Valuation JSW Energy Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:47 13/02/2026 pm IST			5-day change	1st Jan Change
474.70 ^INR	-1.01%		+0.30%	-1.60%

03/02	JSW Energy Ltd says has no plans for nuclear power investment	RE
29/01	Indian renewables firms urge pause on auctions as backlogs surge	RE

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	8,33,632	-	-
Change	-	240.11%	-19.63%	119.84%	8.11%	-11.16%	-	-
Enterprise Value (EV) ¹	2,02,891	5,55,426	6,16,624	11,41,657	13,93,278	15,11,905	15,95,791	17,39,838
Change	-	173.76%	11.02%	85.15%	22.04%	8.51%	5.55%	9.03%
P/E ratio	18.2x	28.5x	26.8x	50.5x	48.1x	30.5x	28.6x	21.9x
PBR	1x	2.81x	2.13x	4.18x	3.43x	2.71x	2.47x	2.24x
PEG	-	0x	-1.9x	3.1x	7.09x	0.8x	4.13x	0.7x
Capitalization / Revenue	2.09x	6.02x	3.82x	7.56x	7.99x	3.95x	3.43x	3.02x
EV / Revenue	2.93x	6.8x	5.97x	9.94x	11.9x	7.17x	6.56x	6.3x
EV / EBITDA	6.98x	18.7x	18x	21.1x	26.7x	14.2x	12.2x	10.9x
EV / EBIT	11.7x	30.1x	27.4x	30.3x	39.1x	20.2x	17.2x	15.1x
EV / FCF	6.22x	84.4x	-28.7x	-63.5x	-48.5x	-7.58x	-15.9x	-14.2x
FCF Yield	16.1%	1.18%	-3.49%	-1.58%	-2.06%	-13.2%	-6.28%	-7.04%
Dividend per Share ²	2	2	2	2	2	2.46	2.735	3.214
Rate of return	2.27%	0.67%	0.83%	0.38%	0.37%	0.52%	0.58%	0.68%
EPS ²	4.84	10.5	8.99	10.47	11.18	15.54	16.62	21.66
Distribution rate	41.3%	19%	22.2%	19.1%	17.9%	15.8%	16.5%	14.8%
Net sales ¹	69,222	81,672	1,03,318	1,14,859	1,17,454	2,10,994	2,43,267	2,75,949
EBITDA ¹	29,066	29,733	34,211	53,983	52,208	1,06,826	1,30,334	1,59,606
EBIT ¹	17,396	18,423	22,519	37,649	35,662	74,917	93,049	1,15,210
Net income ¹	7,955	17,286	14,778	17,227	19,509	25,042	28,291	36,223
Net Debt ¹	58,448	64,161	2,21,800	2,73,664	4,54,900	6,78,273	7,62,159	9,06,206
Reference price ²	87.95	298.90	240.70	528.90	537.70	474.70	474.70	474.70
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	30.54x	7.17x	14.15x	0.52%	920.4Cr
HUANENG POWER INTERNATIONAL, INC.	6.06x	1.65x	6.58x	8.18%	1.44TCr
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	9.23x	1.24x	5.55x	4.31%	962.69Cr
SHAANXI ENERGY INVESTMENT CO., LTD.	12.6x	-	-	3.94%	536.84Cr
ABOITIZ POWER CORPORATION	11.03x	2.61x	10.84x	5.38%	535.33Cr
WINTIME ENERGY GROUP CO.,LTD.	108.67x	-	-	-.--%	514.77Cr
TAQA MOROCCO S.A.	46.32x	4.87x	16.61x	1.79%	502.77Cr
BEIJING JINGNENG POWER CO., LTD.	8.79x	-	-	-	494.21Cr
JIANGSU GUOXIN CORP. LTD.	8.43x	-	-	-	419.45Cr
Average	26.85x	3.51x	10.75x	3.45%	702.9Cr
Weighted average by Cap.	23.00x	3.21x	9.63x	4.12%