Power Generation/Distribution · Founded 1994 · www.jsw.in · BSE 533148 · NSE JSW ENERGY · ISIN INE121E01018
No Notes Added Yet
Business
JSW Energy Ltd. is one of India's leading private sector power producers. The company is primarily engaged in the business of power generation, transmission, and trading. Its core business model involves setting up and operating power plants across various fuel sources – thermal (coal, lignite), hydro, wind, and solar – and selling the generated electricity. Revenue is primarily derived from long-term Power Purchase Agreements (PPAs) with state-owned distribution companies (discoms), short-term PPAs, and sales on power exchanges to industrial consumers and traders. The company is aggressively transitioning its portfolio towards renewable energy sources.
Revenue Mix
JSW Energy's operations are broadly segmented by the type of power generation:
Thermal Power Generation: Historically, this has been the largest segment by installed capacity (coal/lignite-based plants).
Hydro Power Generation: Operating significant hydropower assets.
Renewable Power Generation: Rapidly expanding segment comprising wind and solar power projects.
While specific revenue contribution by each generation type fluctuates, the company's strategic focus is on increasing the share of renewables in its capacity mix, aiming for 85% renewables by 2030. Revenue is almost entirely from the sale of electricity.
Industry
The Indian power sector is characterized by a value chain spanning generation, transmission, and distribution. JSW Energy operates primarily in the generation segment as an Independent Power Producer (IPP). It holds a significant position among private sector generators, distinguishing itself with a diversified portfolio that includes thermal, hydro, and a rapidly expanding renewable footprint. As part of the larger JSW Group, it benefits from strong parentage and potential synergies. The company is positioned to capitalize on India's growing electricity demand and the national push towards green energy transition.
MOAT
Scale and Diversification: Possesses a substantial and growing installed capacity across multiple generation technologies (thermal, hydro, wind, solar), providing operational flexibility and risk mitigation.
Operational Efficiency: Demonstrated track record of efficient plant operations and high plant load factors for its assets.
Project Execution Capability: Proven ability to conceive, develop, and commission large-scale power projects, including complex hydro and thermal plants, and more recently, large renewable projects.
Financial Backing & Group Synergies: Being part of the JSW Group provides strong financial backing, access to capital, and potential advantages through integrated operations or preferred off-takers within the group (though JSW Energy operates as an IPP).
Strategic Growth in Renewables: Early and aggressive transition into renewable energy, including pumped hydro storage, positions it favorably for future energy landscape.
Growth Drivers
Rising Power Demand: India's continuous economic growth and industrialization drive sustained demand for electricity.
Renewable Energy Transition: Government policies and global push for decarbonization are accelerating investment in wind, solar, and hybrid projects. JSW Energy's aggressive renewable capacity expansion plans align well with this trend.
Energy Storage Solutions: Increasing focus on pumped hydro storage and battery energy storage systems to support grid stability with high renewable penetration. JSW Energy is a first mover in pumped hydro.
Power Sector Reforms: Ongoing reforms aimed at improving the financial health of discoms and facilitating open access can create more robust demand and better payment security.
Green Hydrogen Potential: Potential future foray into green hydrogen production, leveraging its renewable energy assets.
Risks
Regulatory & Policy Risks: Changes in power tariffs, environmental regulations, or renewable energy policies (e.g., feed-in tariffs, bidding mechanisms) can impact profitability.
Fuel Price Volatility: For its thermal assets, volatility in coal prices and availability can affect generation costs and margins, especially for plants without long-term fuel linkages.
Counterparty Risk: Financial health of state-owned discoms and payment delays remain a systemic risk in the Indian power sector, although long-term PPAs often come with payment security mechanisms.
Execution Risk: Large-scale capacity expansion, particularly in complex projects like pumped hydro, carries inherent risks related to project delays, cost overruns, and land acquisition.
Interest Rate Fluctuations: The capital-intensive nature of power generation means higher interest rates can increase financing costs and reduce project returns.
Management & Ownership
JSW Energy is promoted by the JSW Group, a leading Indian conglomerate. The company is led by an experienced management team, with Mr. Sajjan Jindal as Chairman and Managing Director. The promoter group, JSW Holdings Limited and its associates, holds a significant majority stake, ensuring strong strategic alignment and long-term vision. The management has a proven track record of scaling businesses within the JSW Group.
Outlook
JSW Energy is well-positioned to be a key player in India's energy transition. The company's aggressive capacity expansion strategy, particularly its pivot towards renewables and pumped hydro storage, aligns with national energy policy and growing market demand for green energy. This focus provides a strong growth trajectory. However, the outlook is balanced by the inherent risks of a capital-intensive sector, including regulatory uncertainties, project execution challenges for its ambitious plans, and the need for continuous improvement in discom financial health. The company's strong promoter backing and operational expertise mitigate some of these risks, but successful execution of its large pipeline will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2756 | 2879 | 3238 | 2439 | 3189 | 5143 | 5177 | 4082 | 4499 | 5207 |
| Other Income | 123 | 163 | 222 | 201 | 308 | 268 | 184 | 173 | 352 | 229 |
| Total Income | 2879 | 3043 | 3459 | 2640 | 3497 | 5411 | 5361 | 4255 | 4851 | 5437 |
| Total Expenditure | 1587 | 1462 | 1553 | 1525 | 1985 | 2355 | 2181 | 2052 | 2249 | 2334 |
| Operating Profit | 1292 | 1581 | 1907 | 1115 | 1512 | 3057 | 3180 | 2202 | 2602 | 3103 |
| Interest | 533 | 511 | 518 | 565 | 675 | 1306 | 1418 | 1485 | 1608 | 1519 |
| Depreciation | 427 | 375 | 392 | 406 | 482 | 739 | 809 | 829 | 809 | 890 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65 | 0 | 0 |
| Profit Before Tax | 332 | 694 | 997 | 145 | 355 | 1012 | 954 | -176 | 185 | 694 |
| Provision for Tax | -6 | 164 | 128 | -7 | -54 | 180 | 131 | -702 | -386 | 163 |
| Profit After Tax | 338 | 530 | 868 | 152 | 409 | 833 | 822 | 525 | 570 | 531 |
| Adjustments | 13 | -9 | -15 | 16 | -1 | -90 | -118 | -105 | -199 | -60 |
| Profit After Adjustments | 351 | 522 | 853 | 168 | 408 | 743 | 705 | 420 | 372 | 471 |
| Adjusted Earnings Per Share | 2.1 | 3 | 4.9 | 1 | 2.3 | 4.3 | 4 | 2.4 | 2.1 | 2.6 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 9824 | 8263 | 8049 | 9138 | 8273 | 6922 | 8167 | 10332 | 11486 | 11745 | 18901 | 18965 |
| Other Income | 240 | 217 | 465 | 368 | 287 | 237 | 569 | 535 | 455 | 894 | 977 | 938 |
| Total Income | 10065 | 8480 | 8514 | 9506 | 8560 | 7160 | 8736 | 10867 | 11941 | 12639 | 19878 | 19904 |
| Total Expenditure | 5804 | 4939 | 5286 | 6284 | 5316 | 4016 | 4598 | 7050 | 6104 | 6525 | 8837 | 8816 |
| Operating Profit | 4261 | 3541 | 3228 | 3221 | 3244 | 3144 | 4138 | 3817 | 5837 | 6115 | 11041 | 11087 |
| Interest | 1498 | 1685 | 1456 | 1192 | 1051 | 896 | 777 | 844 | 2053 | 2269 | 5816 | 6030 |
| Depreciation | 854 | 969 | 966 | 1164 | 1168 | 1167 | 1131 | 1169 | 1633 | 1655 | 3185 | 3337 |
| Exceptional Income / Expenses | 150 | 0 | -418 | 0 | 61 | 0 | 0 | 120 | 0 | 0 | -65 | -65 |
| Profit Before Tax | 2017 | 892 | 338 | 897 | 1114 | 1099 | 2238 | 1943 | 2167 | 2214 | 1986 | 1657 |
| Provision for Tax | 556 | 269 | 253 | 212 | 33 | 276 | 495 | 463 | 442 | 231 | -777 | -794 |
| Profit After Tax | 1460 | 623 | 85 | 684 | 1081 | 823 | 1743 | 1480 | 1725 | 1983 | 2762 | 2448 |
| Adjustments | -13 | 7 | -7 | 11 | 19 | -27 | -15 | -2 | -2 | -32 | -523 | -482 |
| Profit After Adjustments | 1447 | 629 | 78 | 695 | 1100 | 795 | 1729 | 1478 | 1723 | 1951 | 2239 | 1968 |
| Adjusted Earnings Per Share | 8.9 | 3.9 | 0.5 | 4.2 | 6.7 | 4.8 | 10.5 | 9 | 10.5 | 11.2 | 12.8 | 11.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 61% | 22% | 22% | 7% |
| Operating Profit CAGR | 81% | 42% | 29% | 10% |
| PAT CAGR | 39% | 23% | 27% | 7% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -10% | 3% | 5% | 21% |
| ROE Average | 10% | 9% | 9% | 8% |
| ROCE Average | 9% | 8% | 9% | 10% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 9704 | 10368 | 11110 | 11822 | 11646 | 14507 | 17415 | 18629 | 20832 | 27361 | 30752 |
| Minority's Interest | 1 | 2 | -4 | -12 | -24 | -9 | 2 | 105 | 183 | 1724 | 2826 |
| Borrowings | 11948 | 13126 | 10821 | 9240 | 8281 | 6972 | 6876 | 19208 | 27731 | 44897 | 64875 |
| Other Non-Current Liabilities | 2528 | 2591 | 1805 | 1682 | 2630 | 2710 | 2981 | 3326 | 4088 | 6216 | 7996 |
| Total Current Liabilities | 6410 | 4463 | 4876 | 5057 | 6351 | 4220 | 5726 | 9695 | 8076 | 12793 | 21212 |
| Total Liabilities | 30591 | 30550 | 28608 | 27790 | 28884 | 28400 | 33000 | 51032 | 60909 | 92991 | 127660 |
| Fixed Assets | 20298 | 19491 | 18877 | 17825 | 16713 | 15637 | 14831 | 25020 | 28946 | 54155 | 74523 |
| Other Non-Current Assets | 5999 | 6984 | 6404 | 6161 | 5647 | 7649 | 12336 | 15629 | 22492 | 25682 | 36748 |
| Total Current Assets | 4295 | 4075 | 3327 | 3804 | 6524 | 5000 | 5833 | 10280 | 9472 | 13153 | 16388 |
| Total Assets | 30591 | 30550 | 28608 | 27790 | 28884 | 28400 | 33000 | 51032 | 60909 | 92991 | 127660 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1671 | 314 | 810 | 561 | 474 | 896 | 1051 | 1835 | 4469 | 4180 | 5252 |
| Cash Flow from Operating Activities | 3538 | 3853 | 3934 | 2491 | 2086 | 3700 | 2952 | 2084 | 6234 | 3838 | 9898 |
| Cash Flow from Investing Activities | -3431 | -762 | -215 | -55 | 301 | -1033 | -1392 | -7009 | -8318 | -23613 | -20271 |
| Cash Flow from Financing Activities | -1622 | -2595 | -3968 | -2523 | -1965 | -2515 | -781 | 7327 | 1675 | 20223 | 10617 |
| Net Cash Inflow / Outflow | -1516 | 496 | -249 | -86 | 422 | 153 | 778 | 2402 | -409 | 449 | 245 |
| Closing Cash & Cash Equivalent | 314 | 810 | 561 | 474 | 896 | 1051 | 1835 | 4469 | 4180 | 5252 | 7245 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 8.9 | 3.86 | 0.48 | 4.24 | 6.7 | 4.84 | 10.54 | 9.01 | 10.5 | 11.18 | 12.75 |
| CEPS(Rs) | 14.23 | 9.78 | 6.41 | 11.26 | 13.7 | 12.11 | 17.53 | 16.15 | 20.46 | 20.84 | 33.87 |
| DPS(Rs) | 2 | 0.5 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Book NAV/Share(Rs) | 59.65 | 63.61 | 67.64 | 71.93 | 70.79 | 88.18 | 105.96 | 113.16 | 126.38 | 156.05 | 170.53 |
| Core EBITDA Margin(%) | 40.93 | 40.23 | 34.32 | 31.22 | 35.74 | 41.99 | 43.7 | 31.76 | 46.86 | 44.45 | 53.25 |
| EBIT Margin(%) | 35.77 | 31.18 | 22.29 | 22.87 | 26.17 | 28.81 | 36.92 | 26.98 | 36.74 | 38.17 | 41.28 |
| Pre Tax Margin(%) | 20.53 | 10.79 | 4.2 | 9.82 | 13.47 | 15.87 | 27.41 | 18.8 | 18.87 | 18.85 | 10.51 |
| PAT Margin (%) | 14.86 | 7.53 | 1.05 | 7.49 | 13.07 | 11.88 | 21.35 | 14.33 | 15.02 | 16.88 | 14.62 |
| Cash Profit Margin (%) | 23.56 | 19.26 | 13.06 | 20.23 | 27.19 | 28.74 | 35.2 | 25.64 | 29.24 | 30.97 | 31.47 |
| ROA(%) | 5.66 | 2.04 | 0.29 | 2.43 | 3.82 | 2.87 | 5.68 | 3.52 | 3.08 | 2.58 | 2.5 |
| ROE(%) | 16.96 | 6.21 | 0.79 | 5.98 | 9.23 | 6.3 | 10.95 | 8.24 | 8.78 | 8.27 | 9.66 |
| ROCE(%) | 16.99 | 10.45 | 7.52 | 9.21 | 9.87 | 9 | 12.27 | 7.99 | 8.83 | 6.94 | 8.5 |
| Receivable days | 75.76 | 112.39 | 75.59 | 51.51 | 66.03 | 66.69 | 36.53 | 38.9 | 37.75 | 33.62 | 28.48 |
| Inventory Days | 22 | 27.14 | 25.59 | 19.78 | 24.14 | 27.28 | 28.96 | 33.35 | 28.88 | 26.97 | 18.02 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 7.81 | 16.27 | 153.13 | 17.14 | 6.36 | 18.16 | 28.35 | 26.72 | 50.39 | 48.1 | 37.04 |
| Price/Book(x) | 1.17 | 0.99 | 1.08 | 1.01 | 0.6 | 1 | 2.82 | 2.13 | 4.18 | 3.45 | 2.77 |
| Dividend Yield(%) | 2.88 | 0.8 | 0 | 1.38 | 2.35 | 2.27 | 0.67 | 0.83 | 0.38 | 0.37 | 0.42 |
| EV/Net Sales(x) | 2.63 | 2.88 | 2.92 | 2.44 | 2.01 | 3.22 | 6.95 | 5.84 | 9.92 | 11.81 | 8.1 |
| EV/Core EBITDA(x) | 6.06 | 6.72 | 7.28 | 6.91 | 5.13 | 7.1 | 13.72 | 15.8 | 19.52 | 22.69 | 13.86 |
| Net Sales Growth(%) | 4.74 | -15.89 | -2.6 | 13.53 | -9.47 | -16.32 | 17.98 | 26.5 | 11.17 | 2.26 | 60.92 |
| EBIT Growth(%) | 16.01 | -26.7 | -30.36 | 13.33 | 3.64 | -7.9 | 51.19 | -7.56 | 51.42 | 6.23 | 74.04 |
| PAT Growth(%) | 6.04 | -57.37 | -86.36 | 409.29 | 57.95 | -23.91 | 111.93 | -15.11 | 16.52 | 14.97 | 39.31 |
| EPS Growth(%) | 8.12 | -56.57 | -87.7 | 791.12 | 58.13 | -27.7 | 117.66 | -14.56 | 16.53 | 6.5 | 14.07 |
| Debt/Equity(x) | 1.53 | 1.39 | 1.07 | 0.89 | 0.85 | 0.58 | 0.51 | 1.34 | 1.51 | 1.82 | 2.53 |
| Current Ratio(x) | 0.67 | 0.91 | 0.68 | 0.75 | 1.03 | 1.19 | 1.02 | 1.06 | 1.17 | 1.03 | 0.77 |
| Quick Ratio(x) | 0.57 | 0.78 | 0.57 | 0.66 | 0.93 | 1.09 | 0.86 | 0.96 | 1.07 | 0.96 | 0.73 |
| Interest Cover(x) | 2.35 | 1.53 | 1.23 | 1.75 | 2.06 | 2.23 | 3.88 | 3.3 | 2.06 | 1.98 | 1.34 |
| Total Debt/Mcap(x) | 1.3 | 1.39 | 1 | 0.89 | 1.41 | 0.58 | 0.18 | 0.63 | 0.36 | 0.53 | 0.91 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.67 | 69.32 | 69.32 | 69.32 | 69.26 | 69.27 | 69.27 | 69.27 | 69.41 | 66.53 |
| FII | 8.37 | 15.37 | 14.92 | 14.56 | 13.43 | 12.35 | 12.11 | 9.48 | 9.74 | 11.41 |
| DII | 9.3 | 9.21 | 9.78 | 10.04 | 10.95 | 11.45 | 11.58 | 14.45 | 14.33 | 16.2 |
| Public | 8.66 | 6.1 | 5.98 | 6.08 | 6.36 | 6.93 | 7.05 | 6.81 | 6.51 | 5.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 121.16 | 121.15 | 121.15 | 121.15 | 121.06 | 121.06 | 121.06 | 121.06 | 121.98 | 121.98 |
| FII | 13.77 | 26.87 | 26.08 | 25.45 | 23.47 | 21.59 | 21.16 | 16.57 | 17.12 | 20.92 |
| DII | 15.29 | 16.1 | 17.09 | 17.55 | 19.13 | 20.01 | 20.24 | 25.25 | 25.19 | 29.7 |
| Public | 14.25 | 10.66 | 10.45 | 10.63 | 11.12 | 12.12 | 12.32 | 11.9 | 11.44 | 10.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 164.47 | 174.78 | 174.78 | 174.78 | 174.78 | 174.78 | 174.78 | 174.78 | 175.73 | 183.35 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +61% | +22% | +22% | +7% |
| Operating Profit CAGR | +81% | +42% | +29% | +10% |
| PAT CAGR | +39% | +23% | +27% | +7% |
| Share Price CAGR | -10% | +3% | +5% | +21% |
| ROE Average | +10% | +9% | +9% | +8% |
| ROCE Average | +9% | +8% | +9% | +10% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.67 | 69.32 | 69.32 | 69.32 | 69.26 | 69.27 | 69.27 | 69.27 | 69.41 | 66.53 |
| FII | 8.37 | 15.37 | 14.92 | 14.56 | 13.43 | 12.35 | 12.11 | 9.48 | 9.74 | 11.41 |
| DII | 9.3 | 9.21 | 9.78 | 10.04 | 10.95 | 11.45 | 11.58 | 14.45 | 14.33 | 16.2 |
| Public | 8.66 | 6.1 | 5.98 | 6.08 | 6.36 | 6.93 | 7.05 | 6.81 | 6.51 | 5.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 121.16 | 121.15 | 121.15 | 121.15 | 121.06 | 121.06 | 121.06 | 121.06 | 121.98 | 121.98 |
| FII | 13.77 | 26.87 | 26.08 | 25.45 | 23.47 | 21.59 | 21.16 | 16.57 | 17.12 | 20.92 |
| DII | 15.29 | 16.1 | 17.09 | 17.55 | 19.13 | 20.01 | 20.24 | 25.25 | 25.19 | 29.7 |
| Public | 14.25 | 10.66 | 10.45 | 10.63 | 11.12 | 12.12 | 12.32 | 11.9 | 11.44 | 10.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 164.47 | 174.78 | 174.78 | 174.78 | 174.78 | 174.78 | 174.78 | 174.78 | 175.73 | 183.35 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.