JSW Holdings Ltd

₹ 7,115 2.08%

26 Jul - close price

About

JSW Holdings Ltd is a core investment company (CIC) and is primarily engaged in the business of investing and financing.^[1]

Key Points

Revenue Breakup
In FY21, interest on loans accounted for ~53% revenues, followed by dividend income (39%) and pledge fees (8%).^[1]

Website BSE NSE

Market Cap ₹ 7,898 Cr.
Current Price ₹ 7,115
High / Low ₹ 7,825 / 4,310
Stock P/E 66.2
Book Value ₹ 22,049
Dividend Yield 0.00 %
ROCE 0.72 %
ROE 0.55 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.32 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 0.97% 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: Finance Industry: Finance & Investments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	16	134	17	19	19	337	26	24	26	89	27	27	27
	1	2	2	1	1	2	1	1	3	3	3	3	3
Operating Profit	14	133	15	18	18	335	25	23	23	86	25	24	24
OPM %	93%	99%	88%	95%	93%	99%	95%	95%	89%	97%	90%	87%	88%
	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	14	133	15	18	18	335	25	23	23	86	25	24	24
Tax %	26%	25%	25%	26%	25%	25%	25%	25%	26%	26%	26%	18%	25%
	11	99	11	13	13	251	18	17	17	64	18	19	18
EPS in Rs	9.62	89.46	10.04	12.14	11.84	225.83	16.62	15.64	15.51	57.47	16.42	17.50	16.17
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	29	43	49	50	63	89	107	121	93	186	407	170	171
	3	2	3	4	4	5	5	6	5	6	6	12	12
Operating Profit	26	41	46	47	59	84	102	115	88	180	401	157	158
OPM %	90%	95%	94%	93%	94%	95%	95%	95%	95%	97%	99%	93%	93%
	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	26	41	46	47	59	84	102	115	88	180	401	157	158
Tax %	18%	20%	21%	22%	20%	19%	14%	10%	25%	25%	25%	25%
	22	33	37	37	47	68	88	104	66	135	300	119	119
EPS in Rs	19.53	29.69	33.07	32.98	42.69	61.25	79.12	93.75	59.20	121.27	269.93	106.90	107.56
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	15%
5 Years:	10%
3 Years:	22%
TTM:	-59%

Compounded Profit Growth
10 Years:	14%
5 Years:	6%
3 Years:	22%
TTM:	-61%

Stock Price CAGR
10 Years:	24%
5 Years:	22%
3 Years:	15%
1 Year:	58%

Return on Equity
10 Years:	1%
5 Years:	1%
3 Years:	1%
Last Year:	1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	11	11	11	11	11	11	11	11	11	11	11	11
Reserves	680	713	750	786	834	8,103	8,168	7,052	12,496	19,660	18,982	24,463
	0	0	0	0	0	0	0	0	0	0	0	0
	2	2	2	2	2	743	718	600	1,443	2,802	2,629	3,816
Total Liabilities	693	726	763	799	847	8,858	8,897	7,663	13,950	22,473	21,622	28,290
	0	0	0	0	0	0	0	0	0	0	0	0
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	537	537	533	543	517	8,502	8,511	7,230	13,451	21,836	20,685	27,231
	156	188	229	256	330	356	387	433	499	637	938	1,060
Total Assets	693	726	763	799	847	8,858	8,897	7,663	13,950	22,473	21,622	28,290

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	23	30	37	36	32	66	89	103	67	130	298	115
	-22	-30	-38	-25	-43	-58	-87	-108	-72	-131	-298	-112
	0	0	0	0	0	0	0	0	0	0	0	0
Net Cash Flow	1	-0	-1	11	-11	8	2	-4	-5	-1	1	3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	36	31	2	2	13	16	8	3	10	6	2	4
Inventory Days
Days Payable
Cash Conversion Cycle	36	31	2	2	13	16	8	3	10	6	2	4
Working Capital Days	707	71	1,224	454	74	48	36	35	42	32	14	37
ROCE %	4%	6%	6%	6%	7%	2%	1%	2%	1%	1%	2%	1%

Shareholding Pattern

Numbers in percentages

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	61.42%	66.26%	66.26%	66.26%	66.28%	66.28%	66.28%	66.28%	66.28%	66.28%	66.28%	66.28%
	26.89%	22.36%	22.36%	22.36%	22.38%	22.38%	22.38%	22.38%	22.37%	22.38%	21.42%	21.51%
	0.07%	0.06%	0.06%	0.06%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.09%	0.11%
	11.34%	11.27%	11.26%	11.26%	11.29%	11.29%	11.28%	11.28%	11.27%	11.28%	12.18%	12.09%
	0.29%	0.05%	0.05%	0.05%	0.01%	0.01%	0.02%	0.02%	0.02%	0.01%	0.02%	0.02%
No. of Shareholders	18,740	18,876	19,103	19,316	19,688	19,507	19,300	19,478	19,677	20,116	21,673	21,870

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	61.42%	61.42%	61.42%	61.42%	61.42%	66.26%	66.28%	66.28%	66.28%
	15.06%	22.91%	25.05%	26.04%	26.64%	22.36%	22.38%	21.42%	21.51%
	7.12%	0.08%	0.16%	0.11%	0.06%	0.06%	0.04%	0.09%	0.11%
	16.29%	15.39%	13.09%	12.15%	11.60%	11.26%	11.28%	12.18%	12.09%
	0.11%	0.20%	0.28%	0.28%	0.28%	0.05%	0.02%	0.02%	0.02%
No. of Shareholders	22,483	20,771	19,399	18,612	18,134	19,103	19,300	21,673	21,870

* 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

All

JSW Holdings Ltd

JSW Holdings Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports