JSW Infrastructure

₹312.3 0.5 | 0.2%

WEBSITE BSE:543994 NSE : JSWINFRA 09 Jul, 16:10

Market Cap ₹65583 Cr.

Stock P/E 43.1

P/B 6.9

Current Price ₹312.3

Book Value ₹ 45.4

Face Value 2

52W High ₹355.3

Dividend Yield 0.26%

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.

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.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	798	915	878	848	940	1096	1010	1001	1182	1283
Other Income	44	58	40	47	78	104	94	87	83	89
Total Income	842	973	918	895	1018	1200	1104	1088	1265	1372
Total Expenditure	560	510	340	392	537	574	503	326	754	556
Operating Profit	282	464	579	504	482	626	600	762	511	816
Interest	72	70	71	75	67	75	74	75	97	94
Depreciation	102	98	95	101	108	134	135	134	138	140
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	108	295	412	328	307	417	392	554	276	581
Provision for Tax	-9	-7	90	72	53	88	95	180	-60	66
Profit After Tax	116	302	322	256	254	329	297	374	336	516
Adjustments	-1	-2	-1	-1	-3	1	-4	-2	-6	-6
Profit After Adjustments	115	300	321	254	251	330	292	372	330	509
Adjusted Earnings Per Share	0	1.7	1.8	0.1	1.2	1.6	1.4	1.8	1.6	2.5

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	4476
Other Income	19	46	58	77	101	94	107	106	178	269	431	353
Total Income	573	766	946	1075	1182	1237	1711	2379	3373	4032	4908	4829
Total Expenditure	215	317	378	410	550	524	795	1164	1575	1798	2218	2139
Operating Profit	357	449	568	665	632	713	915	1215	1798	2234	2689	2689
Interest	86	100	90	130	177	277	252	420	596	332	340	340
Depreciation	118	74	82	157	171	202	271	370	391	436	547	547
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	1803
Provision for Tax	6	41	85	97	12	38	108	96	61	304	281	281
Profit After Tax	148	234	310	281	272	197	285	330	750	1161	1521	1523
Adjustments	-17	-12	-17	-13	-5	-6	7	-2	-10	-5	-18	-18
Profit After Adjustments	130	222	294	268	267	190	291	328	740	1156	1503	1503
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	7.3

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	-9%	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
Promoter	85.61	85.61	85.61	85.61	85.62	85.62	85.62
FII	3.64	2.43	2.34	4.16	4.21	4.07	4.74
DII	4.13	4.07	3.58	2.74	2.51	2.73	2.71
Public	6.61	7.89	8.46	7.49	7.67	7.58	6.93
Others	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100

#	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	179.79	179.79	179.79	179.79	179.79	179.79	179.79
FII	7.65	5.1	4.92	8.73	8.83	8.56	9.96
DII	8.68	8.55	7.53	5.75	5.26	5.73	5.69
Public	13.88	16.56	17.76	15.73	16.11	15.93	14.55
Others	0	0	0	0	0	0	0
Total	210	210	210	210	210	210	210

Pros

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

Cons

Stock is trading at 6.9 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

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

Please Login!

Error!

Enter Your Complaint