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 ₹ 1,24,215 Cr.
- Current Price ₹ 710
- High / Low ₹ 752 / 285
- Stock P/E 120
- Book Value ₹ 91.9
- Dividend Yield 0.28 %
- ROCE 7.82 %
- ROE 6.53 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 31.3% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 46.1%
Cons
- Stock is trading at 7.72 times its book value
- Promoter holding has decreased over last quarter: -4.05%
- Company has a low return on equity of 5.17% 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
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
6,350 | 5,757 | 6,302 | 5,863 | 4,041 | 4,212 | 5,118 | 4,314 | 2,898 | 3,643 | 5,739 | 5,129 | 4,694 | |
4,240 | 3,744 | 4,199 | 3,697 | 3,136 | 3,505 | 4,312 | 3,417 | 2,084 | 2,597 | 4,532 | 3,411 | 2,950 | |
Operating Profit | 2,110 | 2,013 | 2,103 | 2,165 | 905 | 707 | 806 | 897 | 814 | 1,046 | 1,207 | 1,718 | 1,744 |
OPM % | 33% | 35% | 33% | 37% | 22% | 17% | 16% | 21% | 28% | 29% | 21% | 34% | 37% |
130 | -116 | 259 | 395 | 328 | -166 | 361 | 218 | 62 | 227 | 400 | 210 | 251 | |
Interest | 572 | 628 | 586 | 644 | 533 | 476 | 412 | 322 | 210 | 127 | 260 | 478 | 462 |
Depreciation | 425 | 453 | 421 | 354 | 364 | 364 | 365 | 369 | 358 | 328 | 317 | 270 | 263 |
Profit before tax | 1,244 | 817 | 1,356 | 1,563 | 337 | -299 | 390 | 424 | 308 | 818 | 1,030 | 1,181 | 1,270 |
Tax % | 20% | 26% | 27% | 24% | 42% | 49% | 36% | -17% | 40% | 30% | 31% | 20% | |
993 | 602 | 995 | 1,182 | 195 | -444 | 251 | 498 | 186 | 570 | 711 | 950 | 1,038 | |
EPS in Rs | 6.05 | 3.67 | 6.06 | 7.21 | 1.19 | -2.71 | 1.53 | 3.03 | 1.13 | 3.47 | 4.32 | 5.78 | 6.22 |
Dividend Payout % | 33% | 54% | 33% | 28% | 42% | 0% | 65% | 33% | 176% | 58% | 46% | 35% |
Compounded Sales Growth | |
---|---|
10 Years: | -1% |
5 Years: | 0% |
3 Years: | 21% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | 1% |
5 Years: | 31% |
3 Years: | 74% |
TTM: | 95% |
Stock Price CAGR | |
---|---|
10 Years: | 24% |
5 Years: | 59% |
3 Years: | 43% |
1 Year: | 146% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 5% |
3 Years: | 5% |
Last Year: | 7% |
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 | 1,640 | 1,640 | 1,640 | 1,627 | 1,628 | 1,640 | 1,641 | 1,642 | 1,642 | 1,640 | 1,641 | 1,641 |
Reserves | 5,133 | 5,363 | 5,954 | 6,965 | 6,766 | 8,237 | 8,527 | 7,758 | 9,990 | 11,848 | 11,969 | 13,471 |
5,410 | 4,939 | 4,232 | 5,025 | 3,464 | 3,140 | 2,818 | 2,246 | 1,603 | 1,273 | 6,293 | 7,020 | |
2,931 | 2,331 | 2,192 | 3,357 | 3,361 | 2,894 | 2,524 | 1,909 | 1,481 | 1,912 | 2,047 | 2,478 | |
Total Liabilities | 15,114 | 14,272 | 14,018 | 16,974 | 15,218 | 15,912 | 15,510 | 13,555 | 14,716 | 16,672 | 21,949 | 24,610 |
6,946 | 6,909 | 6,814 | 5,415 | 5,190 | 5,111 | 4,853 | 4,508 | 4,180 | 3,957 | 3,709 | 3,511 | |
CWIP | 791 | 467 | 256 | 282 | 479 | 261 | 377 | 109 | 34 | 23 | 16 | 20 |
Investments | 2,895 | 2,934 | 3,672 | 6,669 | 5,324 | 6,963 | 6,703 | 5,417 | 8,212 | 6,867 | 14,730 | 17,413 |
4,482 | 3,962 | 3,275 | 4,609 | 4,226 | 3,577 | 3,578 | 3,522 | 2,290 | 5,826 | 3,495 | 3,665 | |
Total Assets | 15,114 | 14,272 | 14,018 | 16,974 | 15,218 | 15,912 | 15,510 | 13,555 | 14,716 | 16,672 | 21,949 | 24,610 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
943 | 1,559 | 2,622 | 2,261 | 1,409 | 846 | 397 | 31 | 1,086 | 252 | 975 | 2,266 | |
-359 | -25 | -228 | -3,468 | 1,085 | -58 | 445 | 1,305 | -378 | 710 | -5,384 | -1,650 | |
-634 | -1,482 | -1,670 | -218 | -2,475 | -807 | -733 | -1,121 | -1,011 | -881 | 4,496 | -83 | |
Net Cash Flow | -49 | 51 | 724 | -1,425 | 18 | -18 | 109 | 215 | -304 | 82 | 87 | 533 |
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 | 76 | 63 | 29 | 73 | 76 | 42 | 40 | 50 | 29 | 30 | 21 | 21 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 76 | 63 | 29 | 73 | 76 | 42 | 40 | 50 | 29 | 30 | 21 | 21 |
Working Capital Days | -59 | -46 | -82 | -109 | -181 | -157 | -118 | -40 | -16 | 331 | 43 | 1 |
ROCE % | 16% | 15% | 16% | 17% | 7% | 7% | 6% | 6% | 4% | 7% | 6% | 8% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Monitoring Agency Report
8m - Monitoring Agency Report for the quarter ended 30th June, 2024, issued by India Ratings & Research Private Limited (Monitoring Agency) in respect of the utilization …
- Letter Of Award From Karnataka Renewable Energy Development Limited For 300 MW Solar Power Project 9h
- Letter Of Award From Solar Energy Corporation Of India Limited (Tranche XV) 9h
- Rating By Moody'S Investor Service Of JSW Hydro Energy Limited''s USD 707 Million Senior Secured Notes Due 2031 2d
- Outcome Of The Board Meeting Held On 19Th July, 2024 2d
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
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
Concalls
-
Jul 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Feb 2024TranscriptNotesPPT
-
Jan 2024TranscriptNotesPPT REC
-
Oct 2023Transcript PPT
-
Oct 2023TranscriptNotesPPT
-
Jul 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Jan 2023Transcript PPT
-
Oct 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Jul 2022TranscriptNotesPPT
-
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
Thermal Projects as on Q2FY24[1]
Total Thermal Capacity : 3,858 MW
Operational Capacity : 3,158 MW
Under Construction : Ind-Barath 700 MW