JSW Infrastructure

₹248.1 2.4 | 1%

WEBSITE BSE:543994 NSE : JSWINFRA 13 May, 12:00

Market Cap ₹52101 Cr.

Stock P/E 43.1

P/B 6.5

Current Price ₹248.1

Book Value ₹ 38.3

Face Value 2

52W High ₹276

Dividend Yield 0.22%

52W Low ₹ 141.8

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.

JSW Infrastructure Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

JSW Infrastructure Quarterly Results

#(Fig in Cr.)	Sep 2022	Dec 2022	Mar 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	662	798	915	848	940	1096
Other Income	35	44	58	47	78	104
Total Income	697	842	973	895	1018	1200
Total Expenditure	361	560	510	392	537	574
Operating Profit	335	282	464	504	482	626
Interest	69	72	70	75	67	75
Depreciation	99	102	98	101	108	134
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	167	108	295	328	307	417
Provision for Tax	29	-9	-7	72	53	88
Profit After Tax	138	116	302	256	254	329
Adjustments	-4	-1	-2	-1	-3	1
Profit After Adjustments	135	115	300	254	251	330
Adjusted Earnings Per Share	0.1	0	1.7	1.3	1.2	1.6

JSW Infrastructure Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	454	495	554	714	888	998	1080	1143	1604	2273	3195	3799
Other Income	12	17	19	25	58	77	101	94	107	106	178	287
Total Income	466	512	573	739	946	1075	1182	1237	1711	2379	3373	4086
Total Expenditure	186	196	215	238	308	338	550	524	795	1164	1575	2013
Operating Profit	280	316	357	501	638	737	632	713	915	1215	1798	2076
Interest	41	47	86	82	90	130	177	277	252	420	596	287
Depreciation	61	65	118	142	153	229	171	202	271	370	391	441
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	178	204	154	278	396	377	284	234	393	426	811	1347
Provision for Tax	23	4	6	25	85	97	12	38	108	96	61	206
Profit After Tax	155	200	148	253	310	281	272	197	285	330	750	1141
Adjustments	-12	-18	-17	-13	-17	-13	-5	-6	7	-2	-10	-5
Profit After Adjustments	143	182	130	239	294	268	267	190	291	328	740	1135
Adjusted Earnings Per Share	0.8	1	0.8	1.4	1.7	1.5	1.5	1	1.6	1.8	4.1	5.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	41%	41%	26%	22%
Operating Profit CAGR	48%	36%	20%	20%
PAT CAGR	127%	56%	22%	17%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	NA%	NA%	NA%	NA%
ROE Average	21%	14%	12%	16%
ROCE Average	18%	13%	12%	14%

JSW Infrastructure Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	756	940	1067	1301	1854	2613	2888	2548	2891	3272	3995
Minority's Interest	66	84	101	129	157	192	197	203	197	200	94
Borrowings	349	224	708	851	943	1364	2000	2611	3390	4095	4095
Other Non-Current Liabilities	36	41	35	38	201	159	119	383	556	607	202
Total Current Liabilities	122	156	380	471	927	847	518	888	973	907	714
Total Liabilities	1329	1445	2292	2790	4082	5174	5722	6634	8008	9081	9100
Fixed Assets	752	830	1249	1472	2730	3186	3256	3948	4924	6134	5975
Other Non-Current Assets	371	461	797	833	696	860	1079	1186	1627	610	335
Total Current Assets	206	154	246	486	656	1129	1386	1500	1457	2336	2790
Total Assets	1329	1445	2292	2790	4082	5174	5722	6634	8008	9081	9100

JSW Infrastructure Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	17	69	23	40	85	36	77	50	157	151	529
Cash Flow from Operating Activities	-23	354	275	398	616	600	328	259	990	1176	1797
Cash Flow from Investing Activities	-139	-200	-827	-393	-1052	-1098	-495	-379	-1637	-801	-621
Cash Flow from Financing Activities	213	-200	569	106	387	540	140	226	641	3	-1087
Net Cash Inflow / Outflow	51	-46	17	111	-49	41	-27	106	-6	377	90
Closing Cash & Cash Equivalent	69	23	40	150	36	77	50	157	151	529	619

JSW Infrastructure Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.78	0.99	0.76	1.4	1.74	1.48	1.48	1.05	1.62	1.82	4.12
CEPS(Rs)	1.18	1.44	1.56	2.31	2.74	2.83	2.45	2.19	3.09	3.89	6.34
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	4.07	5.06	6.18	7.58	10.81	14.37	15.84	14	16.08	18.2	22.22
Core EBITDA Margin(%)	58.97	60.36	61.09	66.66	65.34	66.14	49.08	54.17	50.4	48.81	50.71
EBIT Margin(%)	48.27	50.78	43.27	50.38	54.72	50.83	42.67	44.75	40.21	37.2	44.04
Pre Tax Margin(%)	39.23	41.3	27.79	38.9	44.56	37.82	26.28	20.48	24.48	18.74	25.39
PAT Margin (%)	34.2	40.42	26.69	35.4	34.96	28.14	25.18	17.19	17.75	14.54	23.46
Cash Profit Margin (%)	47.63	53.51	47.98	55.24	52.16	51.12	40.97	34.85	34.63	30.79	35.71
ROA(%)	11.69	14.42	7.91	9.94	9.03	6.07	4.99	3.18	3.89	3.87	8.25
ROE(%)	20.82	23.91	14.91	21.54	19.9	12.71	9.97	7.27	10.46	10.72	20.63
ROCE(%)	18.39	20.58	14.6	16.05	16.45	13.01	9.93	9.66	10.33	11.65	17.68
Receivable days	35.8	28.29	35.1	62.31	75.64	90.1	115.69	142.51	111.99	86.96	57.34
Inventory Days	7.88	8.24	10.23	17.2	17.09	15.41	21.25	32.09	25.53	14.82	10.71
Payable days	28.01	0	0	0	0	0	0	0	0	0	0
PER(x)	0	0	0	0	0	0	0	0	0	0	0
Price/Book(x)	0	0	0	0	0	0	0	0	0	0	0
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.94	0.7	1.77	1.48	1.81	1.47	1.86	2.62	2.3	1.51	0.93
EV/Core EBITDA(x)	1.53	1.1	2.75	2.11	2.52	1.99	3.18	4.21	4.03	2.82	1.65
Net Sales Growth(%)	0	8.98	11.86	28.97	24.36	12.43	8.23	5.82	40.28	41.75	40.55
EBIT Growth(%)	0	14.64	-4.68	50.16	35.07	4.45	-9.14	10.97	26.05	31.14	66.4
PAT Growth(%)	0	28.79	-26.15	71.05	22.84	-9.53	-3.15	-27.74	44.82	16.1	126.82
EPS Growth(%)	0	26.77	-22.88	83.69	23.81	-14.68	-0.36	-29.23	55.01	12.55	125.59
Debt/Equity(x)	0.58	0.33	0.92	0.89	0.88	0.67	0.72	1.22	1.36	1.35	1.06
Current Ratio(x)	1.69	0.99	0.65	1.03	0.71	1.33	2.68	1.69	1.5	2.58	3.91
Quick Ratio(x)	1.61	0.91	0.6	0.93	0.67	1.27	2.53	1.55	1.4	2.48	3.76
Interest Cover(x)	5.34	5.35	2.8	4.39	5.38	3.91	2.6	1.84	2.56	2.02	2.36
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

JSW Infrastructure Shareholding Pattern

#	Sep 2023	Dec 2023	Mar 2024
Promoter	85.61	85.61	85.61
FII	3.64	2.43	2.34
DII	4.13	4.07	3.58
Public	6.61	7.89	8.46
Others	0	0	0
Total	100	100	100

#	Sep 2023	Dec 2023	Mar 2024
Promoter	179.79	179.79	179.79
FII	7.65	5.1	4.92
DII	8.68	8.55	7.53
Public	13.88	16.56	17.76
Others	0	0	0
Total	210	210	210

Pros

Company has delivered good profit growth of 21% CAGR over last 5 years

Cons

Company has a low return on equity of 14% over the last 3 years.
Stock is trading at 6.5 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	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

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

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

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

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

JSW Infrastructure

Add Watchlist

JSW Infrastructure Research see more...

Overview Inc. Year: 2006Industry: Port

JSW Infrastructure Share Price

Alert Data

Quarterly Price

Peer Comparison

JSW Infrastructure Quarterly Results

JSW Infrastructure Profit & Loss

Growth Rates

JSW Infrastructure Balance Sheet

JSW Infrastructure Cash Flow

JSW Infrastructure Ratios

JSW Infrastructure Shareholding Pattern

JSW Infrastructure News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!