Valuation JSW Energy Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:44:39 08/07/2025 pm IST			5-day change	1st Jan Change
513.60 ^INR	+0.62%		-2.56%	-20.07%

07/07	JSW Energy Commissions 261 MW of Renewable Energy Capacity	MT
13/06	JSW Energy Raises INR2.5 Billion Through Allotment of Debentures	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	8,90,862	-	-
Change	-	240.11%	-19.63%	119.84%	8.11%	-5.06%	-	-
Enterprise Value (EV) ¹	2,02,891	5,55,426	6,16,624	11,41,657	13,93,278	15,04,267	16,61,905	18,30,384
Change	-	173.76%	11.02%	85.15%	22.04%	7.97%	10.48%	10.14%
P/E ratio	18.2x	28.5x	26.8x	50.5x	48.1x	28.1x	24.2x	21x
PBR	1x	2.81x	2.13x	4.18x	3.43x	2.86x	2.59x	2.41x
PEG	-	0x	-1.9x	3.1x	7.09x	0.4x	1.5x	1.3x
Capitalization / Revenue	2.09x	6.02x	3.82x	7.56x	7.99x	4.16x	3.65x	3.13x
EV / Revenue	2.93x	6.8x	5.97x	9.94x	11.9x	7.03x	6.82x	6.43x
EV / EBITDA	6.98x	18.7x	18x	21.1x	26.7x	13.8x	12.6x	10.9x
EV / EBIT	11.7x	30.1x	27.4x	30.3x	39.1x	18.7x	17.8x	16.1x
EV / FCF	6.22x	84.4x	-28.7x	-63.5x	-48.5x	-10.7x	-13.3x	-11.7x
FCF Yield	16.1%	1.18%	-3.49%	-1.58%	-2.06%	-9.32%	-7.51%	-8.52%
Dividend per Share ²	2	2	2	2	2	2.531	2.716	3.47
Rate of return	2.27%	0.67%	0.83%	0.38%	0.37%	0.5%	0.53%	0.68%
EPS ²	4.84	10.5	8.99	10.47	11.18	18.18	21.07	24.36
Distribution rate	41.3%	19%	22.2%	19.1%	17.9%	13.9%	12.9%	14.2%
Net sales ¹	69,222	81,672	1,03,318	1,14,859	1,17,454	2,13,960	2,43,757	2,84,768
EBITDA ¹	29,066	29,733	34,211	53,983	52,208	1,09,215	1,32,415	1,67,876
EBIT ¹	17,396	18,423	22,519	37,649	35,662	80,236	93,600	1,13,358
Net income ¹	7,955	17,286	14,778	17,227	19,509	31,443	36,821	41,104
Net Debt ¹	58,448	64,161	2,21,800	2,73,664	4,54,900	6,13,404	7,71,043	9,39,522
Reference price ²	87.95	298.90	240.70	528.90	537.70	510.45	510.45	510.45
Nbr of stocks (in thousands)	16,42,329	16,43,574	16,40,315	16,41,130	17,45,170	17,45,249	-	-
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	28.07x	7.03x	13.77x	0.5%	1.04TCr
HUANENG POWER INTERNATIONAL, INC.	7.08x	1.76x	7.66x	6.85%	1.45TCr
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	10.33x	1.36x	6.01x	3.81%	1.05TCr
TAQA MOROCCO S.A.	62.34x	7.01x	22x	1.31%	760.73Cr
ABOITIZ POWER CORPORATION	8.12x	2.49x	9.23x	5.98%	501.13Cr
SHAANXI ENERGY INVESTMENT CO., LTD.	11.67x	-	-	4.38%	465.75Cr
BEIJING JINGNENG POWER CO., LTD.	8.08x	-	-	-	460.06Cr
JIANGSU GUOXIN CORP. LTD.	8.67x	-	-	-	401.83Cr
Average	18.05x	3.93x	11.73x	3.8%	766.69Cr
Weighted average by Cap.	18.66x	3.72x	11.05x	3.89%