JSW Energy Ltd

About [ edit ]

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.#

Key Points [ edit ]
  • Market Cap 25,989 Cr.
  • Current Price 158
  • High / Low 168 / 43.0
  • Stock P/E 32.6
  • Book Value 79.3
  • Dividend Yield 0.63 %
  • ROCE 9.50 %
  • ROE 9.37 %
  • Face Value 10.0

Pros

  • Company has reduced debt.

Cons

  • The company has delivered a poor sales growth of -2.41% over past five years.
  • Company has a low return on equity of 5.15% for last 3 years.
  • Promoters have pledged 25.35% of their holding.
  • Debtor days have increased from 67.34 to 92.80 days.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
1,775 2,361 2,431 2,422 1,925 2,412 2,119 1,949 1,793 1,805 1,939 1,609
1,378 1,584 1,569 1,693 1,448 1,603 1,184 1,311 1,219 1,060 1,015 1,004
Operating Profit 397 776 861 729 477 809 935 638 575 746 924 604
OPM % 22% 33% 35% 30% 25% 34% 44% 33% 32% 41% 48% 38%
Other Income -314 80 155 70 105 77 115 129 55 83 68 54
Interest 323 313 308 295 276 270 272 261 248 240 207 191
Depreciation 238 290 293 293 287 291 294 293 289 290 292 292
Profit before tax -478 253 415 211 18 326 483 213 92 298 493 176
Tax % -0% 9% 27% 30% 69% 27% 28% -90% 3% 26% 28% 19%
Net Profit -483 229 316 146 4 244 353 394 108 213 352 124
EPS in Rs -2.95 1.40 1.93 0.89 0.02 1.49 2.15 2.40 0.66 1.30 2.14 0.75

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 7,146
1,275 1,113 2,687 4,659 6,114 5,467 5,758 5,798 4,939 5,530 6,284 5,316 4,297
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 2,849
OPM % 29% 52% 37% 23% 31% 37% 38% 41% 40% 31% 31% 36% 40%
Other Income 17 74 125 35 54 -106 230 343 221 241 400 947 260
Interest 121 284 433 717 963 1,206 1,137 1,498 1,685 1,456 1,192 1,051 887
Depreciation 60 136 267 503 662 810 790 854 969 966 1,164 1,738 1,162
Profit before tax 368 868 998 213 1,186 1,060 1,892 2,017 892 338 897 1,114 1,059
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 1,100 797
EPS in Rs 4.55 5.13 1.04 5.51 4.60 8.23 8.83 3.84 0.48 4.24 6.70 4.85
Dividend Payout % 0% 16% 19% 48% 36% 43% 24% 22% 13% 0% 24% 15%
Compounded Sales Growth
10 Years:14%
5 Years:-2%
3 Years:0%
TTM:-15%
Compounded Profit Growth
10 Years:4%
5 Years:-4%
3 Years:20%
TTM:-15%
Stock Price CAGR
10 Years:9%
5 Years:15%
3 Years:32%
1 Year:221%
Return on Equity
10 Years:10%
5 Years:7%
3 Years:5%
Last Year:9%

Balance Sheet

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 Sep 2020
547 1,640 1,640 1,640 1,640 1,640 1,640 1,627 1,628 1,640 1,641 1,642 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 11,395
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 7,807
1,863 2,032 2,291 3,604 3,798 2,567 2,608 3,973 3,672 3,728 3,549 3,445 4,189
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 25,033
634 3,012 6,441 10,974 13,925 13,635 13,191 20,298 19,491 18,877 17,825 16,713 16,141
CWIP 7,925 8,603 7,049 3,670 977 615 454 321 531 294 400 391 411
Investments 170 1,434 484 497 955 888 1,619 1,012 1,579 2,415 2,451 1,854 2,642
540 1,633 3,630 4,157 4,521 4,107 4,157 6,908 6,789 5,135 5,251 5,974 5,839
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 25,033

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

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
74.98 74.96 74.95 74.95 74.93 74.91 74.89 74.89 74.87 74.87 74.87 74.68
6.18 6.12 6.11 6.67 6.86 6.62 7.18 7.49 6.70 5.82 6.00 5.55
8.49 8.44 8.53 8.35 8.39 8.96 8.84 8.89 9.43 8.30 6.89 7.17
10.34 10.45 10.37 10.02 9.81 9.47 9.06 8.70 8.95 10.96 12.21 12.57
0.01 0.04 0.03 0.01 0.02 0.04 0.04 0.03 0.05 0.05 0.03 0.03

Documents