Stocx Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

JSW Energy

₹424.6 16.5 | 4%

Market Cap ₹69833 Cr.

Stock P/E 0.0

P/B 3.5

Current Price ₹424.6

Book Value ₹ 120.9

Face Value 10

52W High ₹449

Dividend Yield 0.47%

52W Low ₹ 204.8

Overview Inc. Year: 1994Industry: Power Generation/Distribution

JSW Energy Limited is an India-based integrated power company engaged in the enterprise of generation and sale of power. The Company's segments include Power Trading, Equipment Manufacturing and Mining. Its plants consist of Baspa, Karcham Wangtoo, Barmer, Vijaynagar and Ratnagiri. Baspa Plant is positioned in the higher reaches of the Himalayas and has a generating potential of approximately 300 megawatts (MW). The Karcham Wangtoo plant is on river Satluj in District Kinnaur of Himachal Pradesh and has a producing potential of about 1091 MW. Barmer Plant is situated close to its fuel source, the lignite mines in Kapurdi and Jalipa. The Vijayanagar plant is placed in Karnataka, this plant includes two separate enterprise devices BU I and SBU I, with a blended capability of approximately 860MW. The Company generates approximately 4,559 MW, out of which approximately 3158 MW is thermal power about 1391 MW is hydropower and about 10 MW solar power.

Read More..

JSW Energy Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

JSW Energy Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Net Sales 1728 2087 1894 2441 3026 2387 2248 2670 2928 3259
Other Income 132 150 91 214 89 209 102 136 85 128
Total Income 1860 2237 1984 2655 3115 2596 2350 2806 3013 3387
Total Expenditure 1029 1158 1102 1309 2004 1498 1623 1925 1706 1379
Operating Profit 830 1080 882 1346 1111 1098 727 881 1307 2008
Interest 290 191 195 100 193 204 214 233 486 514
Depreciation 288 284 281 277 289 294 295 291 398 409
Exceptional Income / Expenses 0 0 0 0 120 0 0 0 0 0
Profit Before Tax 252 604 405 968 749 600 218 357 424 1086
Provision for Tax 47 270 87 92 198 148 48 69 136 235
Profit After Tax 205 334 319 876 551 452 170 288 288 851
Adjustments -4 5 5 -12 9 14 10 -16 2 -1
Profit After Adjustments 201 339 324 864 560 466 180 272 290 850
Adjusted Earnings Per Share 1.2 2.1 2 5.3 3.4 2.8 1.1 1.7 1.8 5.2

JSW Energy Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 8934 8705 9380 9824 8263 8049 9138 8273 6922 8167 10332 11105
Other Income 213 202 230 240 217 465 368 287 237 569 535 451
Total Income 9148 8908 9610 10065 8480 8514 9506 8560 7160 8736 10867 11556
Total Expenditure 6141 5454 5757 5846 4939 5286 6284 5316 4016 4598 7050 6633
Operating Profit 3007 3454 3854 4219 3541 3228 3221 3244 3144 4138 3817 4923
Interest 963 1206 1137 1498 1685 1456 1192 1051 896 777 844 1447
Depreciation 662 810 790 854 969 966 1164 1168 1167 1131 1169 1393
Exceptional Income / Expenses -197 -378 -34 150 0 -418 0 61 0 0 120 0
Profit Before Tax 1186 1060 1892 2017 887 388 865 1086 1081 2238 1943 2085
Provision for Tax 273 284 515 556 269 253 212 33 276 495 463 488
Profit After Tax 912 776 1377 1460 618 134 653 1053 806 1743 1480 1597
Adjustments -9 -22 -28 -13 11 -56 43 47 -10 -15 -2 -5
Profit After Adjustments 904 755 1350 1447 629 78 695 1100 795 1729 1478 1592
Adjusted Earnings Per Share 5.5 4.6 8.2 8.9 3.9 0.5 4.2 6.7 4.8 10.5 9 9.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 27% 8% 5% 1%
Operating Profit CAGR -8% 6% 3% 2%
PAT CAGR -15% 12% 62% 5%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 37% 89% 44% 23%
ROE Average 8% 8% 8% 10%
ROCE Average 8% 10% 10% 12%

JSW Energy Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 6204 6571 7518 9704 10368 11110 11822 11646 14507 17415 18629
Minority's Interest 45 50 55 1 2 -4 -12 -24 -9 2 105
Borrowings 8853 8932 8062 11948 13126 10821 9240 8281 6972 6876 19208
Other Non-Current Liabilities 1147 1423 1946 2528 2591 1805 1682 2630 3360 3614 4084
Total Current Liabilities 5092 3465 3444 6410 4463 4876 5057 6351 5763 7578 11552
Total Liabilities 21341 20441 21025 30591 30550 28608 27790 28884 30594 35485 53646
Fixed Assets 13925 13635 13191 20298 19491 18877 17825 16713 15637 14831 25020
Other Non-Current Assets 3678 3546 4189 5999 6984 6404 6161 5647 8299 12969 16387
Total Current Assets 3738 3260 3646 4295 4075 3327 3804 6524 6658 7686 12137
Total Assets 21341 20441 21025 30591 30550 28608 27790 28884 30594 35485 53646

JSW Energy Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 876 972 1019 1671 314 810 561 474 896 1051 2060
Cash Flow from Operating Activities 1725 2269 3394 3538 3853 3934 2491 2086 3700 2952 2084
Cash Flow from Investing Activities -944 -363 -422 -3431 -762 -215 -55 301 -1033 -1392 -7009
Cash Flow from Financing Activities -684 -1859 -2327 -1622 -2595 -3968 -2523 -1965 -2515 -781 7327
Net Cash Inflow / Outflow 96 48 645 -1516 496 -249 -86 422 153 778 2402
Closing Cash & Cash Equivalent 972 1019 1664 314 810 561 474 896 1051 1835 4469

JSW Energy Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 5.51 4.6 8.23 8.9 3.86 0.48 4.24 6.7 4.84 10.54 9.01
CEPS(Rs) 9.6 9.67 13.21 14.23 9.75 6.71 11.07 13.53 12.01 17.53 16.15
DPS(Rs) 2 2 2 2 0.5 0 1 1 2 2 2
Book NAV/Share(Rs) 37.81 40.06 45.84 59.65 63.61 67.64 71.93 70.79 88.18 105.96 113.16
Core EBITDA Margin(%) 31.26 37.35 38.63 40.5 40.23 34.32 31.22 35.74 41.99 43.7 31.76
EBIT Margin(%) 24.05 26.03 32.3 35.77 31.13 22.9 22.52 25.83 28.56 36.92 26.98
Pre Tax Margin(%) 13.27 12.18 20.17 20.53 10.74 4.82 9.47 13.13 15.62 27.41 18.8
PAT Margin (%) 10.21 8.92 14.68 14.86 7.48 1.67 7.14 12.73 11.64 21.35 14.33
Cash Profit Margin (%) 17.62 18.22 23.1 23.56 19.21 13.67 19.88 26.85 28.49 35.2 25.64
ROA(%) 4.43 3.72 6.64 5.66 2.02 0.45 2.31 3.72 2.71 5.28 3.32
ROE(%) 15.34 12.16 19.55 16.96 6.17 1.25 5.7 8.99 6.17 10.95 8.24
ROCE(%) 13.31 13.63 18.09 16.99 10.44 7.73 9.07 9.75 8.92 12.27 7.99
Receivable days 59.5 63.86 46.11 75.76 112.39 75.59 51.51 66.03 66.69 36.53 38.9
Inventory Days 24.66 17.97 18.76 22 27.14 25.59 19.78 24.14 27.28 28.96 33.35
Payable days 0 -1118.56 668.46 0 0 0 0 0 0 0 0
PER(x) 9.92 12.88 14.4 7.81 16.27 153.13 17.14 6.36 18.16 28.35 26.72
Price/Book(x) 1.45 1.48 2.58 1.17 0.99 1.08 1.01 0.6 1 2.82 2.13
Dividend Yield(%) 3.66 3.38 1.69 2.88 0.8 0 1.38 2.35 2.27 0.67 0.83
EV/Net Sales(x) 2.12 2.21 3.02 2.63 2.88 2.92 2.44 2.01 3.22 6.95 5.84
EV/Core EBITDA(x) 6.3 5.58 7.36 6.12 6.72 7.28 6.91 5.13 7.1 13.72 15.8
Net Sales Growth(%) 46.01 -2.56 7.75 4.74 -15.89 -2.6 13.53 -9.47 -16.32 17.98 26.5
EBIT Growth(%) 131.08 5.47 33.7 16.01 -26.81 -28.33 11.6 3.88 -7.49 52.51 -7.56
PAT Growth(%) 434.72 -14.9 77.36 6.04 -57.65 -78.27 385.54 61.39 -23.51 116.44 -15.11
EPS Growth(%) 431.38 -16.48 78.81 8.12 -56.57 -87.7 791.12 58.13 -27.7 117.66 -14.56
Debt/Equity(x) 1.67 1.54 1.24 1.53 1.39 1.07 0.89 0.85 0.58 0.51 1.34
Current Ratio(x) 0.73 0.94 1.06 0.67 0.91 0.68 0.75 1.03 1.16 1.01 1.05
Quick Ratio(x) 0.65 0.82 0.9 0.57 0.78 0.57 0.66 0.93 1.09 0.9 0.97
Interest Cover(x) 2.23 1.88 2.66 2.35 1.53 1.27 1.73 2.03 2.21 3.88 3.3
Total Debt/Mcap(x) 1.16 1.04 0.48 1.3 1.39 1 0.89 1.41 0.58 0.18 0.63

JSW Energy Shareholding Pattern

# Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Promoter 74.67 74.66 74.66 74.66 74.69 74.69 74.66 74.66 74.66 73.38
FII 5.91 5.92 5.51 5.36 5.27 5.34 5.14 5.18 5.18 8.37
DII 6.46 7.49 9.18 10.17 10.08 10.09 10.09 10.06 9.59 9.7
Public 12.97 11.93 10.64 9.81 9.96 9.88 10.12 10.1 10.57 8.54
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 61% CAGR over last 5 years

Cons

  • Company has a low return on equity of 8% over the last 3 years.
  • Stock is trading at 3.5 times its book value.

* 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.

JSW Energy News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....