Nifty
Sensex
:
:
11885.60
40342.67
-11.20 (-0.09%)
-201.70 (-0.50%)

Power Generation/Distribution

Rating :
55/99  (View)

BSE: 533148 | NSE: JSWENERGY

63.65
0.80 (1.27%)
21-Oct-2020 | 4:02PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  63.00
  •  65.00
  •  62.30
  •  62.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1664820
  •  1059.66
  •  80.00
  •  34.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,292.06
  • 9.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,931.81
  • 1.60%
  • 0.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.87%
  • 2.89%
  • 5.85%
  • FII
  • DII
  • Others
  • 5.82%
  • 3.40%
  • 7.17%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.76
  • -3.38
  • 0.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.52
  • -5.76
  • 1.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.45
  • -5.83
  • 103.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 15.44
  • 22.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 1.06
  • 0.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 6.63
  • 6.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,805
2,412
-25%
1,793
1,925
-7%
1,949
2,422
-20%
2,119
2,431
-13%
Expenses
1,060
1,603
-34%
1,219
1,448
-16%
1,311
1,683
-22%
1,184
1,569
-25%
EBITDA
746
809
-8%
575
477
21%
638
739
-14%
935
861
9%
EBIDTM
4%
34%
14%
25%
33%
31%
44%
35%
Other Income
82
52
58%
54
94
-42%
68
70
-4%
113
137
-17%
Interest
240
270
-11%
248
276
-10%
261
295
-11%
272
308
-12%
Depreciation
290
291
-1%
289
287
1%
293
293
0%
294
293
0%
PBT
15
300
-95%
92
7
1249%
213
221
-4%
482
397
21%
Tax
1
88
-99%
3
13
-79%
-192
64
-
134
112
19%
PAT
14
212
-93%
89
-6
-
404
157
158%
348
284
22%
PATM
37%
9%
7%
0%
21%
6%
16%
12%
EPS
0.09
1.29
-93%
0.54
-0.04
-
2.46
0.96
156%
2.12
1.73
23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
7,666
8,273
9,138
8,049
8,263
9,824
9,380
8,705
8,934
6,119
4,302
Net Sales Growth
-17%
-9%
14%
-3%
-16%
5%
8%
-3%
46%
42%
 
Cost Of Goods Sold
4,692
0
78
75
153
543
192
-188
-3
-3
0
Gross Profit
2,974
8,273
9,059
7,974
8,110
9,281
9,188
8,894
8,937
6,122
4,302
GP Margin
39%
100%
99%
99%
98%
94%
98%
102%
100%
100%
100%
Total Expenditure
4,773
5,316
6,284
5,286
4,939
5,846
5,757
5,454
6,141
4,671
2,730
Power & Fuel Cost
-
4,550
5,418
4,398
3,970
4,451
4,969
5,030
5,501
4,043
2,515
% Of Sales
-
55%
59%
55%
48%
45%
53%
58%
62%
66%
58%
Employee Cost
-
243
244
215
212
184
147
133
127
90
49
% Of Sales
-
3%
3%
3%
3%
2%
2%
2%
1%
1%
1%
Manufacturing Exp.
-
256
226
208
235
234
207
214
269
386
74
% Of Sales
-
3%
2%
3%
3%
2%
2%
2%
3%
6%
2%
General & Admin Exp.
-
97
127
167
194
315
167
182
150
89
46
% Of Sales
-
1%
1%
2%
2%
3%
2%
2%
2%
1%
1%
Selling & Distn. Exp.
-
0
0
0
0
0
48
68
75
65
43
% Of Sales
-
0%
0%
0%
0%
0%
1%
1%
1%
1%
1%
Miscellaneous Exp.
-
170
192
224
175
119
26
16
22
0
43
% Of Sales
-
2%
2%
3%
2%
1%
0%
0%
0%
0%
0%
EBITDA
2,893
2,957
2,853
2,763
3,324
3,979
3,623
3,251
2,793
1,448
1,572
EBITDA Margin
38%
36%
31%
34%
40%
40%
39%
37%
31%
24%
37%
Other Income
317
287
368
465
217
240
230
202
213
147
125
Interest
1,022
1,051
1,192
1,456
1,685
1,498
1,137
1,206
963
717
433
Depreciation
1,166
1,168
1,164
966
969
854
790
810
662
503
267
PBT
802
1,025
865
806
887
1,867
1,926
1,438
1,382
374
998
Tax
-54
33
212
253
269
556
515
284
273
42
156
Tax Rate
-7%
3%
25%
65%
30%
28%
27%
27%
23%
20%
16%
PAT
856
1,072
663
127
625
1,447
1,369
771
915
170
842
PAT before Minority Interest
849
1,053
653
134
618
1,460
1,377
776
912
171
842
Minority Interest
-7
19
11
-7
7
-13
-9
-5
3
-1
0
PAT Margin
11%
13%
7%
2%
8%
15%
15%
9%
10%
3%
20%
PAT Growth
32%
62%
420%
-80%
-57%
6%
77%
-16%
438%
-80%
 
EPS
5.21
6.52
4.04
0.78
3.80
8.81
8.33
4.70
5.57
1.04
5.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
11,646
11,822
11,110
10,368
9,704
7,518
6,571
6,204
5,700
5,676
Share Capital
1,642
1,641
1,640
1,628
1,627
1,640
1,640
1,640
1,640
1,640
Total Reserves
9,981
10,162
9,454
8,728
8,077
5,878
4,930
4,561
4,057
4,034
Non-Current Liabilities
10,116
10,941
12,626
15,717
14,476
10,008
10,355
10,000
9,409
8,660
Secured Loans
8,281
9,240
10,821
13,126
11,941
8,055
8,923
8,830
8,683
8,403
Unsecured Loans
0
0
0
0
7
8
9
23
34
68
Long Term Provisions
1,432
1,238
1,371
2,208
2,092
1,639
1,228
993
561
32
Current Liabilities
5,170
5,039
4,876
4,463
6,410
3,444
3,464
5,092
4,672
3,196
Trade Payables
1,603
1,840
2,327
2,119
2,531
1,639
1,641
2,568
2,529
970
Other Current Liabilities
2,892
2,432
1,857
2,326
2,278
1,255
1,227
1,487
1,426
1,177
Short Term Borrowings
0
0
8
9
1,589
148
208
647
571
851
Short Term Provisions
675
767
684
9
12
402
389
390
146
197
Total Liabilities
26,908
27,790
28,608
30,550
30,591
21,025
20,441
21,341
19,831
17,605
Net Block
16,713
17,825
18,877
19,491
20,298
13,191
13,635
13,925
10,974
6,439
Gross Block
21,816
21,775
21,680
21,307
21,142
16,995
16,635
16,057
12,456
7,415
Accumulated Depreciation
5,102
3,951
2,803
1,817
844
3,805
3,001
2,132
1,482
977
Non Current Assets
21,779
23,986
25,281
26,475
26,297
17,380
17,181
17,603
16,820
14,884
Capital Work in Progress
391
400
294
531
321
185
380
690
2,761
5,553
Non Current Investment
1,109
2,108
2,078
1,360
937
233
254
271
287
239
Long Term Loans & Adv.
2,378
2,495
2,541
3,621
3,270
3,369
2,579
2,362
1,839
1,155
Other Non Current Assets
1,188
1,158
1,491
1,472
1,471
133
99
68
49
0
Current Assets
5,129
3,804
3,327
4,075
4,295
3,646
3,260
3,738
3,011
2,720
Current Investments
744
342
337
219
75
1,386
634
684
210
245
Inventories
640
455
536
593
636
548
416
441
766
535
Sundry Debtors
2,103
1,428
1,151
2,183
2,906
1,172
1,198
1,849
1,064
764
Cash & Bank
201
204
311
784
357
351
567
399
669
978
Other Current Assets
1,441
380
67
67
320
188
445
365
303
198
Short Term Loans & Adv.
992
996
925
230
238
93
163
176
174
148
Net Current Assets
-41
-1,235
-1,549
-387
-2,116
202
-204
-1,354
-1,661
-476
Total Assets
26,908
27,790
28,608
30,550
30,591
21,025
20,441
21,341
19,831
17,605

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,082
2,464
3,934
3,853
3,538
3,394
2,269
1,725
2,029
889
PBT
1,114
897
338
892
2,017
1,892
1,060
1,186
213
998
Adjustment
1,917
2,095
2,566
2,507
2,310
1,817
1,957
1,489
1,266
638
Changes in Working Capital
-774
-327
1,186
693
-490
134
-489
-687
632
-447
Cash after chg. in Working capital
2,257
2,665
4,089
4,091
3,837
3,843
2,528
1,987
2,111
1,189
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-175
-201
-156
-239
-299
-449
-259
-263
-83
-300
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
301
-54
-215
-762
-3,431
-422
-363
-944
-1,820
-2,661
Net Fixed Assets
250
-218
-66
-336
3,323
-119
-102
-353
-1,046
-4,678
Net Investments
1,286
260
-1,639
1,345
-2,996
-738
-39
-407
-201
2,023
Others
-1,235
-97
1,490
-1,771
-3,758
435
-222
-184
-573
-6
Cash from Financing Activity
-1,962
-2,495
-3,968
-2,595
-1,622
-2,327
-1,859
-684
-553
1,172
Net Cash Inflow / Outflow
422
-85
-249
496
-1,516
645
48
96
-345
-600
Opening Cash & Equivalents
474
561
810
314
1,671
1,019
972
876
1,220
1,821
Closing Cash & Equivalent
896
474
561
810
314
1,664
1,019
972
876
1,220

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
71
72
68
64
60
46
40
38
35
35
ROA
4%
2%
0%
2%
6%
7%
4%
4%
1%
5%
ROE
9%
6%
1%
6%
17%
20%
12%
15%
3%
16%
ROCE
10%
9%
8%
10%
17%
18%
14%
13%
6%
10%
Fixed Asset Turnover
0.38
0.42
0.37
0.39
0.52
0.56
0.53
0.63
0.62
0.78
Receivable days
78
52
76
112
76
46
64
60
55
44
Inventory Days
24
20
26
27
22
19
18
25
39
38
Payable days
34
27
36
44
37
21
34
35
23
98
Cash Conversion Cycle
68
45
65
95
61
44
48
49
70
-16
Total Debt/Equity
0.85
0.89
1.07
1.39
1.53
1.24
1.54
1.67
1.75
1.70
Interest Cover
2
2
1
2
2
3
2
2
1
3

News Update


  • JSW Energy’s arm gets LoA from Solar Energy Corporation
    26th Sep 2020, 09:19 AM

    The company has received LoA for total Blended Wind capacity of 810 MW

    Read More
  • JSW Energy terminates deal to acquire GMR Kamalanga Energy
    31st Jul 2020, 15:20 PM

    With elapsing of long stop date, both parties have mutually agreed to terminate the transaction given continued uncertainty due to COVID-19 pandemic

    Read More
  • JSW Energy - Quarterly Results
    31st Jul 2020, 13:30 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.