Valuation JSW Energy Limited

Equities

Market Closed - Bombay S.E. Other stock markets 10:00:46 06/03/2026 GMT			5-day change	1st Jan Change
488.55 ^INR	+2.02%		+0.25%	+1.27%

02-23	NTPC Limited and Maharashtra State Power Generation Co. Ltd. completed the acquisition of Sinnar Thermal Power Limited from RattanIndia Power Limited.	CI
02-03	JSW Energy Ltd says has no plans for nuclear power investment	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	144,443	491,264	394,824	867,994	938,378	841,008	-	-
Change	-	240.11%	-19.63%	119.84%	8.11%	-10.38%	-	-
Enterprise Value (EV) ¹	202,891	555,426	616,624	1,141,657	1,393,278	1,519,281	1,603,167	1,747,214
Change	-	173.76%	11.02%	85.15%	22.04%	9.04%	5.52%	8.99%
P/E ratio	18.2x	28.5x	26.8x	50.5x	48.1x	30.8x	29x	22.4x
PBR	1x	2.81x	2.13x	4.18x	3.43x	2.74x	2.5x	2.27x
PEG	-	0x	-1.9x	3.1x	7.09x	0.8x	4.76x	0.8x
Capitalization / Revenue	2.09x	6.02x	3.82x	7.56x	7.99x	4x	3.46x	3.05x
EV / Revenue	2.93x	6.8x	5.97x	9.94x	11.9x	7.22x	6.6x	6.34x
EV / EBITDA	6.98x	18.7x	18x	21.1x	26.7x	14.2x	12.3x	11x
EV / EBIT	11.7x	30.1x	27.4x	30.3x	39.1x	20.2x	17.2x	15.2x
EV / FCF	6.22x	84.4x	-28.7x	-63.5x	-48.5x	-7.62x	-16x	-14.3x
FCF Yield	16.1%	1.18%	-3.49%	-1.58%	-2.06%	-13.1%	-6.25%	-7.01%
Dividend per Share ²	2	2	2	2	2	2.418	2.668	3.079
Rate of return	2.27%	0.67%	0.83%	0.38%	0.37%	0.51%	0.56%	0.64%
EPS ²	4.84	10.5	8.99	10.47	11.18	15.54	16.49	21.34
Distribution rate	41.3%	19%	22.2%	19.1%	17.9%	15.6%	16.2%	14.4%
Net sales ¹	69,222	81,672	103,318	114,859	117,454	210,491	242,974	275,767
EBITDA ¹	29,066	29,733	34,211	53,983	52,208	106,890	130,173	158,764
EBIT ¹	17,396	18,423	22,519	37,649	35,662	75,133	93,130	114,589
Net income ¹	7,955	17,286	14,778	17,227	19,509	24,779	28,160	35,903
Net Debt ¹	58,448	64,161	221,800	273,664	454,900	678,273	762,159	906,206
Reference price ²	87.95	298.90	240.70	528.90	537.70	478.90	478.90	478.90
Nbr of stocks (in thousands)	1,642,329	1,643,574	1,640,315	1,641,130	1,745,170	1,756,124	-	-
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	30.81x	7.22x	14.21x	0.5%	9.16B
HUANENG POWER INTERNATIONAL, INC.	6.77x	1.71x	6.81x	7.32%	15.64B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	10.21x	1.33x	5.95x	3.9%	10.68B
SHAANXI ENERGY INVESTMENT CO., LTD.	13.9x	-	-	3.58%	5.93B
WINTIME ENERGY GROUP CO.,LTD.	122x	-	-	-.--%	5.79B
ABOITIZ POWER CORPORATION	10.67x	2.7x	11.19x	5.38%	5.36B
BEIJING JINGNENG POWER CO., LTD.	9.4x	-	-	-	5.29B
TAQA MOROCCO S.A.	42.76x	4.53x	15.48x	1.94%	4.56B
JIANGSU GUOXIN CORP. LTD.	8.99x	-	-	-	4.48B
Average	28.39x	3.50x	10.73x	3.23%	7.43B
Weighted average by Cap.	24.35x	3.13x	9.49x	3.84%