JSW Energy Limited

JSWENERGY.BO

JSWENERGY.BOJSW Energy Limited IN flag

Bombay Stock Exchange

522.45

INR

+18.40

(+3.65%)

11.19EPS

46.69P/E

913.12BMarket Cap

Jul 17Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

INE121E01018

Return %

Stock

S&P500

-13.34

12.11

95.49

52.58

1,226.02

103.52

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	37.31	54.48	53.08	57.19	59.5	50.37	48.71	55.32	49.97	41.73	49.41	62.85	69.62	64.56
Basic EPS, GAAP	1.04	5.51	4.6	8.23	8.83	3.86	0.48	4.24	6.7	4.84	10.52	9.01	10.5	10.87
Free Cash Flow per Basic Share	0.89	4.55	10.82	16.57	-0.11	21.38	23.25	13.76	11.96	19.88	4	-13.12	-10.96	- -
Dividend per Share	1.16	0.58	2.34	2.33	2.5	2.41	0.72	0.03	1.21	1	2	2	2.11	- -
Book Value per Share	17.76	10	10	9.91	35.26	38.25	39.05	43.19	48.98	53.4	61.43	68.82	77.22	- -
Tangible Book Value per Share	34	37.04	39.46	50.41	49.64	54.32	58.65	63.12	62.11	79.82	97.74	102.2	110.87	- -
Basic Weighted Avg Shares	1,640	1,640	1,640	1,640	1,640	1,628	1,640	1,641	1,642	1,642	1,643	1,641	1,641	1,743
Sales/Revenue/Turnover	61,188	89,343	87,054	93,802	97,575	82,005	79,893	90,763	82,040	68,534	81,186	103,122	114,260	112,520
Operating Margin (%)	15.44	24.1	28.29	30.5	32.13	28.55	22.3	18.77	26.67	25.16	31.45	21.11	33.03	32.09
Depreciation Expense	5,033	6,615	8,100	7,898	8,542	9,692	9,661	11,637	11,680	11,669	11,310	11,692	16,334	15,995
Net Income, GAAP	1,700	9,036	7,547	13,495	14,474	6,290	780	6,951	10,999	7,955	17,286	14,778	17,227	18,942
Effective Tax Rate (%)	19.72	23.05	26.75	27.22	27.59	30.17	74.89	23.69	2.97	25.11	22.11	23.82	20.41	12.7
Profit Margin (%)	2.78	10.11	8.67	14.39	14.83	7.67	0.98	7.66	13.41	11.61	21.29	14.33	15.08	16.83
Working Capital	-16,608	-13,540	-2,042	6,838	-21,155	-3,873	-15,490	-12,534	1,727	8,942	1,077	6,185	13,953	- -
LT Debt	87,172	88,527	89,323	75,062	119,478	131,265	108,212	92,405	83,075	69,999	69,220	194,298	279,633	- -
Total Equity	57,501	62,490	66,215	83,801	97,055	103,708	111,058	118,102	116,218	144,983	174,170	187,342	210,142	- -
Return on Invested Capital (%)	4.82	9.88	10.59	12.25	10.9	6.63	1.87	5.72	9.67	5.82	8.07	4.73	6.23	- -
Return on Capital (%)	5.61	12.4	12.6	18.62	15.59	8.37	2.11	8.54	11.67	7.99	12.19	7.35	8.04	10.13
Return on Common Equity (%)	5.77	39.7	46.02	82.65	39.07	10.47	1.23	10.31	14.54	9.46	18.33	13.82	14.38	- -

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	3.7%	6.04%	10.8%
Net Income, GAAP	88.34%	29.99%	16.58%
Free Cash Flow	-2,010.75%	-94.03%	-16.41%
Total Cash Common Dividend	441.58%	915.87%	5.48%
Total Equity	12.57%	12.6%	12.17%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Sharad Mahendra BE (Mech.)
Full Time Employees: 2,500
Sector: Utilities
Industry: Independent Power Producers
Address: JSW Centre Mumbai India 400051
Website: jsw.in
Similar Companies: TransAlta Corp (TSLTF)
CTEEP - Companhia de Transmissão de Energia Elétrica Paulista S.A. (TRPL4.SA)
United Power of Asia Public Company Limited (UPA.BK)
PT Leyand International Tbk (LAPD.JK)
Kyushu Electric Power Company, Incorporated (9508.T)
OPG Power Ventures Plc (OPG.L)
Business: JSW Energy Limited generates and sells power in India. The company has a power generation capacity of 6,564 MW, which includes 3,158 MW of thermal, 1,391 MW of hydro, 1,358 of Wind, and 657 MW of solar. It has operations in the States of Karnataka, Maharashtra, Tamil Nadu, Andhra Pradesh, Telangana, Madhya Pradesh, Gujarat, West Bengal, and Rajasthan. It engages in power transmission and trading activities; and coal mining in South Africa. JSW Energy Limited was incorporated in 1994 and is based in Mumbai, India.

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	37.31	54.48	53.08	57.19	59.5	50.37	48.71	55.32	49.97	41.73	49.41	62.85	69.62	64.56
Basic EPS, GAAP	1.04	5.51	4.6	8.23	8.83	3.86	0.48	4.24	6.7	4.84	10.52	9.01	10.5	10.87
Free Cash Flow per Basic Share	0.89	4.55	10.82	16.57	-0.11	21.38	23.25	13.76	11.96	19.88	4	-13.12	-10.96	- -
Dividend per Share	1.16	0.58	2.34	2.33	2.5	2.41	0.72	0.03	1.21	1	2	2	2.11	- -
Book Value per Share	17.76	10	10	9.91	35.26	38.25	39.05	43.19	48.98	53.4	61.43	68.82	77.22	- -
Tangible Book Value per Share	34	37.04	39.46	50.41	49.64	54.32	58.65	63.12	62.11	79.82	97.74	102.2	110.87	- -
Basic Weighted Avg Shares	1,640	1,640	1,640	1,640	1,640	1,628	1,640	1,641	1,642	1,642	1,643	1,641	1,641	1,743
Sales/Revenue/Turnover	61,188	89,343	87,054	93,802	97,575	82,005	79,893	90,763	82,040	68,534	81,186	103,122	114,260	112,520
Operating Margin (%)	15.44	24.1	28.29	30.5	32.13	28.55	22.3	18.77	26.67	25.16	31.45	21.11	33.03	32.09
Depreciation Expense	5,033	6,615	8,100	7,898	8,542	9,692	9,661	11,637	11,680	11,669	11,310	11,692	16,334	15,995
Net Income, GAAP	1,700	9,036	7,547	13,495	14,474	6,290	780	6,951	10,999	7,955	17,286	14,778	17,227	18,942
Effective Tax Rate (%)	19.72	23.05	26.75	27.22	27.59	30.17	74.89	23.69	2.97	25.11	22.11	23.82	20.41	12.7
Profit Margin (%)	2.78	10.11	8.67	14.39	14.83	7.67	0.98	7.66	13.41	11.61	21.29	14.33	15.08	16.83
Working Capital	-16,608	-13,540	-2,042	6,838	-21,155	-3,873	-15,490	-12,534	1,727	8,942	1,077	6,185	13,953	- -
LT Debt	87,172	88,527	89,323	75,062	119,478	131,265	108,212	92,405	83,075	69,999	69,220	194,298	279,633	- -
Total Equity	57,501	62,490	66,215	83,801	97,055	103,708	111,058	118,102	116,218	144,983	174,170	187,342	210,142	- -
Return on Invested Capital (%)	4.82	9.88	10.59	12.25	10.9	6.63	1.87	5.72	9.67	5.82	8.07	4.73	6.23	- -
Return on Capital (%)	5.61	12.4	12.6	18.62	15.59	8.37	2.11	8.54	11.67	7.99	12.19	7.35	8.04	10.13
Return on Common Equity (%)	5.77	39.7	46.02	82.65	39.07	10.47	1.23	10.31	14.54	9.46	18.33	13.82	14.38	- -

	Jun'25	Sep'25	Dec'25
ST Debt	- -	26,432	- -
LT Borrowings	- -	279,660	- -
LT Finance Leases	- -	2,438	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	- -	1,745	- -
Market Capitalization	1,229,494	1,251,271	1,119,912

Year	Q1	Q2	Q3	Q4	FY
2023	3.41	2.85	1.09	- -	9.01
2024	1.77	5.18	1.41	- -	10.5
2025	3	4.9	0.96	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	30,263	23,875	22,481	26,504	103,122
2024	29,278	32,594	25,428	26,960	114,260
2025	28,795	32,377	24,389	- -	- -

	Jun'25	Sep'25	Dec'25
Total Current Assets	- -	108,114	- -
Accounts Receivable, Net	- -	16,105	- -
Cash, Cash Equivalents & STI	- -	69,034	- -
Inventories	- -	7,154	- -
Total Current Liabilities	- -	60,093	- -
Payables & Accruals	- -	- -	- -
ST Debt	- -	26,432	- -
Deferred Revenue	- -	- -	- -

JSW Energy Limited

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year