JSW Steel, 500228, JSWSTEEL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,81,312.80
46.68
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,66,646.80
0.24%
3.39

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.05
16.16
0.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.44
2.71
4.31

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-15.03
-5.44

P:E (Median)

8 Years
5 Years
3 Years

19.18
25.93
35.52

P:BV (Average)

8 Years
5 Years
3 Years

2.57
2.83
2.90

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.98
9.94
11.33

Earnings Forecasts:

(Updated: 25-10-2025)

Description 2024 2025 2026 2027
Adj EPS 14.36 48.81 65.39 71.51
P/E Ratio 80.13 23.57 17.60 16.09
Revenue 168824 189603 209626 221578
EBITDA 23183 34524.1 40711.8 43357.5
Net Income 3504 12246.3 16488.8 17830.4
ROA 1.49 5.78 7.13 7.6
P/B Ratio 3.53 3.07 2.64 2.29
ROE 4.46 13.97 16.15 15.24
FCFF 54 11682.1 13449.3 13709.5
FCFF Yield 0.01 3.02 3.48 3.55
Net Debt 100182 80781.3 77533.1 74607.3
BVPS 325.74 374.54 435.25 502.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 32,859.00 30,778.00 6.76% 31,613.00 32,654.00 -3.19% 32,471.00 35,341.00 -8.12% 31,799.00 33,310.00 -4.54%
Expenses 27,952.00 26,137.00 6.94% 26,028.00 28,379.00 -8.28% 27,403.00 30,899.00 -11.31% 27,402.00 27,531.00 -0.47%
EBITDA 4,907.00 4,641.00 5.73% 5,585.00 4,275.00 30.64% 5,068.00 4,442.00 14.09% 4,397.00 5,779.00 -23.91%
EBIDTM 14.93% 15.08% 17.67% 13.09% 15.61% 12.57% 13.83% 17.35%
Other Income 445.00 439.00 1.37% 497.00 396.00 25.51% 578.00 451.00 28.16% 452.00 386.00 17.10%
Interest 1,776.00 1,668.00 6.47% 1,601.00 1,590.00 0.69% 1,595.00 1,569.00 1.66% 1,633.00 1,551.00 5.29%
Depreciation 1,560.00 1,488.00 4.84% 1,556.00 1,460.00 6.58% 1,490.00 1,460.00 2.05% 1,475.00 1,351.00 9.18%
PBT 2,016.00 1,582.00 27.43% 2,925.00 1,621.00 80.44% 1,702.00 1,624.00 4.80% 1,638.00 3,263.00 -49.80%
Tax 523.00 283.00 84.81% 747.00 416.00 79.57% -345.00 617.00 - 352.00 847.00 -58.44%
PAT 1,493.00 1,299.00 14.93% 2,178.00 1,205.00 80.75% 2,047.00 1,007.00 103.28% 1,286.00 2,416.00 -46.77%
PATM 4.54% 4.22% 6.89% 3.69% 6.30% 2.85% 4.04% 7.25%
EPS 6.11 5.31 15.07% 8.91 4.93 80.73% 8.37 4.12 103.16% 5.26 9.88 -46.76%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 45,152.00 39,684.00 13.78% 43,147.00 42,943.00 0.48% 44,819.00 46,269.00 -3.13% 41,378.00 41,940.00 -1.34%
Expenses 38,037.00 34,247.00 11.07% 35,571.00 37,433.00 -4.97% 38,441.00 40,145.00 -4.24% 35,799.00 34,760.00 2.99%
EBITDA 7,115.00 5,437.00 30.86% 7,576.00 5,510.00 37.50% 6,378.00 6,124.00 4.15% 5,579.00 7,180.00 -22.30%
EBIDTM 15.76% 13.70% 17.56% 12.83% 14.23% 13.24% 13.48% 17.12%
Other Income 284.00 153.00 85.62% 350.00 164.00 113.41% 230.00 242.00 -4.96% 147.00 194.00 -24.23%
Interest 2,413.00 2,130.00 13.29% 2,217.00 2,073.00 6.95% 2,094.00 2,062.00 1.55% 2,115.00 1,996.00 5.96%
Depreciation 2,554.00 2,267.00 12.66% 2,537.00 2,209.00 14.85% 2,497.00 2,194.00 13.81% 2,336.00 2,059.00 13.45%
PBT 2,432.00 851.00 185.78% 3,172.00 1,392.00 127.87% 1,973.00 2,110.00 -6.49% 1,172.00 3,319.00 -64.69%
Tax 698.00 385.00 81.30% 863.00 513.00 68.23% 229.00 690.00 -66.81% 459.00 853.00 -46.19%
PAT 1,734.00 466.00 272.10% 2,309.00 879.00 162.68% 1,744.00 1,420.00 22.82% 713.00 2,466.00 -71.09%
PATM 3.84% 1.17% 5.35% 2.05% 3.89% 3.07% 1.72% 5.88%
EPS 5.32 1.44 269.44% 8.95 3.46 158.67% 4.93 4.26 15.73% 2.94 9.90 -70.30%

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 Mar 16
Net Sales 1,28,742.00 1,27,702.00 1,35,180.00 1,31,687.00 1,18,820.00 70,727.00 64,262.00 77,187.00 66,464.00 52,290.00 36,706.92 Net Sales Growth -2.53% -5.53% 2.65% 10.83% 68.00% 10.06% -16.75% 16.13% 27.11% 42.45% Cost Of Goods Sold 68,700.00 67,568.00 70,964.00 75,694.00 48,579.00 28,070.00 33,466.00 39,498.00 37,470.00 27,955.00 19,999.60 Gross Profit 60,042.00 60,134.00 64,216.00 55,993.00 70,241.00 42,657.00 30,796.00 37,689.00 28,994.00 24,335.00 16,707.32 GP Margin 46.64% 47.09% 47.50% 42.52% 59.12% 60.31% 47.92% 48.83% 43.62% 46.54% 45.52% Total Expenditure 1,08,785.00 1,09,321.00 1,13,200.00 1,16,531.00 87,384.00 51,509.00 52,071.00 58,675.00 52,723.00 45,990.00 30,792.17 Power & Fuel Cost - 12,136.00 11,575.00 13,842.00 8,930.00 5,210.00 5,533.00 6,437.00 4,771.00 4,097.00 3,093.12 % Of Sales - 9.50% 8.56% 10.51% 7.52% 7.37% 8.61% 8.34% 7.18% 7.84% 8.43% Employee Cost - 2,488.00 2,357.00 1,975.00 1,870.00 1,501.00 1,496.00 1,435.00 1,260.00 1,168.00 953.29 % Of Sales - 1.95% 1.74% 1.50% 1.57% 2.12% 2.33% 1.86% 1.90% 2.23% 2.60% Manufacturing Exp. - 24,401.00 25,594.00 21,218.00 25,589.00 15,036.00 8,770.00 9,525.00 7,755.00 4,176.00 5,039.73 % Of Sales - 19.11% 18.93% 16.11% 21.54% 21.26% 13.65% 12.34% 11.67% 7.99% 13.73% General & Admin Exp. - 391.00 358.00 426.00 228.00 219.00 252.00 169.00 133.00 191.00 163.63 % Of Sales - 0.31% 0.26% 0.32% 0.19% 0.31% 0.39% 0.22% 0.20% 0.37% 0.45% Selling & Distn. Exp. - 103.00 111.00 58.00 59.00 28.00 28.00 29.00 41.00 2,078.00 25.27 % Of Sales - 0.08% 0.08% 0.04% 0.05% 0.04% 0.04% 0.04% 0.06% 3.97% 0.07% Miscellaneous Exp. - 2,234.00 2,241.00 3,318.00 2,129.00 1,445.00 2,526.00 1,582.00 1,293.00 6,325.00 25.27 % Of Sales - 1.75% 1.66% 2.52% 1.79% 2.04% 3.93% 2.05% 1.95% 12.10% 4.13% EBITDA 19,957.00 18,381.00 21,980.00 15,156.00 31,436.00 19,218.00 12,191.00 18,512.00 13,741.00 6,300.00 5,914.75 EBITDA Margin 15.50% 14.39% 16.26% 11.51% 26.46% 27.17% 18.97% 23.98% 20.67% 12.05% 16.11% Other Income 1,972.00 1,865.00 1,704.00 1,787.00 2,361.00 710.00 954.00 405.00 213.00 5,499.00 772.40 Interest 6,605.00 6,486.00 6,108.00 5,023.00 3,849.00 3,565.00 4,022.00 3,789.00 3,591.00 3,643.00 3,218.73 Depreciation 6,081.00 5,913.00 5,435.00 4,952.00 4,511.00 3,781.00 3,522.00 3,421.00 3,054.00 3,025.00 2,847.24 PBT 8,281.00 7,847.00 12,141.00 6,968.00 25,437.00 12,582.00 5,601.00 11,707.00 7,309.00 5,131.00 621.18 Tax 1,277.00 706.00 4,061.00 2,031.00 8,013.00 3,803.00 -999.00 3,586.00 2,450.00 1,554.00 -1,709.60 Tax Rate 15.42% 10.79% 33.56% 29.15% 32.42% 31.18% -23.28% 30.63% 34.63% 30.29% 32.63% PAT 7,004.00 5,837.00 8,041.00 4,937.00 16,702.00 8,393.00 5,291.00 8,121.00 4,625.00 3,577.00 -3,529.67 PAT before Minority Interest 7,004.00 5,837.00 8,041.00 4,937.00 16,702.00 8,393.00 5,291.00 8,121.00 4,625.00 3,577.00 -3,529.67 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.44% 4.57% 5.95% 3.75% 14.06% 11.87% 8.23% 10.52% 6.96% 6.84% -9.62% PAT Growth 18.17% -27.41% 62.87% -70.44% 99.00% 58.63% -34.85% 75.59% 29.30% - EPS 28.64 23.87 32.88 20.19 68.30 34.32 21.64 33.21 18.91 14.63 -14.43

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,74,496.00 1,68,824.00 1,75,006.00 1,65,960.00 1,46,371.00 79,839.00 73,326.00 84,757.00 71,933.00 55,604.00 41,546.17 Net Sales Growth 2.14% -3.53% 5.45% 13.38% 83.33% 8.88% -13.49% 17.83% 29.37% 33.84% Cost Of Goods Sold 90,780.00 89,998.00 91,667.00 93,334.00 59,270.00 32,508.00 38,730.00 43,206.00 39,025.00 28,263.00 22,546.78 Gross Profit 83,716.00 78,826.00 83,339.00 72,626.00 87,101.00 47,331.00 34,596.00 41,551.00 32,908.00 27,341.00 18,999.39 GP Margin 47.98% 46.69% 47.62% 43.76% 59.51% 59.28% 47.18% 49.02% 45.75% 49.17% 45.73% Total Expenditure 1,47,848.00 1,45,920.00 1,46,770.00 1,47,413.00 1,07,364.00 59,802.00 61,453.00 65,805.00 57,139.00 43,431.00 35,599.26 Power & Fuel Cost - 16,161.00 15,127.00 17,452.00 11,289.00 5,985.00 6,272.00 7,053.00 5,697.00 4,883.00 3,657.88 % Of Sales - 9.57% 8.64% 10.52% 7.71% 7.50% 8.55% 8.32% 7.92% 8.78% 8.80% Employee Cost - 4,798.00 4,591.00 3,915.00 3,493.00 2,506.00 2,839.00 2,489.00 1,843.00 1,700.00 1,518.67 % Of Sales - 2.84% 2.62% 2.36% 2.39% 3.14% 3.87% 2.94% 2.56% 3.06% 3.66% Manufacturing Exp. - 29,843.00 30,566.00 26,719.00 30,131.00 16,247.00 10,243.00 10,430.00 8,713.00 4,609.00 5,745.05 % Of Sales - 17.68% 17.47% 16.10% 20.59% 20.35% 13.97% 12.31% 12.11% 8.29% 13.83% General & Admin Exp. - 731.00 717.00 906.00 450.00 358.00 414.00 287.00 213.00 277.00 244.17 % Of Sales - 0.43% 0.41% 0.55% 0.31% 0.45% 0.56% 0.34% 0.30% 0.50% 0.59% Selling & Distn. Exp. - 181.00 177.00 112.00 118.00 56.00 46.00 51.00 70.00 2,334.00 41.63 % Of Sales - 0.11% 0.10% 0.07% 0.08% 0.07% 0.06% 0.06% 0.10% 4.20% 0.10% Miscellaneous Exp. - 4,208.00 3,925.00 4,975.00 2,613.00 2,142.00 2,909.00 2,289.00 1,578.00 1,365.00 41.63 % Of Sales - 2.49% 2.24% 3.00% 1.79% 2.68% 3.97% 2.70% 2.19% 2.45% 4.44% EBITDA 26,648.00 22,904.00 28,236.00 18,547.00 39,007.00 20,037.00 11,873.00 18,952.00 14,794.00 12,173.00 5,946.91 EBITDA Margin 15.27% 13.57% 16.13% 11.18% 26.65% 25.10% 16.19% 22.36% 20.57% 21.89% 14.31% Other Income 1,011.00 694.00 1,004.00 1,030.00 1,531.00 696.00 546.00 204.00 167.00 153.00 634.58 Interest 8,839.00 8,412.00 8,105.00 6,902.00 4,968.00 3,957.00 4,265.00 3,917.00 3,701.00 3,768.00 3,601.18 Depreciation 9,924.00 9,309.00 8,172.00 7,474.00 6,001.00 4,679.00 4,246.00 4,041.00 3,387.00 3,430.00 3,322.56 PBT 8,749.00 5,877.00 12,963.00 5,201.00 29,569.00 12,097.00 3,908.00 11,198.00 7,873.00 5,128.00 -342.25 Tax 2,249.00 1,586.00 4,407.00 1,516.00 8,807.00 4,142.00 -906.00 3,644.00 1,538.00 1,674.00 -1,966.21 Tax Rate 25.71% 29.44% 32.52% 26.17% 30.55% 34.48% -29.20% 32.54% 20.21% 32.64% 79.68% PAT 6,500.00 3,504.00 8,812.00 4,144.00 20,665.00 7,910.00 4,120.00 7,669.00 6,172.00 3,510.00 -356.25 PAT before Minority Interest 6,452.00 3,491.00 8,973.00 4,139.00 20,938.00 7,872.00 4,009.00 7,554.00 6,071.00 3,454.00 -501.45 Minority Interest -48.00 13.00 -161.00 5.00 -273.00 38.00 111.00 115.00 101.00 56.00 145.20 PAT Margin 3.73% 2.08% 5.04% 2.50% 14.12% 9.91% 5.62% 9.05% 8.58% 6.31% -0.86% PAT Growth 24.26% -60.24% 112.64% -79.95% 161.25% 91.99% -46.28% 24.25% 75.84% - EPS 26.58 14.33 36.03 16.95 84.50 32.35 16.85 31.36 25.24 14.35 -1.46

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 Mar 16
Shareholder's Funds 79,839.00 75,283.00 63,659.00 63,501.00 46,977.00 38,362.00 34,893.00 27,907.00 24,098.00 20,410.25 Share Capital 305.00 305.00 301.00 301.00 302.00 301.00 301.00 302.00 301.00 300.90 Total Reserves 79,121.00 74,531.00 62,949.00 62,959.00 46,558.00 37,939.00 34,501.00 27,564.00 23,784.00 20,109.35 Non-Current Liabilities 68,814.00 60,701.00 59,847.00 53,235.00 49,215.00 48,086.00 36,345.00 32,439.00 30,733.00 30,819.20 Secured Loans 25,751.00 22,499.00 19,744.00 15,293.00 19,083.00 16,393.00 12,139.00 12,450.00 14,023.00 14,602.10 Unsecured Loans 30,168.00 24,742.00 28,602.00 25,883.00 20,468.00 22,854.00 15,527.00 17,101.00 14,335.00 15,542.71 Long Term Provisions 1,196.00 1,288.00 1,250.00 1,292.00 753.00 322.00 235.00 115.00 74.00 1,017.42 Current Liabilities 43,608.00 49,454.00 49,335.00 46,134.00 37,040.00 35,594.00 36,187.00 25,205.00 26,128.00 21,798.76 Trade Payables 23,488.00 27,202.00 30,705.00 24,328.00 12,150.00 13,354.00 13,128.00 13,988.00 11,604.00 11,011.32 Other Current Liabilities 19,510.00 21,530.00 17,098.00 20,473.00 18,956.00 15,244.00 17,442.00 8,582.00 9,483.00 8,611.87 Short Term Borrowings 219.00 0.00 3.00 721.00 5,154.00 6,813.00 5,371.00 2,172.00 4,875.00 2,069.90 Short Term Provisions 391.00 722.00 1,529.00 612.00 780.00 183.00 246.00 463.00 166.00 105.67 Total Liabilities 1,92,261.00 1,85,438.00 1,72,841.00 1,62,870.00 1,33,232.00 1,22,042.00 1,07,425.00 85,551.00 80,959.00 73,028.21 Net Block 78,509.00 79,586.00 75,056.00 71,646.00 51,942.00 50,542.00 51,772.00 49,568.00 50,266.00 46,559.93 Gross Block 1,12,167.00 1,09,046.00 99,453.00 91,762.00 68,941.00 64,175.00 63,791.00 58,347.00 56,039.00 49,387.56 Accumulated Depreciation 33,658.00 29,460.00 24,397.00 20,116.00 16,999.00 13,633.00 12,019.00 8,779.00 5,773.00 2,827.63 Non Current Assets 1,45,917.00 1,42,344.00 1,23,697.00 1,15,385.00 1,03,529.00 92,667.00 79,027.00 66,298.00 63,161.00 59,564.62 Capital Work in Progress 10,915.00 10,856.00 10,506.00 12,599.00 29,042.00 24,141.00 10,443.00 3,392.00 3,027.00 6,439.32 Non Current Investment 33,523.00 30,141.00 24,320.00 18,028.00 12,458.00 5,999.00 5,397.00 4,878.00 4,750.00 4,764.03 Long Term Loans & Adv. 15,412.00 16,806.00 10,048.00 10,102.00 6,243.00 10,028.00 10,040.00 6,548.00 4,389.00 888.04 Other Non Current Assets 7,558.00 4,955.00 3,767.00 3,010.00 3,844.00 1,957.00 1,375.00 1,912.00 729.00 913.30 Current Assets 46,344.00 43,094.00 49,144.00 47,485.00 29,703.00 29,375.00 28,398.00 19,253.00 17,798.00 13,463.59 Current Investments 5,816.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300.00 0.00 Inventories 19,819.00 23,234.00 19,517.00 21,028.00 10,692.00 9,623.00 10,815.00 10,082.00 9,270.00 6,741.74 Sundry Debtors 5,672.00 6,498.00 6,000.00 6,146.00 3,333.00 3,166.00 6,770.00 4,692.00 3,948.00 2,510.71 Cash & Bank 10,261.00 8,129.00 18,716.00 15,527.00 11,746.00 11,401.00 5,813.00 601.00 1,027.00 598.54 Other Current Assets 4,776.00 1,916.00 2,187.00 1,914.00 3,932.00 5,185.00 5,000.00 3,878.00 3,253.00 3,612.60 Short Term Loans & Adv. 3,323.00 3,317.00 2,724.00 2,870.00 1,031.00 804.00 1,211.00 2,072.00 2,386.00 2,400.88 Net Current Assets 2,736.00 -6,360.00 -191.00 1,351.00 -7,337.00 -6,219.00 -7,789.00 -5,952.00 -8,330.00 -8,335.17 Total Assets 1,92,261.00 1,85,438.00 1,72,841.00 1,62,870.00 1,33,232.00 1,22,042.00 1,07,425.00 85,551.00 80,959.00 73,028.21

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 79,496.00 77,669.00 65,695.00 67,297.00 45,610.00 36,599.00 34,795.00 27,998.00 22,647.00 18,965.45 Share Capital 305.00 305.00 301.00 301.00 302.00 301.00 301.00 302.00 301.00 300.90 Total Reserves 78,778.00 76,918.00 64,986.00 66,755.00 45,191.00 36,176.00 34,403.00 27,655.00 22,333.00 18,664.55 Non-Current Liabilities 98,153.00 82,057.00 73,537.00 70,399.00 58,873.00 52,108.00 38,444.00 35,472.00 36,044.00 37,650.03 Secured Loans 34,618.00 27,926.00 21,889.00 23,725.00 21,266.00 18,875.00 14,774.00 17,046.00 20,787.00 21,661.45 Unsecured Loans 47,365.00 39,428.00 40,077.00 34,204.00 28,465.00 25,798.00 14,882.00 14,677.00 11,629.00 13,807.19 Long Term Provisions 1,399.00 1,451.00 1,395.00 1,481.00 852.00 348.00 258.00 138.00 97.00 94.62 Current Liabilities 60,626.00 66,065.00 69,963.00 57,551.00 43,299.00 43,688.00 42,008.00 28,964.00 29,560.00 25,486.22 Trade Payables 32,552.00 33,365.00 38,203.00 30,889.00 15,243.00 17,918.00 16,159.00 15,944.00 13,348.00 12,757.60 Other Current Liabilities 24,782.00 27,136.00 26,364.00 24,042.00 20,892.00 17,155.00 19,186.00 10,275.00 11,084.00 10,202.26 Short Term Borrowings 2,809.00 4,773.00 3,767.00 1,973.00 6,334.00 8,325.00 6,333.00 2,177.00 4,881.00 2,342.84 Short Term Provisions 483.00 791.00 1,629.00 647.00 830.00 290.00 330.00 568.00 247.00 183.52 Total Liabilities 2,40,445.00 2,27,898.00 2,10,539.00 1,96,485.00 1,47,163.00 1,31,820.00 1,14,797.00 91,970.00 88,005.00 81,906.90 Net Block 1,24,303.00 1,12,321.00 1,04,366.00 99,700.00 64,658.00 61,861.00 62,644.00 57,848.00 58,730.00 56,139.52 Gross Block 1,74,630.00 1,54,188.00 1,39,134.00 1,29,794.00 88,861.00 81,885.00 78,489.00 69,752.00 67,148.00 60,607.26 Accumulated Depreciation 50,327.00 41,867.00 34,768.00 30,094.00 24,203.00 20,024.00 15,845.00 11,904.00 8,418.00 4,467.74 Non Current Assets 1,69,709.00 1,63,364.00 1,42,389.00 1,31,111.00 1,11,311.00 95,342.00 81,242.00 68,778.00 66,729.00 67,169.60 Capital Work in Progress 21,007.00 29,676.00 22,166.00 16,905.00 32,566.00 27,191.00 11,889.00 5,950.00 4,363.00 7,270.85 Non Current Investment 9,398.00 7,243.00 4,801.00 4,932.00 7,678.00 1,481.00 1,812.00 1,157.00 1,066.00 1,194.61 Long Term Loans & Adv. 7,256.00 8,382.00 6,870.00 5,968.00 2,018.00 2,353.00 2,997.00 3,424.00 2,174.00 1,197.89 Other Non Current Assets 7,582.00 5,602.00 4,100.00 3,426.00 4,391.00 2,456.00 1,900.00 399.00 396.00 1,366.73 Current Assets 70,707.00 64,533.00 68,146.00 65,366.00 35,852.00 36,478.00 33,555.00 23,192.00 21,276.00 14,737.30 Current Investments 5,819.00 3.00 5.00 8.00 8.00 2.00 82.00 312.00 300.00 0.00 Inventories 34,956.00 37,815.00 33,135.00 33,787.00 14,249.00 13,773.00 14,548.00 12,594.00 11,395.00 8,321.18 Sundry Debtors 8,415.00 7,548.00 7,134.00 7,457.00 4,486.00 4,505.00 7,160.00 4,704.00 4,149.00 2,727.37 Cash & Bank 13,285.00 12,348.00 20,714.00 17,383.00 12,813.00 12,003.00 6,187.00 1,063.00 1,485.00 1,020.40 Other Current Assets 8,232.00 2,376.00 2,406.00 1,892.00 4,296.00 6,195.00 5,578.00 4,519.00 3,947.00 2,668.35 Short Term Loans & Adv. 6,281.00 4,443.00 4,752.00 4,839.00 1,436.00 1,871.00 1,608.00 1,528.00 2,769.00 1,011.39 Net Current Assets 10,081.00 -1,532.00 -1,817.00 7,815.00 -7,447.00 -7,210.00 -8,453.00 -5,772.00 -8,284.00 -10,748.92 Total Assets 2,40,416.00 2,27,897.00 2,10,535.00 1,96,477.00 1,47,163.00 1,31,820.00 1,14,797.00 91,970.00 88,005.00 81,906.90

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 Mar 16
Cash From Operating Activity 16,891.00 5,449.00 20,444.00 23,335.00 17,557.00 14,110.00 15,578.00 12,174.00 8,561.00 5,669.49 PBT 6,543.00 12,102.00 6,968.00 24,715.00 12,196.00 4,292.00 11,707.00 7,075.00 5,131.00 -5,239.27 Adjustment 12,247.00 9,843.00 10,396.00 6,951.00 6,385.00 8,657.00 6,791.00 6,777.00 6,344.00 11,553.93 Changes in Working Capital -198.00 -14,053.00 3,546.00 -3,679.00 636.00 2,147.00 -455.00 -471.00 -2,891.00 -491.29 Cash after chg. in Working capital 18,592.00 7,892.00 20,910.00 27,987.00 19,217.00 15,096.00 18,043.00 13,381.00 8,584.00 5,823.37 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1,701.00 -2,443.00 -466.00 -4,652.00 -1,660.00 -986.00 -2,465.00 -1,207.00 -23.00 -153.88 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 Cash From Investing Activity -9,979.00 -8,729.00 -7,361.00 -17,652.00 -3,759.00 -19,092.00 -11,432.00 -6,134.00 -6,284.00 -5,032.77 Net Fixed Assets -3,180.00 -9,943.00 -5,598.00 -6,378.00 -9,667.00 -14,082.00 -12,495.00 -2,673.00 -3,239.12 5,754.98 Net Investments -9,198.00 -5,821.00 -6,292.00 -5,570.00 -6,459.00 -602.00 -519.00 172.00 -285.97 -566.75 Others 2,399.00 7,035.00 4,529.00 -5,704.00 12,367.00 -4,408.00 1,582.00 -3,633.00 -2,758.91 -10,221.00 Cash from Financing Activity -2,270.00 -5,477.00 -7,085.00 -9,134.00 -6,115.00 3,054.00 725.00 -6,301.00 -2,030.00 -981.53 Net Cash Inflow / Outflow 4,642.00 -8,757.00 5,998.00 -3,451.00 7,683.00 -1,928.00 4,871.00 -261.00 247.00 -344.81 Opening Cash & Equivalents 4,953.00 13,668.00 7,670.00 11,121.00 3,438.00 5,366.00 495.00 712.00 465.00 809.90 Closing Cash & Equivalent 9,595.00 4,953.00 13,668.00 7,670.00 11,121.00 3,438.00 5,366.00 451.00 712.00 465.09

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 20,899.00 12,078.00 23,323.00 26,270.00 18,831.00 12,785.00 14,633.00 12,379.00 7,888.00 6,897.32 PBT 5,077.00 13,380.00 5,655.00 29,745.00 12,015.00 3,013.00 11,168.00 7,651.00 5,128.00 -2,467.66 Adjustment 18,476.00 15,092.00 15,201.00 9,168.00 7,440.00 9,288.00 7,676.00 7,269.00 6,866.00 9,081.27 Changes in Working Capital -681.00 -13,615.00 3,105.00 -7,264.00 1,306.00 1,639.00 -1,581.00 -1,101.00 -3,869.00 491.11 Cash after chg. in Working capital 22,872.00 14,857.00 23,961.00 31,649.00 20,761.00 13,940.00 17,263.00 13,819.00 8,125.00 7,104.72 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1,973.00 -2,779.00 -638.00 -5,379.00 -1,930.00 -1,155.00 -2,630.00 -1,440.00 -237.00 -207.40 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 Cash From Investing Activity -16,997.00 -14,638.00 -10,711.00 -15,987.00 -9,827.00 -19,586.00 -11,448.00 -4,529.00 -5,094.00 -3,854.49 Net Fixed Assets -3,180.00 -9,943.00 -5,598.00 -6,378.00 -9,667.00 -14,082.00 -12,495.00 -2,673.00 -3,239.12 5,754.98 Net Investments -9,198.00 -5,821.00 -6,292.00 -5,570.00 -6,459.00 -602.00 -519.00 172.00 -285.97 -566.75 Others -4,619.00 1,126.00 1,179.00 -4,039.00 6,299.00 -4,902.00 1,566.00 -2,028.00 -1,568.91 -9,042.72 Cash from Financing Activity -262.00 -5,005.00 -5,977.00 -14,657.00 -1,444.00 5,189.00 1,753.00 -8,185.00 -2,710.00 -3,150.66 Net Cash Inflow / Outflow 3,640.00 -7,565.00 6,635.00 -4,374.00 7,560.00 -1,612.00 4,938.00 -335.00 84.00 -107.83 Opening Cash & Equivalents 8,030.00 15,424.00 8,808.00 11,943.00 3,966.00 5,581.00 582.00 917.00 833.00 943.97 Closing Cash & Equivalent 11,655.00 8,030.00 15,424.00 8,808.00 11,943.00 3,966.00 5,581.00 582.00 917.00 833.26

Financial Ratios

Consolidated /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 325.27 306.45 263.29 263.33 194.19 159.08 144.75 115.37 100.10 84.83 ROA 3.09% 4.49% 2.94% 11.28% 6.58% 4.61% 8.42% 5.56% 4.65% -4.77% ROE 7.57% 11.66% 7.81% 30.37% 19.75% 14.51% 25.97% 17.85% 16.12% -15.69% ROCE 9.33% 14.40% 10.30% 26.88% 16.66% 9.78% 21.56% 16.78% 14.72% -3.68% Fixed Asset Turnover 1.15 1.30 1.38 1.48 1.06 1.00 1.26 1.18 1.08 0.79 Receivable days 17.39 16.87 16.83 14.56 16.77 28.22 27.10 23.28 20.71 20.27 Inventory Days 61.53 57.72 56.19 48.72 52.42 58.04 49.41 52.15 51.34 68.46 Payable days 58.49 58.40 48.60 57.12 67.04 51.75 30.26 30.66 26.83 38.03 Cash Conversion Cycle 20.43 16.19 24.43 6.16 2.15 34.51 46.25 44.78 45.22 50.70 Total Debt/Equity 0.82 0.79 0.87 0.80 1.10 1.37 1.28 1.31 1.60 1.75 Interest Cover 2.01 2.98 2.39 7.42 4.42 2.07 4.09 2.97 2.41 -0.63

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 323.86 316.24 271.77 279.15 188.51 151.73 144.35 115.75 94.05 78.81 ROA 1.49% 4.09% 2.03% 12.19% 5.64% 3.25% 7.31% 6.75% 4.07% -0.60% ROE 4.47% 12.60% 6.26% 37.25% 19.24% 11.28% 24.16% 24.06% 16.65% -2.46% ROCE 7.97% 13.96% 8.91% 28.08% 15.42% 8.18% 20.05% 16.85% 13.87% 1.86% Fixed Asset Turnover 1.03 1.19 1.23 1.34 0.94 0.91 1.14 1.07 0.95 0.70 Receivable days 17.26 15.31 16.05 14.89 20.55 29.03 25.55 22.07 20.73 20.75 Inventory Days 78.67 73.99 73.59 59.89 64.05 70.49 58.44 59.80 59.44 76.73 Payable days 56.23 56.09 52.47 65.45 84.25 66.21 34.39 33.52 29.39 35.80 Cash Conversion Cycle 39.69 33.21 37.17 9.33 0.36 33.31 49.60 48.35 50.78 61.68 Total Debt/Equity 1.21 1.11 1.21 1.04 1.42 1.66 1.39 1.43 1.93 2.23 Interest Cover 1.60 2.65 1.82 6.99 4.04 1.73 3.86 3.06 2.36 0.31

Top Investors:

jfe steel international europe b.v.

lici ulip-secured fund

gagandeep credit capital pvt ltd

enam securities pvt ltd

hdfc mutual fund - hdfc nifty large midcap 250 ind

shamyak investment private limited

theleme master fund limited

sbi nifty 500 index fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

JSW Steel - Quarterly Results
18th Oct 2025, 00:00 AM

Read More
JSW Steel reports over 3-fold jump in Q2 consolidated net profit
17th Oct 2025, 16:56 PM

The consolidated total income of the company increased by 14.05% at Rs 45436.00 crore for Q2FY26
Read More
JSW Steel reports 17% rise in consolidated crude steel production in Q2 FY26
10th Oct 2025, 10:23 AM

Capacity utilisation at Indian Operations stood at 92% for Q2 FY26
Read More
JSW Steel gets nod to acquire additional economic interest in M Res NSW HCC
17th Sep 2025, 16:59 PM

The Transaction will be effected by way of a combination of primary subscription and secondary purchase of non-voting Class B shares in M Res NSW
Read More
JSW Steel reports 17% rise in consolidated crude steel production in August 2025
8th Sep 2025, 14:30 PM

The company reported crude steel production of 26.15 lakh tonnes from Indian Operations in August 2025
Read More
JSW Steel incorporates joint venture company
26th Aug 2025, 18:29 PM

The object of incorporating JV is to set up the Konijedu Marlapadu Integrated Iron Ore Project (Project) at Andhra Pradesh to mine and beneficiate low-grade iron ore
Read More
JSW Steel’s arm emerges as successful bidder for coal block in Chattisgarh
21st Aug 2025, 11:43 AM

The highest final offer by the company to become a ‘Successful Bidder’ was 31.50% of the average monthly Coal prices published by MoC as NCI
Read More
JSW Steel signs Heads of Agreement with South Korea’s POSCO Group
18th Aug 2025, 09:29 AM

HoA aims to jointly explore setting up a 6 MTPA integrated steel plant in India
Read More
JSW Steel reports 19% rise in consolidated crude steel production in July 2025
8th Aug 2025, 11:52 AM

The capacity utilisation at Indian Operations stood at 92.5% for July 2025
Read More
JSW Steel, JFE Steel to expand grain-oriented electrical steel capacity
4th Aug 2025, 15:13 PM

Under this expansion plan, Vijayanagar Plant (Karnataka) capacity will be increased to 100,000 tons per annum from the earlier plan of 62,000 tons per annum
Read More

JSW Steel Ltd.

Steel & Iron Products

BSE: 500228 | NSE: JSWSTEEL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

JSW Steel Ltd.

Steel & Iron Products

BSE: 500228 | NSE: JSWSTEEL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: