JSW Energy

Market Cap (₹ Cr.)

₹1,30,829

52 Week High

780.30

Book Value

₹148

52 Week Low

347.50

PE Ratio

66.95

PB Ratio

5.06

PE for Sector

34.02

PB for Sector

-0.35

ROE

8.21 %

ROCE

8.51 %

Dividend Yield

0.27 %

EPS

₹11.18

Industry

Power Generation & Distribution

Sector

Power Generation And Supply

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

9.89 %

Net Income Growth

16.52 %

Cash Flow Change

199.08 %

ROE

3.88 %

ROCE

19.72 %

EBITDA Margin (Avg.)

39.17 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	1,466	1,330	1,537	1,684	1,710	1,410	890	979	1,090	1,236	1,085	1,233	1,147	1,388	1,339	1,553	1,201	1,191	1,150	1,149	1,044	823	699	700	738	816	917	1,026	1,112	2,136	1,301	1,005	1,697	1,561	1,191	1,298	1,289	1,167
Expenses	901	841	954	943	962	851	650	774	861	929	736	953	1,541	1,129	1,030	1,186	969	897	866	881	776	618	490	507	469	559	595	632	813	1,522	949	755	1,306	1,136	739	768	767	675
EBITDA	565	488	584	741	748	559	240	206	229	306	349	280	-394	259	309	367	232	295	284	268	268	205	209	194	269	257	322	394	299	614	352	250	391	425	452	529	522	492
Operating Profit %	35 %	32 %	31 %	38 %	40 %	34 %	20 %	15 %	15 %	17 %	22 %	16 %	-52 %	14 %	14 %	21 %	13 %	22 %	19 %	19 %	24 %	23 %	27 %	27 %	36 %	26 %	26 %	37 %	25 %	24 %	17 %	21 %	21 %	23 %	35 %	40 %	38 %	36 %
Depreciation	105	88	89	89	87	90	92	92	91	93	93	89	89	91	92	92	91	92	93	93	91	90	90	90	87	88	82	79	78	80	81	80	77	71	69	65	64	64
Interest	140	137	163	175	169	167	125	127	113	122	128	108	119	109	109	101	93	86	89	80	67	67	56	46	42	36	35	31	26	30	39	58	133	105	119	118	135	90
Profit Before Tax	321	264	332	476	491	302	23	-13	26	92	128	83	-602	59	108	174	49	116	102	96	110	48	63	58	140	133	205	284	195	504	233	112	181	249	263	347	322	338
Tax	87	53	69	86	89	64	5	-3	7	18	26	22	40	4	23	32	11	25	14	-39	6	5	5	5	25	23	40	67	45	75	37	14	31	44	47	62	57	60
Net Profit	234	197	244	362	380	225	-8	-24	2	52	72	52	-619	39	71	114	28	75	65	263	95	28	35	35	87	89	133	191	157	344	156	79	132	166	191	251	342	254
EPS in ₹	1.43	1.21	1.50	2.23	2.33	1.38	-0.05	-0.15	0.02	0.32	0.44	0.31	-3.77	0.24	0.43	0.70	0.17	0.46	0.39	1.60	0.58	0.17	0.22	0.21	0.53	0.54	0.81	1.16	0.95	2.09	0.95	0.48	0.80	1.01	1.17	1.53	2.09	1.46

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	14,018	16,974	15,218	15,912	15,510	13,555	14,716	16,672	21,950	24,610
Fixed Assets	6,814	5,415	5,190	5,111	4,853	4,508	4,180	3,957	3,709	3,511
Current Assets	2,807	2,178	1,815	1,457	1,504	2,490	1,432	4,751	2,236	2,260
Capital Work in Progress	256	282	479	261	377	109	34	23	16	20
Investments	1,374	6,669	5,324	6,963	6,703	5,417	8,212	6,867	14,731	17,413
Other Assets	5,573	4,609	4,226	3,577	3,578	3,522	2,290	5,826	3,495	3,665
Total Liabilities	6,424	8,382	6,825	6,034	5,343	4,155	3,084	3,185	8,340	9,498
Current Liabilities	2,588	5,188	3,585	3,065	2,858	2,470	1,785	1,628	4,189	3,908
Non Current Liabilities	3,836	3,194	3,240	2,970	2,485	1,685	1,299	1,557	4,151	5,589
Total Equity	7,594	8,592	8,394	9,877	10,168	9,400	11,632	13,488	13,609	15,112
Reserve & Surplus	5,954	6,965	6,766	8,237	8,527	7,758	9,990	11,848	11,969	13,471
Share Capital	1,640	1,627	1,628	1,640	1,641	1,642	1,642	1,640	1,641	1,641

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	724	-1,425	18	-18	109	215	-304	82	87	533
Investing Activities	-228	-3,468	1,085	-58	445	1,305	-378	710	-5,384	-1,650
Operating Activities	2,622	2,261	1,409	846	397	31	1,086	252	975	2,266
Financing Activities	-1,670	-218	-2,475	-807	-733	-1,121	-1,011	-881	4,496	-83

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Apr 2024	Jun 2024
Promoter	74.68 %	74.67 %	74.66 %	74.66 %	74.66 %	74.69 %	74.69 %	74.66 %	74.66 %	74.66 %	73.38 %	73.38 %	73.67 %	69.32 %	69.32 %
FIIs	5.55 %	5.91 %	5.92 %	5.51 %	5.36 %	5.27 %	5.34 %	5.14 %	5.18 %	5.18 %	8.37 %	8.50 %	8.37 %	13.34 %	15.37 %
DIIs	7.17 %	6.46 %	7.49 %	9.18 %	10.17 %	10.08 %	10.37 %	10.36 %	10.83 %	10.32 %	9.91 %	9.57 %	9.51 %	9.51 %	9.21 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	12.57 %	12.95 %	11.70 %	10.37 %	9.55 %	9.70 %	9.37 %	9.58 %	9.08 %	9.59 %	8.12 %	8.34 %	8.24 %	7.63 %	5.91 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
NTPC	414.15	4,03,623.72	18.85	1,81,165.85	1.79	20,332	12.21	57.37
Power Grid Corporation of India	334.30	3,13,104.84	19.94	46,913.12	0.66	16,145	3.52	47.47
Adani Green Energy	1,950.80	3,09,456.59	224.29	10,460.00	21.39	1,260	94.74	60.15
Adani Power	651.70	2,56,949.27	16.08	60,281.48	40.06	20,829	-55.33	46.86
Tata Power	440.60	1,42,208.59	38.77	63,272.32	11.89	4,280	4.18	56.01
JSW Energy	750.75	1,30,829.21	66.95	11,941.34	9.89	1,725	83.97	58.30
Adani Energy Solutions	979.90	1,18,794.84	78.86	17,218.31	24.41	1,196	-754.28	38.50
NHPC	94.39	95,940.13	26.53	10,993.91	-2.58	3,633	1.19	41.73
Torrent Power	1,932.90	85,547.38	37.39	27,527.53	5.57	1,896	87.18	70.16
SJVN	129.06	50,949.79	55.17	2,876.96	-12.35	911	31.40	40.04