,470.05
  • 40.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,646.81
  • 0.26%
  • 6.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 83.62%
  • 0.62%
  • 4.87%
  • FII
  • DII
  • Others
  • 6.61%
  • 2.74%
  • 1.54%

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
  • -
  • -
  • -

P:BV (Average)

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

EV:EBITDA (Average)

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

Earnings Forecasts:

(Updated: 11-10-2025)
Description
2024
2025
2026
2027
Adj EPS
7.16
7.39
7.94
10.71
P/E Ratio
42.88
41.54
38.66
28.66
Revenue
4476.14
5460.53
6552.16
9018.05
EBITDA
2262.18
2620.03
3057.66
4222.02
Net Income
1503.08
1524.62
1662.43
2024.53
ROA
9.77
7.88
6.67
4.77
P/B Ratio
6.56
5.76
4.74
4.10
ROE
16.96
14.15
13.59
14.17
FCFF
-28.72
-2637.84
-3775.72
-2470.08
FCFF Yield
-0.04
-3.78
-5.41
-3.54
Net Debt
2400.28
4989.63
8675.9
13687.1
BVPS
46.77
53.3
64.75
74.85

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
1,223.85
1,009.77
21.20%
1,283.18
1,096.38
17.04%
1,181.83
940.11
25.71%
1,001.36
848.31
18.04%
Expenses
642.69
495.13
29.80%
556.07
573.87
-3.10%
754.39
536.52
40.61%
325.71
391.64
-16.83%
EBITDA
581.16
514.64
12.93%
727.11
522.51
39.16%
427.44
403.59
5.91%
675.65
456.67
47.95%
EBIDTM
47.49%
50.97%
56.66%
47.66%
36.17%
42.93%
67.47%
53.83%
Other Income
89.85
93.92
-4.33%
88.72
103.92
-14.63%
83.48
78.19
6.77%
86.83
47.17
84.08%
Interest
54.99
82.34
-33.22%
94.01
75.41
24.67%
97.37
67.15
45.00%
74.68
75.17
-0.65%
Depreciation
143.46
134.58
6.60%
140.47
133.65
5.10%
137.64
107.58
27.94%
133.86
100.51
33.18%
PBT
472.56
391.64
20.66%
581.35
417.37
39.29%
275.91
307.05
-10.14%
553.94
328.16
68.80%
Tax
82.99
95.09
-12.72%
65.77
88.29
-25.51%
-59.71
53.48
-
180.21
72.29
149.29%
PAT
389.57
296.55
31.37%
515.58
329.08
56.67%
335.62
253.57
32.36%
373.73
255.87
46.06%
PATM
31.83%
29.37%
40.18%
30.02%
28.40%
26.97%
37.32%
30.16%
EPS
1.85
1.42
30.28%
2.46
1.61
52.80%
1.57
1.23
27.64%
1.79
0.13
1,276.92%

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
4,690.22
4,476.14
3,762.89
3,194.73
2,273.06
713.86
553.51
494.83
454.07
Net Sales Growth
20.43%
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
4,690.22
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
2,278.86
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
2,411.36
2,258.07
1,964.56
1,620.21
1,109.43
475.83
338.13
298.70
267.75
EBITDA Margin
51.41%
50.45%
52.21%
50.72%
48.81%
66.66%
61.09%
60.36%
58.97%
Other Income
348.88
431.42
269.41
178.11
105.68
25.46
19.23
17.35
12.39
Interest
321.05
340.10
332.46
596.09
419.62
81.92
85.66
46.92
41.04
Depreciation
555.43
546.55
436.48
391.23
369.50
141.65
117.85
64.78
60.96
PBT
1,883.76
1,802.84
1,465.03
811.00
425.98
277.72
153.84
204.35
178.15
Tax
269.26
281.36
304.34
61.48
95.55
25.05
6.13
4.33
22.84
Tax Rate
14.29%
15.61%
20.77%
7.58%
22.43%
9.02%
3.98%
2.12%
12.82%
PAT
1,614.50
1,503.08
1,155.91
739.84
327.95
239.39
130.33
181.73
143.35
PAT before Minority Interest
1,595.32
1,521.48
1,160.69
749.52
330.44
252.67
147.72
200.02
155.31
Minority Interest
-19.18
-18.40
-4.78
-9.68
-2.49
-13.28
-17.39
-18.29
-11.96
PAT Margin
34.42%
33.58%
30.72%
23.16%
14.43%
33.53%
23.55%
36.73%
31.57%
PAT Growth
42.24%
30.03%
56.24%
125.60%
36.99%
83.68%
-28.28%
26.77%
 
EPS
7.69
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:

News Update:


  • JSW Infrastructure reports 32% rise in Q1 consolidated net profit
    23rd Jul 2025, 14:58 PM

    The total consolidated income of the company increased by 19.03% at Rs 1313.70 crore for Q1FY26

    Read More
  • JSW Infrastructure - Quarterly Results
    22nd Jul 2025, 16:30 PM

    Read More
  • JSW Infrastructure gets LoA for developing berths at Netaji Subhas Dock in Kolkata
    8th Jul 2025, 10:10 AM

    The project, awarded on a Design, Build, Finance, Operate, and Transfer basis under the PPP model, is aimed at enhancing container handling capacity at the port

    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.