Flying rocket

JSW Energy Ltd

JSW Energy Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

JSW Energy Ltd

₹ 528 0.55%
21 Oct - close price
jsw.in BSE: 533148 NSE: JSWENERGY
About

JSW Energy Ltd and its subsidiaries are primarily engaged in the business of generation of power from its power assets located at Karnataka, Maharashtra, Nandyal and Salboni. It is the holding company for the JSW group's power business.
The company also has a JV company engaged in mining activities and an associate engaged in manufacturing of turbines.[1]

Key Points

Business Segments
1) Thermal Energy Projects (63% in H1 FY25 vs 75% in FY22): [1] [2] The company has a total thermal power generation capacity of 3,508 MW, comprising 1,200 MW at Ratnagiri, 1,080 MW at Barmer, 860 MW at Vijayanagar, 350 MW at Utkal, and 18 MW TPP at Nandyal. {# 1600MW in salboni in west bengal https://www.bseindia.com/xml-data/corpfiling/AttachHis/1c68833c-b336-4af0-ae63-8698bc6fcb22.pdf#page=19 #}

Website BSE NSE
  • Market Cap ₹ 92,300 Cr.
  • Current Price ₹ 528
  • High / Low ₹ 777 / 419
  • Stock P/E 45.6
  • Book Value ₹ 167
  • Dividend Yield 0.38 %
  • ROCE 6.49 %
  • ROE 7.41 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 19.7%

Cons

  • Stock is trading at 3.17 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 7.26% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 7.67% over last 3 years.
  • Company might be capitalizing the interest cost
  • Promoter holding has decreased over last 3 years: -5.43%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Utilities Power Power Power Generation

Part of BSE 500 BSE 200 Nifty Next 50 Nifty 500 Nifty Energy

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
2,387 2,248 2,670 2,928 3,259 2,543 2,756 2,879 3,238 2,439 3,189 5,143 5,177
1,498 1,623 1,931 1,706 1,379 1,432 1,587 1,462 1,553 1,525 1,985 2,355 2,181
Operating Profit 890 625 739 1,222 1,880 1,111 1,169 1,418 1,685 914 1,204 2,789 2,996
OPM % 37% 28% 28% 42% 58% 44% 42% 49% 52% 37% 38% 54% 58%
214 119 136 87 134 120 130 167 230 206 313 271 186
Interest 204 214 233 486 514 521 533 511 518 564 675 1,306 1,418
Depreciation 294 295 291 398 409 400 427 375 392 406 482 739 809
Profit before tax 605 235 351 426 1,092 310 339 698 1,005 150 361 1,015 955
Tax % 24% 20% 20% 32% 22% 25% -2% 24% 13% -5% -15% 18% 14%
457 187 282 290 857 232 345 534 877 157 415 836 824
EPS in Rs 2.83 1.09 1.65 1.76 5.17 1.41 2.14 2.99 4.88 0.96 2.33 4.25 4.03
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
8,648 9,347 9,824 8,263 8,049 9,138 8,273 6,922 8,167 10,332 11,486 11,745 15,949
5,394 5,723 5,796 4,939 5,336 6,283 5,316 4,009 4,596 7,050 6,104 6,524 8,046
Operating Profit 3,255 3,624 4,029 3,324 2,713 2,855 2,957 2,913 3,572 3,282 5,382 5,221 7,903
OPM % 38% 39% 41% 40% 34% 31% 36% 42% 44% 32% 47% 44% 50%
-179 196 340 221 47 398 376 248 575 674 472 916 976
Interest 1,206 1,137 1,498 1,685 1,456 1,192 1,051 896 777 844 2,053 2,269 3,963
Depreciation 810 790 854 969 966 1,164 1,738 1,167 1,131 1,169 1,633 1,655 2,435
Profit before tax 1,060 1,892 2,017 892 338 897 544 1,099 2,238 1,943 2,167 2,214 2,482
Tax % 27% 27% 28% 30% 75% 24% 6% 25% 22% 24% 20% 10%
760 1,358 1,460 623 85 684 1,081 823 1,743 1,480 1,725 1,983 2,232
EPS in Rs 4.60 8.23 8.83 3.84 0.48 4.24 6.70 4.84 10.51 8.99 10.47 11.16 11.57
Dividend Payout % 43% 24% 22% 13% 0% 24% 15% 41% 19% 22% 19% 18%
Compounded Sales Growth
10 Years: 2%
5 Years: 7%
3 Years: 13%
TTM: 40%
Compounded Profit Growth
10 Years: 3%
5 Years: 12%
3 Years: 2%
TTM: 3%
Stock Price CAGR
10 Years: 19%
5 Years: 53%
3 Years: 19%
1 Year: -21%
Return on Equity
10 Years: 8%
5 Years: 8%
3 Years: 8%
Last Year: 7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 1,640 1,640 1,627 1,628 1,640 1,641 1,642 1,642 1,640 1,641 1,641 1,745 1,746
Reserves 4,931 5,878 8,077 8,741 9,470 10,181 10,004 12,865 15,775 16,988 19,191 25,616 27,377
10,106 9,294 14,862 14,349 11,883 10,555 9,840 8,371 8,943 25,051 31,573 50,185 69,104
2,567 2,608 3,973 3,672 3,728 3,549 3,445 3,328 4,157 4,737 5,362 11,909 15,460
Total Liabilities 19,244 19,420 28,539 28,389 26,721 25,926 24,931 26,207 30,514 48,417 57,767 89,455 113,687
13,635 13,191 20,298 19,491 18,877 17,825 16,713 15,637 14,831 25,020 28,946 54,155 72,343
CWIP 615 454 321 531 294 400 391 473 2,091 4,788 10,285 10,281 11,562
Investments 888 1,619 1,012 1,579 2,415 2,451 1,854 4,052 6,623 6,033 7,035 9,755 10,464
4,107 4,157 6,908 6,789 5,135 5,251 5,974 6,045 6,970 12,576 11,501 15,264 19,319
Total Assets 19,244 19,420 28,539 28,389 26,721 25,926 24,931 26,207 30,514 48,417 57,767 89,455 113,687

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
2,269 3,394 3,538 3,853 3,934 2,491 2,082 3,700 2,952 2,084 6,234 3,838
-363 -422 -3,272 -762 -215 -55 301 -1,030 -1,387 -6,778 -8,197 -22,990
-1,859 -2,327 -1,622 -2,595 -3,968 -2,523 -1,962 -2,515 -781 7,327 1,675 20,223
Net Cash Flow 48 645 -1,357 496 -249 -87 421 155 784 2,634 -289 1,072

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 51 46 108 96 52 57 93 51 30 54 27 41
Inventory Days
Days Payable
Cash Conversion Cycle 51 46 108 96 52 57 93 51 30 54 27 41
Working Capital Days -59 -60 -95 -61 -100 -72 -44 -14 -108 -159 -124 -200
ROCE % 15% 18% 16% 10% 9% 9% 7% 9% 12% 7% 9% 6%

Shareholding Pattern

Numbers in percentages

30 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
74.66% 74.66% 74.66% 73.39% 73.39% 73.67% 69.32% 69.32% 69.32% 69.26% 69.26% 69.26%
5.14% 5.18% 5.18% 8.38% 8.50% 8.37% 15.37% 14.92% 14.57% 13.43% 12.36% 12.12%
10.08% 10.06% 9.59% 9.69% 9.36% 9.29% 9.21% 9.78% 10.05% 10.94% 11.43% 11.56%
9.86% 9.84% 10.33% 8.33% 8.53% 8.45% 5.90% 5.81% 5.92% 6.21% 6.79% 6.97%
0.27% 0.25% 0.25% 0.22% 0.21% 0.21% 0.19% 0.15% 0.15% 0.14% 0.14% 0.07%
No. of Shareholders 2,59,3292,65,1382,78,0102,89,7403,28,9153,60,2414,06,2204,41,9274,82,8775,43,3365,85,8275,85,445

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls