JSW Steel Limited

JSWSTEEL.BO

JSWSTEEL.BOJSW Steel Limited IN flag

Bombay Stock Exchange

1,022.30

INR

+0.45

(+0.04%)

13.49EPS

75.78P/E

2.50TMarket 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

INE019A01038

Return %

Stock

S&P500

10.67

12.11

69.87

52.58

503.48

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	153	170.82	208.54	215.33	170.78	227.37	291.46	343.08	296.05	324.73	598.3	681.21	711.7	688.71
Basic EPS, GAAP	2.41	4.32	1.87	7.43	-1.4	14.66	25.85	31.77	16.78	32.91	85.96	17.25	36.34	13.54
Free Cash Flow per Basic Share	-2.54	0.96	-13.11	4.78	7.24	14.37	31.79	18.41	-0.1	32.72	67.3	35.55	-15.35	- -
Dividend per Share	1.57	1.02	1.31	1.42	1.34	0.91	2.64	3.88	4.97	2.01	6.54	17.46	3.39	- -
Book Value per Share	1.32	3.47	5.82	10.42	4.62	8.47	32.57	58.37	70.2	101.28	178.52	178.7	208.3	- -
Tangible Book Value per Share	68.91	71.04	81.13	73.37	69.93	88.13	109.89	137.05	145.39	178.35	276.02	269.85	315.85	- -
Basic Weighted Avg Shares	2,231	2,231	2,417	2,417	2,392	2,403	2,404	2,405	2,402	2,404	2,404	2,402	2,425	2,438
Sales/Revenue/Turnover	341,370	381,120	504,089	520,506	408,577	546,280	700,710	824,990	711,160	780,590	1,438,290	1,636,460	1,725,880	1,678,800
Operating Margin (%)	12.21	11.21	12.33	12.48	9.38	17.28	16.69	18.76	11.94	19.72	23.35	8.04	11.88	8.38
Depreciation Expense	19,332	22,375	31,826	34,345	33,226	34,300	33,870	40,410	42,460	46,790	60,010	74,740	81,720	90,060
Net Income, GAAP	5,377	9,631	4,520	17,966	-3,354	35,230	62,140	76,390	40,300	79,110	206,650	41,440	88,120	33,000
Effective Tax Rate (%)	25.09	42.28	70.34	32.27	- -	32.64	20.1	32.63	- -	34.47	29.61	26.81	32.94	38.2
Profit Margin (%)	1.58	2.53	0.9	3.45	-0.82	6.45	8.87	9.26	5.67	10.13	14.37	2.53	5.11	1.97
Working Capital	-82,731	-67,315	-102,886	-62,096	-107,489	-82,840	-57,720	-84,530	-72,100	-74,470	78,230	-18,130	-15,310	- -
LT Debt	128,891	173,932	267,026	358,555	348,213	318,210	315,150	296,360	463,930	516,440	594,850	635,730	694,210	- -
Total Equity	169,672	175,409	221,054	203,736	187,706	224,010	275,340	343,450	360,240	449,910	685,350	670,390	797,760	- -
Return on Invested Capital (%)	9.27	6.52	3.87	7.54	- -	10.13	14.14	14.01	- -	9.64	18.7	6.1	7.63	- -
Return on Capital (%)	6.67	9.5	4.49	10.02	- -	13.53	19.92	18.87	- -	12.42	22.64	6.53	8.91	-2.08
Return on Common Equity (%)	10.45	180.43	41.43	91.51	-18.51	224.33	125.97	69.87	26.08	38.4	61.45	9.65	18.86	- -

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	16.09%	19.89%	5.46%
Net Income, GAAP	-62.92%	48.59%	112.64%
Free Cash Flow	-3,165.35%	-6,349.13%	-143.6%
Total Cash Common Dividend	48.87%	56.06%	-80.4%
Total Equity	15.02%	19.79%	19%

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. Jayant Acharya
Full Time Employees: 13,301
Sector: Basic Materials
Industry: Steel
Address: JSW Centre Mumbai India 400051
IPO Date: Jan 3, 2000
Website: jswsteel.in
Similar Companies: EVRAZ plc (EVRZF)
Hongli Group Inc. (HLP)
Rama Steel Tubes Limited (RAMASTEEL.NS)
Nippon Steel Trading Corporation (9810.T)
Garg Furnace Limited (GARGFUR.BO)
Swiss Steel Holding AG (STLN.SW)
Business: JSW Steel Limited engages in the manufacture and sale of iron and steel products in India and internationally. It provides hot rolled and cold-rolled coils, galvanized, galvalume, electrical, and color coated steel products, as well as tin plate; and TMT bars, wire rods, and alloy steel products. The company is also involved in trades in steel and allied products, iron ore, steel, cement, paint, and other products; logistic infrastructure, real estate, mining, and coal loading; manufactures forged steel ball, slabs and hot rolled coils, plates, pipes, and double jointing; production of gaseous and liquid form of oxygen, nitrogen, argon, and other products recoverable from separation of air; and operates coke oven and pellet plant, and steel plant. Its products are used in automotive, general engineering, machinery, and projects and construction applications. The company was formerly known as Jindal Vijayanagar Steel Limited and changed its name to JSW Steel Limited in June 2005. JSW Steel Limited was founded in 1982 and is based in Mumbai, India.

	Jun'25	Sep'25	Dec'25
ST Debt	- -	162,070	- -
LT Borrowings	- -	765,470	- -
LT Finance Leases	- -	25,040	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	- -	2,440	- -
Market Capitalization	2,247,353	2,509,260	2,197,016

	Jun'25	Sep'25	Dec'25
Total Current Assets	- -	626,050	- -
Accounts Receivable, Net	- -	80,020	- -
Cash, Cash Equivalents & STI	- -	109,010	- -
Inventories	- -	372,400	- -
Total Current Liabilities	- -	587,170	- -
Payables & Accruals	- -	- -	- -
ST Debt	- -	162,070	- -
Deferred Revenue	- -	- -	- -

	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	153	170.82	208.54	215.33	170.78	227.37	291.46	343.08	296.05	324.73	598.3	681.21	711.7	688.71
Basic EPS, GAAP	2.41	4.32	1.87	7.43	-1.4	14.66	25.85	31.77	16.78	32.91	85.96	17.25	36.34	13.54
Free Cash Flow per Basic Share	-2.54	0.96	-13.11	4.78	7.24	14.37	31.79	18.41	-0.1	32.72	67.3	35.55	-15.35	- -
Dividend per Share	1.57	1.02	1.31	1.42	1.34	0.91	2.64	3.88	4.97	2.01	6.54	17.46	3.39	- -
Book Value per Share	1.32	3.47	5.82	10.42	4.62	8.47	32.57	58.37	70.2	101.28	178.52	178.7	208.3	- -
Tangible Book Value per Share	68.91	71.04	81.13	73.37	69.93	88.13	109.89	137.05	145.39	178.35	276.02	269.85	315.85	- -
Basic Weighted Avg Shares	2,231	2,231	2,417	2,417	2,392	2,403	2,404	2,405	2,402	2,404	2,404	2,402	2,425	2,438
Sales/Revenue/Turnover	341,370	381,120	504,089	520,506	408,577	546,280	700,710	824,990	711,160	780,590	1,438,290	1,636,460	1,725,880	1,678,800
Operating Margin (%)	12.21	11.21	12.33	12.48	9.38	17.28	16.69	18.76	11.94	19.72	23.35	8.04	11.88	8.38
Depreciation Expense	19,332	22,375	31,826	34,345	33,226	34,300	33,870	40,410	42,460	46,790	60,010	74,740	81,720	90,060
Net Income, GAAP	5,377	9,631	4,520	17,966	-3,354	35,230	62,140	76,390	40,300	79,110	206,650	41,440	88,120	33,000
Effective Tax Rate (%)	25.09	42.28	70.34	32.27	- -	32.64	20.1	32.63	- -	34.47	29.61	26.81	32.94	38.2
Profit Margin (%)	1.58	2.53	0.9	3.45	-0.82	6.45	8.87	9.26	5.67	10.13	14.37	2.53	5.11	1.97
Working Capital	-82,731	-67,315	-102,886	-62,096	-107,489	-82,840	-57,720	-84,530	-72,100	-74,470	78,230	-18,130	-15,310	- -
LT Debt	128,891	173,932	267,026	358,555	348,213	318,210	315,150	296,360	463,930	516,440	594,850	635,730	694,210	- -
Total Equity	169,672	175,409	221,054	203,736	187,706	224,010	275,340	343,450	360,240	449,910	685,350	670,390	797,760	- -
Return on Invested Capital (%)	9.27	6.52	3.87	7.54	- -	10.13	14.14	14.01	- -	9.64	18.7	6.1	7.63	- -
Return on Capital (%)	6.67	9.5	4.49	10.02	- -	13.53	19.92	18.87	- -	12.42	22.64	6.53	8.91	-2.08
Return on Common Equity (%)	10.45	180.43	41.43	91.51	-18.51	224.33	125.97	69.87	26.08	38.4	61.45	9.65	18.86	- -

Year	Q1	Q2	Q3	Q4	FY
2023	375,000	411,220	386,780	463,460	1,636,460
2024	417,710	438,340	413,370	456,460	1,725,880
2025	423,370	391,040	407,930	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	3.49	-3.53	2.04	- -	17.25
2024	9.72	11.38	9.92	- -	36.34
2025	3.47	1.8	2.94	- -	- -

JSW Steel Limited

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year