equitymaster.comFalseFalseJSW ENERGY |
|
Price History |
Price | Rs | 528.9 | | % ch | % | 2.3 |
Mkt Cap | Rs m | 869,869 | | No. of
shares | m | 1,644.68 |
Vol | '000 | 218.7 | | % ch week | % | 8.0 |
P/E | X | 52.5 | | % ch 1-mth | % | 1.3 |
P/CF | X | 32.8 | | % ch 12-mth | % | 133.5 |
EPS (TTM) | Rs | 10.1 | | 52 week H/L | Rs | 537.9/220.7 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 86 | 80 | 92 | 409 | 369 |
Low | Rs | 56 | 35 | 36 | 85 | 182 |
Sales per share (Unadj.) | Rs | 55.7 | 50.4 | 42.1 | 49.8 | 63.0 |
Earnings per share (Unadj.) | Rs | 4.2 | 6.6 | 5.0 | 10.6 | 9.0 |
Diluted earnings per share | Rs | 4.2 | 6.6 | 5.0 | 10.6 | 9.0 |
Cash flow per share (Unadj.) | Rs | 11.3 | 13.7 | 12.1 | 17.5 | 16.1 |
Dividends per share (Unadj.) | Rs | 1.00 | 1.00 | 2.00 | 2.00 | 2.00 |
Adj. dividends per share | Rs | 1.00 | 1.00 | 2.00 | 1.99 | 1.99 |
Avg Dividend yield | % | 1.4 | 1.7 | 3.1 | 0.8 | 0.7 |
Book value per share (Unadj.) | Rs | 71.9 | 70.8 | 88.2 | 106.0 | 113.2 |
Adj. book value per share | Rs | 71.8 | 70.7 | 88.1 | 105.6 | 112.9 |
Shares outstanding (eoy) | m | 1,641.04 | 1,641.90 | 1,642.33 | 1,639.67 | 1,640.54 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 1.3 | 1.1 | 1.5 | 5.0 | 4.4 |
Avg P/E ratio | x | 17.1 | 8.7 | 12.9 | 23.2 | 30.5 |
P/CF ratio (eoy) | x | 6.3 | 4.2 | 5.3 | 14.1 | 17.1 |
Price / Book Value ratio | x | 1.0 | 0.8 | 0.7 | 2.3 | 2.4 |
Dividend payout | % | 24.0 | 15.2 | 39.9 | 18.8 | 22.2 |
Avg Mkt Cap | Rs m | 116,883 | 94,204 | 105,766 | 404,835 | 451,968 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 2,436 | 2,430 | 2,366 | 2,642 | 3,076 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 91,376 | 82,727 | 69,222 | 81,672 | 103,318 |
Other income | Rs m | 3,680 | 2,870 | 2,375 | 5,687 | 5,352 |
Total revenues | Rs m | 95,056 | 85,597 | 71,597 | 87,358 | 108,671 |
Gross profit | Rs m | 28,851 | 30,464 | 29,237 | 35,775 | 34,211 |
Depreciation | Rs m | 11,637 | 11,681 | 11,669 | 11,311 | 11,692 |
Interest | Rs m | 11,924 | 10,511 | 8,957 | 7,769 | 8,443 |
Profit before tax | Rs m | 8,969 | 11,142 | 10,986 | 22,383 | 19,428 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 2,124 | 330 | 2,759 | 4,948 | 4,627 |
Profit after tax | Rs m | 6,845 | 10,812 | 8,227 | 17,435 | 14,801 |
Gross profit margin | % | 31.6 | 36.8 | 42.2 | 43.8 | 33.1 |
Effective tax rate | % | 23.7 | 3.0 | 25.1 | 22.1 | 23.8 |
Net profit margin | % | 7.5 | 13.1 | 11.9 | 21.3 | 14.3 |
BALANCE SHEET DATA |
Current assets | Rs m | 38,037 | 65,241 | 65,432 | 76,858 | 121,370 |
Current liabilities | Rs m | 50,570 | 63,515 | 57,628 | 75,781 | 115,522 |
Net working cap to sales | % | -13.7 | 2.1 | 11.3 | 1.3 | 5.7 |
Current ratio | x | 0.8 | 1.0 | 1.1 | 1.0 | 1.1 |
Inventory Days | Days | 244 | 265 | 449 | 548 | 448 |
Debtors Days | Days | 6 | 7 | 5 | 3 | 5 |
Net fixed assets | Rs m | 239,860 | 223,601 | 239,360 | 277,992 | 414,077 |
Share capital | Rs m | 16,409 | 16,419 | 16,423 | 16,397 | 16,405 |
"Free" reserves | Rs m | 101,624 | 99,807 | 128,397 | 157,349 | 169,232 |
Net worth | Rs m | 118,033 | 116,226 | 144,820 | 173,745 | 185,637 |
Long term debt | Rs m | 92,404 | 82,807 | 69,724 | 68,764 | 192,079 |
Total assets | Rs m | 277,897 | 288,843 | 305,935 | 354,849 | 536,463 |
Interest coverage | x | 1.8 | 2.1 | 2.2 | 3.9 | 3.3 |
Debt to equity ratio | x | 0.8 | 0.7 | 0.5 | 0.4 | 1.0 |
Sales to assets ratio | x | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Return on assets | % | 6.8 | 7.4 | 5.6 | 7.1 | 4.3 |
Return on equity | % | 5.8 | 9.3 | 5.7 | 10.0 | 8.0 |
Return on capital | % | 9.9 | 10.9 | 9.3 | 12.4 | 7.4 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 28.6 | 25.2 | 9.7 | 16.5 | 21.5 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 26,089 | 20,867 | 6,698 | 13,501 | 22,243 |
Fx inflow | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx outflow | Rs m | 26,306 | 20,867 | 6,698 | 13,501 | 22,243 |
Net fx | Rs m | -26,306 | -20,867 | -6,698 | -13,501 | -22,243 |
CASH FLOW |
From Operations | Rs m | 24,913 | 20,855 | 36,999 | 29,520 | 20,843 |
From Investments | Rs m | -545 | 3,008 | -10,326 | -13,922 | -70,095 |
From Financial Activity | Rs m | -25,232 | -19,646 | -25,148 | -7,813 | 73,275 |
Net Cashflow | Rs m | -867 | 4,213 | 1,553 | 7,841 | 24,087 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 73.4% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 17.9% |
FIIs: | 8.5% |
ADR/GDR: | 0.0% |
Free float: | 26.6% |
Shareholders: | 328,915 |
Pledged promoter(s) holding: | 12.9% |
|
Company Information |
REGD OFF: | Jsw Centre, Bandra Kurla Complex, Bandra (East), Mumbai - 400051 |
E-MAIL: | jswel.investor@jsw.in |
WEB: | www.jsw.in |
TELEPHONE: | 022 – 42861000 |
FAX: | 022 – 42863000 |
SECTOR: | POWER |
GROUP: | Om Prakash Jindal Group |
TR AGENT: | K FIN Technologies Ltd.-(Karvy Fintech Pvt Ltd.), Karvy Selenium Tower B Plot 31-32, Gachibowli Financial District, Nanakramguda |
AUDITOR: | LODHA & CO. |
CHM: | Sajjan Jindal |
COMP SEC: | Monica Chopra |
YEAR OF INC: | 1994 |
BSE CODE: | 533148 |
FV (Rs): | 10 |
DIV YIELD (%): | 0.4 |