Sharescart Research Club logo
Products
Research
Tools
About
  • Home
  • /
  • Jsw Infrastructure
Join Channel
Consolidated Standalone

JSW Infrastructure

₹280.2 -3.6 | 1.3%

Market Cap ₹58842 Cr.

Stock P/E 38.7

P/B 5.8

Current Price ₹280.2

Book Value ₹ 48.6

Face Value 2

52W High ₹349

Dividend Yield 0.29%

52W Low ₹ 218.1

Edit Ratio

JSW Infrastructure Research see more...

Overview Inc. Year: 2006Industry: Port

JSW Infrastructure Ltd is a dynamic and prominent Indian company, a part of the JSW Group, dedicated to providing comprehensive infrastructure solutions. With a focus on enhancing the nation's transportation and logistics sectors, JSW Infrastructure operates a diverse portfolio of projects including ports, terminals, and transportation systems. The company is committed to facilitating efficient trade and commerce by offering state-of-the-art facilities and services, contributing significantly to India's economic growth and global connectivity. JSW Infrastructure's operations are characterized by innovation, sustainability, and a commitment to best practices, making it a key player in the country's infrastructure development landscape. The company's unwavering dedication to excellence has established it as a leading name in India's infrastructure sector.

Read More..

JSW Infrastructure Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

JSW Infrastructure Quarterly Results

#(Fig in Cr.) Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 878 848 940 1096 1010 1001 1182 1283 1224 1266
Other Income 40 47 78 104 94 87 83 89 90 107
Total Income 918 895 1018 1200 1104 1088 1265 1372 1314 1372
Total Expenditure 340 392 537 574 495 326 754 556 643 661
Operating Profit 579 504 482 626 609 762 511 816 671 711
Interest 71 75 67 75 82 75 97 94 55 99
Depreciation 95 101 108 134 135 134 138 140 143 149
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 412 328 307 417 392 554 276 581 473 463
Provision for Tax 90 72 53 88 95 180 -60 66 83 94
Profit After Tax 322 256 254 329 297 374 336 516 390 369
Adjustments -1 -1 -3 1 -4 -2 -6 -6 -5 -8
Profit After Adjustments 321 254 251 330 292 372 330 509 385 361
Adjusted Earnings Per Share 1.8 0.1 1.2 1.6 1.4 1.8 1.6 2.5 1.8 1.7

JSW Infrastructure Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 554 720 888 998 1080 1143 1604 2273 3195 3763 4476 4955
Other Income 19 46 58 77 101 94 107 106 178 269 431 369
Total Income 573 766 946 1075 1182 1237 1711 2379 3373 4032 4908 5323
Total Expenditure 215 317 378 410 550 524 795 1164 1575 1798 2218 2614
Operating Profit 357 449 568 665 632 713 915 1215 1798 2234 2689 2709
Interest 86 100 90 130 177 277 252 420 596 332 340 345
Depreciation 118 74 82 157 171 202 271 370 391 436 547 570
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 154 274 396 377 284 234 393 426 811 1465 1803 1793
Provision for Tax 6 41 85 97 12 38 108 96 61 304 281 183
Profit After Tax 148 234 310 281 272 197 285 330 750 1161 1521 1611
Adjustments -17 -12 -17 -13 -5 -6 7 -2 -10 -5 -18 -25
Profit After Adjustments 130 222 294 268 267 190 291 328 740 1156 1503 1585
Adjusted Earnings Per Share 0.8 1.3 1.7 1.5 1.5 1.1 1.6 1.8 4.1 5.6 7.2 7.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 19% 25% 31% 23%
Operating Profit CAGR 20% 30% 30% 22%
PAT CAGR 31% 66% 50% 26%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -11% NA% NA% NA%
ROE Average 18% 20% 16% 15%
ROCE Average 16% 17% 15% 14%

JSW Infrastructure Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1067 1542 1854 2613 2888 2548 2891 3272 3995 8026 9697
Minority's Interest 101 140 157 192 197 203 197 200 94 205 792
Borrowings 708 814 943 1364 2000 2611 3390 4095 4095 4270 4439
Other Non-Current Liabilities 35 121 201 159 119 376 556 607 202 273 170
Total Current Liabilities 380 483 936 847 571 1188 973 907 714 728 1372
Total Liabilities 2292 3099 4091 5174 5775 6927 8008 9081 9100 13502 16470
Fixed Assets 1249 1856 2730 3186 3256 3948 4924 6134 5975 7757 9393
Other Non-Current Assets 797 625 696 860 1079 1487 1681 610 335 356 2938
Total Current Assets 246 617 665 1129 1440 1492 1403 2336 2790 5388 4139
Total Assets 2292 3099 4091 5174 5775 6927 8008 9081 9100 13502 16470

JSW Infrastructure Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 23 16 85 36 77 50 157 151 529 619 723
Cash Flow from Operating Activities 275 293 616 600 328 259 990 1176 1797 1803 2100
Cash Flow from Investing Activities -827 -313 -1052 -1098 -495 -379 -1637 -801 -883 -4205 -1697
Cash Flow from Financing Activities 569 89 387 540 140 226 641 3 -825 2504 -521
Net Cash Inflow / Outflow 17 69 -49 41 -27 106 -6 377 90 102 -118
Closing Cash & Cash Equivalent 40 85 36 77 50 157 151 529 619 723 611

JSW Infrastructure Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.76 1.3 1.74 1.48 1.48 1.06 1.62 1.82 4.12 5.63 7.25
CEPS(Rs) 1.56 1.81 2.32 2.43 2.45 2.22 3.09 3.89 6.35 7.79 9.97
DPS(Rs) 0 0 0 0 0 0 0 0 0 0.55 0.8
Book NAV/Share(Rs) 6.18 8.99 10.81 14.37 15.84 13.91 15.53 17.37 20.87 37.84 45.94
Core EBITDA Margin(%) 61.09 55.99 57.4 58.9 49.08 54.17 50.4 48.81 50.72 52.21 50.45
EBIT Margin(%) 43.27 52.06 54.72 50.83 42.67 44.75 40.21 37.2 44.04 47.77 47.87
Pre Tax Margin(%) 27.79 38.12 44.56 37.82 26.28 20.48 24.48 18.74 25.39 38.93 40.28
PAT Margin (%) 26.69 32.48 34.96 28.14 25.18 17.19 17.75 14.54 23.46 30.85 33.99
Cash Profit Margin (%) 47.98 42.8 44.22 43.88 40.97 34.85 34.63 30.79 35.71 42.45 46.2
ROA(%) 7.91 8.68 8.63 6.06 4.97 3.09 3.81 3.87 8.25 10.27 10.15
ROE(%) 14.91 18.08 18.47 12.71 9.97 7.33 10.75 11.17 21.8 20.16 17.6
ROCE(%) 14.6 16.01 15.91 13.01 9.93 9.66 10.33 11.65 17.68 17.41 16.01
Receivable days 35.1 61.66 75.56 90.1 115.69 144.98 113.74 86.96 57.34 52.34 60.58
Inventory Days 10.23 17.14 17.16 15.41 21.25 32.09 25.53 14.82 10.71 10.37 10.01
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0 0 0 0 0 43.57 44.11
Price/Book(x) 0 0 0 0 0 0 0 0 0 6.49 6.96
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0.22 0.25
EV/Net Sales(x) 1.77 1.46 1.81 1.47 1.86 2.63 2.33 1.51 0.93 13.46 15.3
EV/Core EBITDA(x) 2.75 2.35 2.84 2.2 3.18 4.21 4.09 2.82 1.65 22.67 25.46
Net Sales Growth(%) 11.86 30.1 23.28 12.43 8.23 5.82 40.28 41.75 40.55 17.78 18.95
EBIT Growth(%) -4.68 56.53 29.58 4.45 -9.14 10.97 26.05 31.14 66.4 27.75 19.22
PAT Growth(%) -26.15 58.35 32.7 -9.53 -3.15 -27.74 44.83 16.1 126.83 54.86 31.08
EPS Growth(%) -22.88 70.05 33.74 -14.68 -0.36 -28.31 53.01 12.55 125.6 36.92 28.65
Debt/Equity(x) 0.92 0.72 0.88 0.67 0.72 1.24 1.41 1.41 1.13 0.56 0.49
Current Ratio(x) 0.65 1.28 0.71 1.33 2.52 1.26 1.44 2.58 3.91 7.4 3.02
Quick Ratio(x) 0.6 1.18 0.67 1.27 2.39 1.15 1.34 2.48 3.76 7.25 2.92
Interest Cover(x) 2.8 3.73 5.38 3.91 2.6 1.84 2.56 2.02 2.36 5.41 6.3
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0.09 0.07

JSW Infrastructure Shareholding Pattern

# Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Promoter 85.61 85.61 85.61 85.61 85.62 85.62 85.62 83.62 83.62
FII 3.64 2.43 2.34 4.16 4.21 4.07 4.74 6.61 7.28
DII 4.13 4.07 3.58 2.74 2.51 2.73 2.71 2.84 2.58
Public 6.61 7.89 8.46 7.49 7.67 7.58 6.93 6.93 6.53
Others 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 50% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Stock is trading at 5.8 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

JSW Infrastructure News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!