Valuation JSW Energy Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:51 08/05/2026 pm IST			5-day change	1st Jan Change
571.05 ^INR	-0.83%		+1.83%	+18.38%

06/05	JSW Energy units JSW Hydro Energy and JSW Energy (Kutehr) filed writ petitions before High Court	RE
27/04	Ambit Capital Downgrades JSW Energy to Sell from Buy; Price Target is INR540	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,44,443	4,91,264	3,94,824	8,67,994	9,38,378	10,02,835	-	-
Change	-	240.11%	-19.63%	119.84%	8.11%	6.87%	-	-
Enterprise Value (EV) ¹	2,02,891	5,55,426	6,16,624	11,41,657	13,93,278	16,90,592	17,72,572	19,08,407
Change	-	173.76%	11.02%	85.15%	22.04%	21.34%	4.85%	7.66%
P/E ratio	18.2x	28.5x	26.8x	50.5x	48.1x	37.3x	34.8x	27.4x
PBR	1x	2.81x	2.13x	4.18x	3.43x	3.26x	2.97x	2.7x
PEG	-	0x	-1.9x	3.1x	7.09x	1x	4.98x	1x
Capitalization / Revenue	2.09x	6.02x	3.82x	7.56x	7.99x	4.82x	4.17x	3.69x
EV / Revenue	2.93x	6.8x	5.97x	9.94x	11.9x	8.13x	7.38x	7.02x
EV / EBITDA	6.98x	18.7x	18x	21.1x	26.7x	15.9x	13.6x	12.1x
EV / EBIT	11.7x	30.1x	27.4x	30.3x	39.1x	22.7x	19.2x	16.9x
EV / FCF	6.22x	84.4x	-28.7x	-63.5x	-48.5x	-8.99x	-17.7x	-19.2x
FCF Yield	16.1%	1.18%	-3.49%	-1.58%	-2.06%	-11.1%	-5.65%	-5.19%
Dividend per Share ²	2	2	2	2	2	2.387	2.613	2.975
Rate of return	2.27%	0.67%	0.83%	0.38%	0.37%	0.42%	0.46%	0.52%
EPS ²	4.84	10.5	8.99	10.47	11.18	15.32	16.39	20.82
Distribution rate	41.3%	19%	22.2%	19.1%	17.9%	15.6%	15.9%	14.3%
Net sales ¹	69,222	81,672	1,03,318	1,14,859	1,17,454	2,08,026	2,40,310	2,71,938
EBITDA ¹	29,066	29,733	34,211	53,983	52,208	1,06,545	1,30,539	1,58,221
EBIT ¹	17,396	18,423	22,519	37,649	35,662	74,584	92,549	1,13,224
Net income ¹	7,955	17,286	14,778	17,227	19,509	24,341	28,084	35,228
Net Debt ¹	58,448	64,161	2,21,800	2,73,664	4,54,900	6,87,757	7,69,737	9,05,572
Reference price ²	87.95	298.90	240.70	528.90	537.70	571.05	571.05	571.05
Nbr of stocks (in thousands)	16,42,329	16,43,574	16,40,315	16,41,130	17,45,170	17,56,124	-	-
Announcement Date	25/06/21	03/05/22	23/05/23	07/05/24	15/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JSW ENERGY LIMITED	37.27x	8.13x	15.87x	0.42%	1.06TCr
HUANENG POWER INTERNATIONAL, INC.	10.31x	1.96x	7.81x	5.1%	1.57TCr
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	13.32x	1.4x	7.35x	3.81%	1.16TCr
SHAANXI ENERGY INVESTMENT CO., LTD.	12.94x	-	-	-	635.25Cr
WINTIME ENERGY GROUP CO.,LTD.	52x	-	-	0.55%	583.81Cr
ABOITIZ POWER CORPORATION	10.83x	2.24x	10.2x	4.53%	535.88Cr
BEIJING JINGNENG POWER CO., LTD.	9.33x	-	-	-	505.01Cr
TAQA MOROCCO S.A.	42.73x	4.53x	15.47x	1.95%	465.01Cr
Average	23.59x	3.65x	11.34x	2.72%	813.92Cr
Weighted average by Cap.	21.52x	3.47x	10.50x	3.07%