JSW Steel

Market Cap (₹ Cr.)

₹2,31,756

52 Week High

1,063.00

Book Value

₹317

52 Week Low

761.75

PE Ratio

44.83

PB Ratio

2.91

PE for Sector

36.53

PB for Sector

10.09

ROE

11.25 %

ROCE

13.25 %

Dividend Yield

0.77 %

EPS

₹28.47

Industry

Steel

Sector

Steel - Large

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

5.40 %

Net Income Growth

116.79 %

Cash Flow Change

-48.21 %

ROE

82.18 %

ROCE

49.42 %

EBITDA Margin (Avg.)

41.70 %

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	Sept 2024
Revenue	11,144	10,221	9,872	7,365	9,567	10,963	12,290	13,432	15,861	14,220	15,369	16,856	20,232	19,131	19,905	18,601	19,942	17,857	15,708	15,902	15,423	10,447	16,948	19,408	24,593	26,159	28,919	29,244	36,427	31,388	32,916	31,250	37,705	33,229	34,368	33,696	35,792	33,050	31,217
Expenses	9,414	8,597	8,159	11,831	7,612	7,836	9,545	10,592	12,775	11,974	12,393	13,474	15,116	14,142	14,915	14,042	15,468	13,866	12,724	13,100	13,366	8,864	12,621	13,606	16,763	16,468	19,327	22,053	29,826	27,753	30,752	26,905	30,906	27,930	26,840	27,531	31,139	28,379	26,479
EBITDA	1,729	1,624	1,713	-4,466	1,956	3,127	2,745	2,840	3,086	2,246	2,976	3,382	5,116	4,989	4,990	4,559	4,474	3,991	2,984	2,802	2,057	1,583	4,327	5,802	7,830	9,691	9,592	7,191	6,601	3,635	2,164	4,345	6,799	5,299	7,528	6,165	4,653	4,671	4,738
Operating Profit %	13 %	14 %	15 %	-64 %	19 %	28 %	21 %	20 %	18 %	14 %	18 %	19 %	22 %	23 %	22 %	22 %	20 %	20 %	16 %	14 %	11 %	12 %	23 %	28 %	30 %	36 %	30 %	22 %	16 %	9 %	4 %	12 %	16 %	14 %	19 %	16 %	11 %	12 %	13 %
Depreciation	710	697	713	716	721	729	763	747	785	732	772	769	781	819	856	864	884	826	874	893	929	867	924	979	1,011	998	1,051	1,237	1,225	1,177	1,207	1,263	1,305	1,265	1,359	1,351	1,460	1,460	1,488
Interest	685	790	804	796	829	863	916	901	963	907	919	892	873	866	936	982	1,000	1,005	1,075	988	954	933	885	879	868	843	802	887	1,317	1,030	1,093	1,344	1,556	1,457	1,531	1,551	1,569	1,590	1,668
Profit Before Tax	335	137	196	-5,978	406	1,535	1,066	1,192	1,338	607	1,285	1,721	3,462	3,304	3,198	2,713	2,590	2,160	1,035	921	174	-217	2,518	3,944	5,951	7,850	7,739	5,067	4,059	1,428	-136	1,738	3,938	2,577	4,638	3,263	1,624	1,621	1,582
Tax	146	24	51	-1,823	-117	0	0	5	-107	109	271	344	854	688	666	580	419	457	70	16	246	-38	438	642	1,120	1,419	1,305	704	983	295	-17	247	693	555	1,739	590	569	378	349
Net Profit	189	113	145	-4,154	367	1,082	671	819	1,003	419	845	1,126	2,235	2,338	2,251	1,922	1,727	1,439	2,917	691	242	-146	1,692	2,829	4,018	5,258	5,383	3,424	2,637	956	-91	1,234	2,838	1,705	2,913	2,416	1,007	1,205	1,299
EPS in ₹	7.46	4.73	6.05	-171.71	15.30	45.08	27.94	34.10	4.18	1.75	3.51	4.68	9.29	9.72	9.36	8.00	7.19	5.99	12.14	2.88	1.01	-0.61	7.04	11.77	16.70	21.85	22.36	14.25	10.99	3.98	-0.38	5.14	11.81	7.09	12.02	9.92	4.13	4.95	5.33

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	74,892	73,508	80,959	85,551	1,07,425	1,22,042	1,33,232	1,62,870	1,72,841	1,85,438
Fixed Assets	38,569	46,560	50,266	49,568	51,772	50,542	51,942	71,646	75,056	79,586
Current Assets	19,024	13,464	17,798	19,253	28,398	29,375	29,703	47,485	49,144	43,094
Capital Work in Progress	7,790	6,439	3,027	3,392	10,443	24,141	29,042	12,599	10,506	10,856
Investments	0	4,764	5,050	4,878	5,397	5,999	12,458	18,028	24,320	30,141
Other Assets	28,533	15,745	22,616	27,713	39,813	41,360	39,790	60,597	62,959	64,855
Total Liabilities	49,168	53,098	56,861	57,644	72,532	83,680	86,255	99,369	1,09,182	1,10,155
Current Liabilities	20,411	21,799	26,128	25,205	36,187	35,594	37,040	46,134	49,335	49,454
Non Current Liabilities	28,756	31,299	30,733	32,439	36,345	48,086	49,215	53,235	59,847	60,701
Total Equity	25,725	20,410	24,098	27,907	34,893	38,362	46,977	63,501	63,659	75,283
Reserve & Surplus	24,657	20,109	23,797	27,605	34,592	38,061	46,675	63,200	63,358	74,978
Share Capital	1,067	301	301	302	301	301	302	301	301	305

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	386	-345	247	-261	4,871	-1,928	7,683	-3,451	5,998	-8,715
Investing Activities	-6,275	-5,033	-6,284	-6,134	-11,432	-19,092	-3,759	-17,652	-7,361	-8,687
Operating Activities	8,466	5,670	8,561	12,174	15,578	14,110	17,557	23,335	20,444	5,449
Financing Activities	-1,805	-982	-2,030	-6,301	725	3,054	-6,115	-9,134	-7,085	-5,477

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	Jun 2024	Sept 2024
Promoter	44.07 %	44.07 %	44.09 %	44.72 %	45.01 %	45.02 %	45.19 %	45.19 %	45.40 %	45.40 %	44.80 %	44.81 %	44.81 %	44.81 %	44.84 %
FIIs	12.69 %	12.93 %	12.17 %	11.21 %	11.58 %	10.61 %	10.75 %	11.03 %	11.00 %	10.98 %	11.13 %	11.32 %	11.05 %	10.51 %	10.65 %
DIIs	7.10 %	7.16 %	8.06 %	8.37 %	7.93 %	9.07 %	9.25 %	24.35 %	24.48 %	24.60 %	24.52 %	24.49 %	24.82 %	25.54 %	25.55 %
Government	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %	0.51 %
Public / Retail	35.15 %	34.92 %	34.80 %	34.85 %	34.65 %	34.14 %	33.70 %	18.35 %	18.07 %	17.99 %	18.62 %	18.47 %	18.44 %	18.30 %	18.21 %

Show % Change

Dividend History

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
JSW Steel	942.70	2,31,755.67	44.83	1,76,010.00	5.40	8,973	-85.43	43.26
Tata Steel	137.93	1,74,082.80	54.05	2,30,979.63	-5.49	-4,910	111.65	34.68
Tube Investment	3,616.05	69,806.95	114.83	17,142.04	13.46	1,187	-13.58	33.62
Jindal Stainless	662.65	56,524.67	23.04	38,731.59	8.12	2,693	-20.24	41.21
Steel Authority of India	109.30	45,993.40	14.56	1,06,445.29	0.99	3,067	-31.28	36.16
APL Apollo Tubes	1,450.65	40,651.80	69.75	18,193.67	12.22	732	-73.48	41.20
Shyam Metalics & Energy	815.50	22,997.67	27.46	13,354.20	4.64	1,029	-55.25	45.40
Jindal SAW	297.70	19,201.23	9.72	21,125.90	16.97	1,593	33.60	39.56
Welspun Corp	671.10	18,052.26	16.36	17,582.06	74.46	1,136	-26.80	42.34
Jai Balaji Industries	905.85	16,839.05	19.36	6,628.87	7.60	880	-24.01	33.32