Port · Founded 2006 · www.jsw.in · BSE 543994 · NSE JSWINFRA · ISIN INE880J01026
No Notes Added Yet
Business
JSW Infrastructure Ltd. is a port-related infrastructure company primarily engaged in providing port services, including cargo handling, storage, and logistics solutions. The company develops, operates, and maintains ports and terminals, facilitating the movement of various types of cargo such as dry bulk (e.g., iron ore, coal), liquid bulk (e.g., petroleum products, chemicals), containers, and general cargo. It operates on a concession-based model, often acquiring long-term rights to develop and operate port facilities from government authorities. The company generates revenue through port charges, handling fees, storage charges, and other value-added logistics services provided to its customers. A significant portion of its business involves handling cargo for its parent, JSW Group, while also serving third-party customers.
Revenue Mix
JSW Infrastructure's revenue primarily stems from various cargo handling operations across its port terminals. While specific segment contribution percentages are not publicly detailed for every cargo type, its operations broadly cover:
Dry Bulk Cargo: Handling commodities like iron ore, coal, coke, limestone, and grains.
Liquid Bulk Cargo: Handling petroleum products, chemicals, and edible oils.
Container Cargo: Services for containerized goods.
General Cargo: Handling miscellaneous cargo.
The company operates both multi-cargo ports and specialized terminals, with the mix of cargo handled varying by location and client demand. Its strategy involves a balance between catering to captive cargo requirements of the JSW Group and attracting third-party cargo.
Industry
The Indian port industry is a crucial facilitator of trade and economic growth, characterized by increasing capacity and modernization efforts driven by government initiatives like Sagarmala. It comprises major ports (controlled by the central government) and non-major ports (controlled by state governments). JSW Infrastructure operates non-major ports and terminals under long-term concessions, strategically located along India's coastline. It is one of the leading private port operators in India, competing with other private players like Adani Ports and SEZ, and various state-run port entities. Its positioning benefits from being part of the larger JSW Group, which provides a steady base of captive cargo, reducing reliance solely on external market demand.
MOAT
JSW Infrastructure possesses several competitive advantages:
Strategic Locations & Long-Term Concessions: Its ports are strategically located to serve industrial hinterlands and major trade routes, secured through long-term concessions that limit new entrants.
Integration with JSW Group: A significant portion of its cargo comes from the parent JSW Group (steel, energy, cement), providing a stable revenue base and integrated logistics solutions. This captive cargo reduces demand volatility.
Scale and Infrastructure: Operating multiple port terminals with substantial capacity allows for economies of scale in operations and investments.
High Switching Costs: For major industrial clients, changing port providers can involve significant logistical disruptions, re-negotiation of supply chains, and re-routing costs, creating a sticky customer base.
Capital Intensive Barrier: The port industry requires massive capital investment and long gestation periods, acting as a significant barrier to entry for new competitors.
Growth Drivers
India's Economic Growth: Sustained GDP growth in India directly translates to increased trade volumes, driving demand for port services.
Government Focus on Infrastructure: Initiatives like Sagarmala, National Logistics Policy, and increased infrastructure spending boost port development and connectivity.
"Make in India" & Export Growth: As India's manufacturing base expands and exports grow, demand for efficient port infrastructure for cargo movement will rise.
Coastal Shipping & Inland Waterways: Government push for multimodal transportation and coastal shipping to decongest roads and railways will increase cargo handled by ports.
Capacity Expansion & Acquisitions: Organic expansion of existing facilities and strategic acquisitions of new port assets or concessions will drive future growth.
Diversification of Cargo Mix: Expanding into handling a wider range of high-value cargo like containers and specialized liquids can enhance revenue per unit.
Risks
Economic Downturns: A slowdown in global or Indian economic activity can reduce trade volumes and cargo handled, impacting revenue.
Commodity Price Volatility: Fluctuations in prices of key commodities (e.g., iron ore, coal) can affect cargo volumes and profitability, especially given its exposure to dry bulk.
Regulatory & Environmental Risks: Changes in port policies, customs regulations, environmental norms, or delays in obtaining clearances can affect operations and expansion plans.
Competition: Intense competition from other private port operators and government-owned major ports can put pressure on tariffs and market share.
Project Execution Risks: Delays or cost overruns in new port development or expansion projects can impact profitability.
Dependence on JSW Group: While a strength, over-reliance on captive cargo can also be a risk if the parent group's industries face challenges.
Management & Ownership
JSW Infrastructure Ltd. is promoted by the JSW Group, a prominent Indian conglomerate led by Mr. Sajjan Jindal. The company benefits from the group's strong lineage, financial backing, and deep understanding of industrial logistics requirements. The management team consists of seasoned professionals with experience in port operations and infrastructure development, leveraging the group's expertise while operating as a publicly listed entity. The JSW Group holds a significant ownership stake, ensuring strategic alignment and long-term vision.
Outlook
JSW Infrastructure is well-positioned to capitalize on India's robust economic growth and the government's strong thrust on infrastructure development. Its strategic port locations, integration with the JSW Group for captive cargo, and ongoing capacity expansion initiatives provide a strong foundation for future growth. The company is expected to benefit from increasing trade volumes, a growing manufacturing sector, and the push for multimodal logistics. However, the cyclical nature of the shipping industry, exposure to commodity price volatility, and intense competition remain key factors to monitor. The ability to diversify its cargo mix, expand its third-party clientele, and efficiently execute expansion projects will be crucial for sustained performance in a dynamic and competitive port sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 940 | 1096 | 1010 | 1001 | 1182 | 1283 | 1224 | 1266 | 1350 | 1522 |
| Other Income | 78 | 104 | 94 | 87 | 83 | 175 | 90 | 107 | 60 | 90 |
| Total Income | 1018 | 1200 | 1104 | 1088 | 1265 | 1458 | 1314 | 1372 | 1409 | 1612 |
| Total Expenditure | 537 | 574 | 495 | 326 | 754 | 642 | 643 | 661 | 720 | 796 |
| Operating Profit | 482 | 626 | 609 | 762 | 511 | 816 | 671 | 711 | 689 | 816 |
| Interest | 67 | 75 | 82 | 75 | 97 | 94 | 55 | 99 | 79 | 87 |
| Depreciation | 108 | 134 | 135 | 134 | 138 | 140 | 143 | 149 | 164 | 158 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -72 |
| Profit Before Tax | 307 | 417 | 392 | 554 | 276 | 581 | 473 | 463 | 439 | 498 |
| Provision for Tax | 53 | 88 | 95 | 180 | -60 | 66 | 83 | 94 | 74 | 74 |
| Profit After Tax | 254 | 329 | 297 | 374 | 336 | 516 | 390 | 369 | 365 | 424 |
| Adjustments | -3 | 1 | -4 | -2 | -6 | -6 | -5 | -8 | -6 | -5 |
| Profit After Adjustments | 251 | 330 | 292 | 372 | 330 | 509 | 385 | 361 | 359 | 418 |
| Adjusted Earnings Per Share | 1.2 | 1.6 | 1.4 | 1.8 | 1.6 | 2.5 | 1.8 | 1.7 | 1.7 | 2 |
| #(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 | 5362 |
| Other Income | 19 | 46 | 58 | 77 | 101 | 94 | 107 | 106 | 178 | 269 | 431 | 347 |
| Total Income | 573 | 766 | 946 | 1075 | 1182 | 1237 | 1711 | 2379 | 3373 | 4032 | 4908 | 5707 |
| Total Expenditure | 215 | 317 | 378 | 410 | 550 | 524 | 795 | 1164 | 1575 | 1798 | 2218 | 2820 |
| Operating Profit | 357 | 449 | 568 | 665 | 632 | 713 | 915 | 1215 | 1798 | 2234 | 2689 | 2887 |
| Interest | 86 | 100 | 90 | 130 | 177 | 277 | 252 | 420 | 596 | 332 | 340 | 320 |
| Depreciation | 118 | 74 | 82 | 157 | 171 | 202 | 271 | 370 | 391 | 436 | 547 | 614 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79 |
| Profit Before Tax | 154 | 274 | 396 | 377 | 284 | 234 | 393 | 426 | 811 | 1465 | 1803 | 1873 |
| Provision for Tax | 6 | 41 | 85 | 97 | 12 | 38 | 108 | 96 | 61 | 304 | 281 | 325 |
| Profit After Tax | 148 | 234 | 310 | 281 | 272 | 197 | 285 | 330 | 750 | 1161 | 1521 | 1548 |
| Adjustments | -17 | -12 | -17 | -13 | -5 | -6 | 7 | -2 | -10 | -5 | -18 | -24 |
| Profit After Adjustments | 130 | 222 | 294 | 268 | 267 | 190 | 291 | 328 | 740 | 1156 | 1503 | 1523 |
| 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 | 7.2 |
| # | 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 | -6% | NA% | NA% | NA% |
| ROE Average | 18% | 20% | 16% | 15% |
| ROCE Average | 16% | 17% | 15% | 14% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 85.61 | 85.61 | 85.61 | 85.62 | 85.62 | 85.62 | 83.62 | 83.62 | 83.62 | 83.62 |
| FII | 2.43 | 2.34 | 4.16 | 4.21 | 4.07 | 4.74 | 6.61 | 7.28 | 7.1 | 6.89 |
| DII | 4.07 | 3.58 | 2.74 | 2.51 | 2.73 | 2.71 | 2.84 | 2.58 | 2.2 | 2.46 |
| Public | 7.89 | 8.46 | 7.49 | 7.67 | 7.58 | 6.93 | 6.93 | 6.53 | 7.08 | 7.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 179.79 | 179.79 | 179.79 | 179.79 | 179.79 | 179.79 | 175.59 | 175.59 | 175.59 | 175.59 |
| FII | 5.1 | 4.92 | 8.73 | 8.83 | 8.56 | 9.96 | 13.89 | 15.28 | 14.91 | 14.47 |
| DII | 8.55 | 7.53 | 5.75 | 5.26 | 5.73 | 5.69 | 5.96 | 5.42 | 4.63 | 5.17 |
| Public | 16.56 | 17.76 | 15.73 | 16.11 | 15.93 | 14.55 | 14.56 | 13.72 | 14.87 | 14.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 |
| # | 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% |
| Share Price CAGR | -6% | — | — | — |
| ROE Average | +18% | +20% | +16% | +15% |
| ROCE Average | +16% | +17% | +15% | +14% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 85.61 | 85.61 | 85.61 | 85.62 | 85.62 | 85.62 | 83.62 | 83.62 | 83.62 | 83.62 |
| FII | 2.43 | 2.34 | 4.16 | 4.21 | 4.07 | 4.74 | 6.61 | 7.28 | 7.1 | 6.89 |
| DII | 4.07 | 3.58 | 2.74 | 2.51 | 2.73 | 2.71 | 2.84 | 2.58 | 2.2 | 2.46 |
| Public | 14.39 | 14.39 | 14.39 | 14.38 | 14.38 | 14.38 | 16.38 | 16.38 | 16.38 | 16.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 179.79 | 179.79 | 179.79 | 179.79 | 179.79 | 179.79 | 175.59 | 175.59 | 175.59 | 175.59 |
| FII | 5.1 | 4.92 | 8.73 | 8.83 | 8.56 | 9.96 | 13.89 | 15.28 | 14.91 | 14.47 |
| DII | 8.55 | 7.53 | 5.75 | 5.26 | 5.73 | 5.69 | 5.96 | 5.42 | 4.63 | 5.17 |
| Public | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 | 30.21 | 34.41 | 34.41 | 34.41 | 34.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 | 210 |
* 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.