JSW Energy Ltd
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]
- Market Cap ₹ 1,09,533 Cr.
- Current Price ₹ 627
- High / Low ₹ 639 / 240
- Stock P/E 66.6
- Book Value ₹ 121
- Dividend Yield 0.32 %
- ROCE 7.28 %
- ROE 7.22 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 27.5%
Cons
- Stock is trading at 5.19 times its book value
- The company has delivered a poor sales growth of 5.12% over past five years.
- Company has a low return on equity of 8.01% over last 3 years.
- Company might be capitalizing the interest cost
- Debtor days have increased from 45.0 to 54.1 days.
* 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
Sector: Power Generation & Distribution Industry: Power Generation And Supply
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
6,057 | 8,870 | 8,648 | 9,347 | 9,824 | 8,263 | 8,049 | 9,138 | 8,273 | 6,922 | 8,167 | 10,332 | 11,400 | |
4,659 | 6,069 | 5,394 | 5,723 | 5,796 | 4,939 | 5,336 | 6,283 | 4,746 | 4,009 | 4,596 | 7,050 | 6,447 | |
Operating Profit | 1,398 | 2,801 | 3,255 | 3,624 | 4,029 | 3,324 | 2,713 | 2,855 | 3,527 | 2,913 | 3,572 | 3,282 | 4,953 |
OPM % | 23% | 32% | 38% | 39% | 41% | 40% | 34% | 31% | 43% | 42% | 44% | 32% | 43% |
35 | 9 | -179 | 196 | 340 | 221 | 47 | 398 | 376 | 248 | 575 | 674 | 477 | |
Interest | 717 | 963 | 1,206 | 1,137 | 1,498 | 1,685 | 1,456 | 1,192 | 1,051 | 896 | 777 | 844 | 1,753 |
Depreciation | 503 | 662 | 810 | 790 | 854 | 969 | 966 | 1,164 | 1,738 | 1,167 | 1,131 | 1,169 | 1,498 |
Profit before tax | 213 | 1,186 | 1,060 | 1,892 | 2,017 | 892 | 338 | 897 | 1,114 | 1,099 | 2,238 | 1,943 | 2,179 |
Tax % | 20% | 23% | 27% | 27% | 28% | 30% | 75% | 24% | 3% | 25% | 22% | 24% | |
171 | 901 | 760 | 1,358 | 1,460 | 623 | 85 | 684 | 1,081 | 823 | 1,743 | 1,480 | 1,661 | |
EPS in Rs | 1.04 | 5.51 | 4.60 | 8.23 | 8.83 | 3.84 | 0.48 | 4.24 | 6.70 | 4.84 | 10.51 | 8.99 | 9.99 |
Dividend Payout % | 48% | 36% | 43% | 24% | 22% | 13% | 0% | 24% | 15% | 41% | 19% | 22% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | 5% |
3 Years: | 8% |
TTM: | 13% |
Compounded Profit Growth | |
---|---|
10 Years: | 2% |
5 Years: | 98% |
3 Years: | 9% |
TTM: | -16% |
Stock Price CAGR | |
---|---|
10 Years: | 27% |
5 Years: | 54% |
3 Years: | 84% |
1 Year: | 147% |
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 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1,640 | 1,640 | 1,640 | 1,640 | 1,627 | 1,628 | 1,640 | 1,641 | 1,642 | 1,642 | 1,640 | 1,641 | 1,641 |
Reserves | 4,060 | 4,564 | 4,931 | 5,878 | 8,077 | 8,741 | 9,470 | 10,181 | 10,004 | 12,865 | 15,775 | 16,988 | 18,236 |
9,995 | 10,377 | 10,106 | 9,294 | 14,862 | 14,349 | 11,883 | 10,555 | 9,840 | 8,371 | 8,943 | 25,051 | 27,783 | |
3,604 | 3,798 | 2,567 | 2,608 | 3,973 | 3,672 | 3,728 | 3,549 | 3,445 | 3,328 | 4,157 | 4,737 | 5,447 | |
Total Liabilities | 19,299 | 20,378 | 19,244 | 19,420 | 28,539 | 28,389 | 26,721 | 25,926 | 24,931 | 26,207 | 30,514 | 48,417 | 53,107 |
10,974 | 13,925 | 13,635 | 13,191 | 20,298 | 19,491 | 18,877 | 17,825 | 16,713 | 15,637 | 14,831 | 25,029 | 28,126 | |
CWIP | 3,670 | 977 | 615 | 454 | 321 | 531 | 294 | 400 | 391 | 473 | 2,091 | 4,780 | 7,341 |
Investments | 497 | 955 | 888 | 1,619 | 1,012 | 1,579 | 2,415 | 2,451 | 1,854 | 4,052 | 6,623 | 6,033 | 6,701 |
4,157 | 4,521 | 4,107 | 4,157 | 6,908 | 6,789 | 5,135 | 5,251 | 5,974 | 6,045 | 6,970 | 12,576 | 10,939 | |
Total Assets | 19,299 | 20,378 | 19,244 | 19,420 | 28,539 | 28,389 | 26,721 | 25,926 | 24,931 | 26,207 | 30,514 | 48,417 | 53,107 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2,029 | 1,725 | 2,269 | 3,394 | 3,538 | 3,853 | 3,934 | 2,491 | 2,086 | 3,700 | 2,952 | 2,084 | |
-1,820 | -944 | -363 | -422 | -3,272 | -762 | -215 | -55 | 300 | -1,030 | -1,387 | -6,778 | |
-553 | -684 | -1,859 | -2,327 | -1,622 | -2,595 | -3,968 | -2,523 | -1,965 | -2,515 | -781 | 7,327 | |
Net Cash Flow | -345 | 96 | 48 | 645 | -1,357 | 496 | -249 | -87 | 421 | 155 | 784 | 2,634 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 64 | 76 | 51 | 46 | 108 | 96 | 52 | 57 | 69 | 51 | 30 | 54 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 64 | 76 | 51 | 46 | 108 | 96 | 52 | 57 | 69 | 51 | 30 | 54 |
Working Capital Days | -119 | -74 | -51 | -54 | -36 | -61 | -99 | -72 | -34 | 1 | -18 | 41 |
ROCE % | 7% | 14% | 15% | 18% | 16% | 10% | 9% | 9% | 10% | 9% | 12% | 7% |
Documents
Announcements
- Certificate Under Regulation 40(9) Of The SEBI (LODR) Regulations, 2015 2d
- Update On Material Litigation Under Regulation 30(4) Of The Securities Exchange Board Of India (LODR) Regulations, 2015 2d
- Acquisition Of The 45 MW Vashpet Wind Project (Business Undertaking) From Reliance Power Limited By JSW Renewable Energy (Coated) Limited 12 Apr
- Compliance Certificate For The Year Ended 31St March 2024 12 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Apr - Certificate under Regulation 74(5) of SEBI (DP) Regulations,2018 for quarter 1st January, 2024 to 31st March,2024 is attached.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
Feb 2024TranscriptNotesPPT
-
Jan 2024TranscriptNotesPPT REC
-
Oct 2023Transcript PPT
-
Oct 2023TranscriptNotesPPT
-
Jul 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Jan 2023Transcript PPT
-
Oct 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Jul 2022TranscriptNotesPPT
-
Jan 2022TranscriptPPT
-
Oct 2021TranscriptPPT
-
Jul 2021TranscriptPPT
-
Jun 2021TranscriptPPT
-
Jan 2021TranscriptPPT
-
Nov 2020TranscriptPPT
-
Jul 2020TranscriptPPT
-
May 2020TranscriptPPT
-
Feb 2020TranscriptPPT
-
Nov 2019TranscriptPPT
-
Aug 2019TranscriptPPT
-
May 2019TranscriptPPT
-
Jan 2019TranscriptPPT
-
Aug 2017TranscriptPPT
-
Jan 2017TranscriptPPT
-
Oct 2016TranscriptPPT
-
Jul 2016TranscriptPPT
-
Jan 2016TranscriptPPT
Thermal Projects as on Q2FY24[1]
Total Thermal Capacity : 3,858 MW
Operational Capacity : 3,158 MW
Under Construction : Ind-Barath 700 MW