JSW Energy Ltd

JSW Energy is engaged in the businesses of power generation, power transmission and power trading.(Source : 201903 Annual Report Page No: 68)

  • Market Cap: 9,520 Cr.
  • Current Price: 57.95
  • 52 weeks High / Low 80.00 / 34.75
  • Book Value: 70.89
  • Stock P/E: 9.50
  • Dividend Yield: 1.73 %
  • ROCE: 9.50 %
  • ROE: 8.59 %
  • Sales Growth (3Yrs): 0.04 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.82 times its book value
Cons:
The company has delivered a poor growth of -2.41% over past five years.
Tax rate seems low
Company has a low return on equity of 4.80% for last 3 years.
Promoters have pledged 51.14% of their holding.
Debtor days have increased from 67.34 to 92.80 days.
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: Power Generation & Distribution // Industry: Power Generation And Supply

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
2,049 1,993 1,775 2,361 2,431 2,422 1,925 2,412 2,119 1,949 1,793 1,805
1,167 1,434 1,378 1,584 1,569 1,693 1,448 1,603 1,184 1,311 1,219 1,060
Operating Profit 882 559 397 776 861 729 477 809 935 638 575 746
OPM % 43% 28% 22% 33% 35% 30% 25% 34% 44% 33% 32% 41%
Other Income 171 93 -314 80 155 70 105 77 115 129 55 83
Interest 391 341 323 313 308 295 276 270 272 261 248 240
Depreciation 245 241 238 290 293 293 287 291 294 293 289 290
Profit before tax 417 70 -478 253 415 211 18 326 483 213 92 298
Tax % 29% 28% -0% 9% 27% 30% 69% 27% 28% -90% 3% 26%
Net Profit 297 47 -483 229 316 146 4 244 353 394 108 213
EPS in Rs 1.81 0.29 -2.95 1.40 1.93 0.89 0.02 1.49 2.15 2.40 0.66 1.30
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
1,807 2,327 4,259 6,057 8,870 8,648 9,347 9,824 8,263 8,049 9,138 8,273 7,666
1,275 1,113 2,687 4,659 6,114 5,467 5,758 5,798 4,939 5,530 6,284 5,316 4,773
Operating Profit 532 1,213 1,572 1,398 2,756 3,182 3,589 4,026 3,324 2,519 2,853 2,957 2,893
OPM % 29% 52% 37% 23% 31% 37% 38% 41% 40% 31% 31% 36% 38%
Other Income 17 74 125 35 54 -106 230 343 221 241 400 947 382
Interest 121 284 433 717 963 1,206 1,137 1,498 1,685 1,456 1,192 1,051 1,022
Depreciation 60 136 267 503 662 810 790 854 969 966 1,164 1,738 1,166
Profit before tax 368 868 998 213 1,186 1,060 1,892 2,017 892 338 897 1,114 1,087
Tax % 25% 14% 16% 20% 23% 27% 27% 28% 30% 75% 24% 3%
Net Profit 277 745 842 170 904 755 1,350 1,447 629 78 695 1,100 1,069
EPS in Rs 4.42 4.97 0.96 5.17 4.26 7.82 8.45 3.86 0.48 4.24 6.70 6.51
Dividend Payout % -0% 16% 19% 48% 36% 43% 24% 22% 13% -0% 24% 15%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:13.53%
5 Years:-2.41%
3 Years:0.04%
TTM:-16.58%
Compounded Profit Growth
10 Years:3.35%
5 Years:-5.45%
3 Years:18.71%
TTM:44.75%
Stock Price CAGR
10 Years:-6.94%
5 Years:-9.26%
3 Years:-7.72%
1 Year:-10.91%
Return on Equity
10 Years:9.57%
5 Years:6.71%
3 Years:4.80%
Last Year:8.59%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
547 1,640 1,640 1,640 1,640 1,640 1,640 1,627 1,628 1,640 1,641 1,642
Reserves 933 3,140 4,036 4,060 4,564 4,931 5,878 8,077 8,741 9,470 10,181 10,004
Borrowings 5,927 7,870 9,638 9,995 10,377 10,106 9,294 14,862 14,349 11,883 10,555 9,840
1,863 2,032 2,291 3,604 3,798 2,567 2,608 3,973 3,672 3,728 3,549 3,445
Total Liabilities 9,270 14,682 17,605 19,299 20,378 19,244 19,420 28,539 28,389 26,721 25,926 24,931
634 3,012 6,441 10,974 13,925 13,635 13,191 20,298 19,491 18,877 17,825 16,713
CWIP 7,925 8,603 7,049 3,670 977 615 454 321 531 294 400 391
Investments 170 1,434 484 497 955 888 1,619 1,012 1,579 2,415 2,451 1,854
540 1,633 3,630 4,157 4,521 4,107 4,157 6,908 6,789 5,135 5,251 5,974
Total Assets 9,270 14,682 17,605 19,299 20,378 19,244 19,420 28,539 28,389 26,721 25,926 24,931

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
468 847 889 2,029 1,725 2,269 3,394 3,538 3,853 3,934 2,491 2,082
-4,046 -3,582 -2,661 -1,820 -944 -363 -422 -3,272 -762 -215 -55 301
3,462 4,386 1,172 -553 -684 -1,859 -2,327 -1,622 -2,595 -3,968 -2,523 -1,962
Net Cash Flow -116 1,651 -600 -345 96 48 645 -1,357 496 -249 -87 421

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 9% 11% 10% 7% 14% 16% 18% 16% 10% 9% 9% 10%
Debtor Days 28 43 66 64 76 51 46 108 96 52 57 93
Inventory Turnover 38.41 5.03 5.53 6.21 9.11 11.74 10.31 8.44 6.71 7.93 11.10 8.32

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
74.99 74.99 74.99 74.98 74.96 74.95 74.95 74.93 74.91 74.89 74.89 74.87
7.09 6.36 6.04 6.18 6.12 6.11 6.67 6.86 6.62 7.18 7.49 6.70
7.46 6.94 8.12 8.49 8.44 8.53 8.35 8.39 8.96 8.84 8.89 9.43
10.46 11.70 10.85 10.34 10.45 10.37 10.02 9.81 9.47 9.06 8.70 8.95
0.00 0.01 0.00 0.01 0.04 0.03 0.01 0.02 0.04 0.04 0.03 0.05