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 ₹ 39,201 Cr.
- Current Price ₹ 238
- High / Low ₹ 369 / 182
- Stock P/E 19.9
- Book Value ₹ 107
- Dividend Yield 0.84 %
- ROCE 12.1 %
- ROE 10.6 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 23.0% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 25.1%
- Debtor days have improved from 50.0 to 30.0 days.
Cons
- The company has delivered a poor sales growth of -0.23% over past five years.
- Company has a low return on equity of 8.53% over last 3 years.
* 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 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4,259 | 6,057 | 8,870 | 8,648 | 9,347 | 9,824 | 8,263 | 8,049 | 9,138 | 8,273 | 6,922 | 8,167 | 10,103 | |
2,687 | 4,659 | 6,069 | 5,394 | 5,723 | 5,796 | 4,939 | 5,336 | 6,283 | 4,746 | 4,009 | 4,596 | 6,434 | |
Operating Profit | 1,572 | 1,398 | 2,801 | 3,255 | 3,624 | 4,029 | 3,324 | 2,713 | 2,855 | 3,527 | 2,913 | 3,572 | 3,668 |
OPM % | 37% | 23% | 32% | 38% | 39% | 41% | 40% | 34% | 31% | 43% | 42% | 44% | 36% |
125 | 35 | 9 | -179 | 196 | 340 | 221 | 47 | 398 | 376 | 248 | 575 | 760 | |
Interest | 433 | 717 | 963 | 1,206 | 1,137 | 1,498 | 1,685 | 1,456 | 1,192 | 1,051 | 896 | 777 | 712 |
Depreciation | 267 | 503 | 662 | 810 | 790 | 854 | 969 | 966 | 1,164 | 1,738 | 1,167 | 1,131 | 1,155 |
Profit before tax | 998 | 213 | 1,186 | 1,060 | 1,892 | 2,017 | 892 | 338 | 897 | 1,114 | 1,099 | 2,238 | 2,561 |
Tax % | 16% | 20% | 23% | 27% | 27% | 28% | 30% | 75% | 24% | 3% | 25% | 22% | |
Net Profit | 842 | 171 | 901 | 760 | 1,358 | 1,460 | 623 | 85 | 684 | 1,081 | 823 | 1,743 | 2,076 |
EPS in Rs | 5.13 | 1.04 | 5.51 | 4.60 | 8.23 | 8.83 | 3.84 | 0.48 | 4.24 | 6.70 | 4.84 | 10.51 | 12.59 |
Dividend Payout % | 19% | 48% | 36% | 43% | 24% | 22% | 13% | 0% | 24% | 15% | 41% | 19% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 0% |
3 Years: | -4% |
TTM: | 39% |
Compounded Profit Growth | |
---|---|
10 Years: | 21% |
5 Years: | 23% |
3 Years: | 36% |
TTM: | 104% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 23% |
3 Years: | 57% |
1 Year: | -23% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 7% |
3 Years: | 9% |
Last Year: | 11% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,640 | 1,640 | 1,640 | 1,640 | 1,640 | 1,627 | 1,628 | 1,640 | 1,641 | 1,642 | 1,642 | 1,640 | 1,640 | |
Reserves | 4,036 | 4,060 | 4,564 | 4,931 | 5,878 | 8,077 | 8,741 | 9,470 | 10,181 | 10,004 | 12,865 | 15,775 | 15,953 |
9,638 | 9,995 | 10,377 | 10,106 | 9,294 | 14,862 | 14,349 | 11,883 | 10,555 | 9,840 | 8,371 | 8,943 | 11,252 | |
2,291 | 3,604 | 3,798 | 2,567 | 2,608 | 3,973 | 3,672 | 3,728 | 3,549 | 3,445 | 3,328 | 4,157 | 4,931 | |
Total Liabilities | 17,605 | 19,299 | 20,378 | 19,244 | 19,420 | 28,539 | 28,389 | 26,721 | 25,926 | 24,931 | 26,207 | 30,514 | 33,776 |
6,441 | 10,974 | 13,925 | 13,635 | 13,191 | 20,298 | 19,491 | 18,877 | 17,825 | 16,713 | 15,637 | 14,831 | 15,423 | |
CWIP | 7,049 | 3,670 | 977 | 615 | 454 | 321 | 531 | 294 | 400 | 391 | 473 | 2,091 | 2,677 |
Investments | 484 | 497 | 955 | 888 | 1,619 | 1,012 | 1,579 | 2,415 | 2,451 | 1,854 | 4,052 | 6,623 | 6,658 |
3,630 | 4,157 | 4,521 | 4,107 | 4,157 | 6,908 | 6,789 | 5,135 | 5,251 | 5,974 | 6,045 | 6,970 | 9,018 | |
Total Assets | 17,605 | 19,299 | 20,378 | 19,244 | 19,420 | 28,539 | 28,389 | 26,721 | 25,926 | 24,931 | 26,207 | 30,514 | 33,776 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
889 | 2,029 | 1,725 | 2,269 | 3,394 | 3,538 | 3,853 | 3,934 | 2,491 | 2,086 | 3,700 | 2,952 | |
-2,661 | -1,820 | -944 | -363 | -422 | -3,272 | -762 | -215 | -55 | 300 | -1,030 | -1,387 | |
1,172 | -553 | -684 | -1,859 | -2,327 | -1,622 | -2,595 | -3,968 | -2,523 | -1,965 | -2,515 | -781 | |
Net Cash Flow | -600 | -345 | 96 | 48 | 645 | -1,357 | 496 | -249 | -87 | 421 | 155 | 784 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 66 | 64 | 76 | 51 | 46 | 108 | 96 | 52 | 57 | 69 | 51 | 30 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 66 | 64 | 76 | 51 | 46 | 108 | 96 | 52 | 57 | 69 | 51 | 30 |
Working Capital Days | -73 | -119 | -74 | -51 | -54 | -36 | -61 | -99 | -72 | -34 | 1 | -61 |
ROCE % | 10% | 7% | 14% | 16% | 18% | 16% | 10% | 9% | 9% | 10% | 9% | 12% |
Documents
Announcements
- Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 12h
- Results Presentation In Connection With The Unaudited Standalone And Consolidated Financial Results Of The Company For The Quarter And Nine Months Ended 31St December, 2022 20 Jan
- Board Meeting Outcome for Outcome Of The Board Meeting Held On 20Th January, 2023 20 Jan
-
Clarification On Media Report.
19 Jan - In line with the Company's stated strategy of growing in the renewable energy sector, the Company has been evaluating various opportunities. The Company is cognizant …
- Letter Of Awards For 500 MW / 1000 Mwh Of Standalone Battery Energy Storage Systems From Solar Energy Corporation Of India Limited 19 Jan
Annual reports
-
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
-
Financial Year 2011
from nse
-
Financial Year 2010
from nse
-
Financial Year 2010
from bse
Concalls
-
Oct 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
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
Power Projects
Presently, the company has 6 electricity projects across India with a total capacity of 4,559 MW of power :