Valuation JSW Energy Limited

Stocks

Delayed Bombay S.E. Other stock markets 10:16:49 09/06/2026 BST			5-day change	1st Jan Change
569.05 ^INR	-0.33%		-3.22%	+18.11%

06-08	JSW Energy Commissions Wind Blade Manufacturing Plant in Gujarat	MT
05-25	JSW Energy closes qualified institutions placement on 25 May 2026	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	491,264	394,824	867,994	938,378	829,505	1,046,193	-	-
Change	-	-19.63%	119.84%	8.11%	-11.6%	26.12%	-	-
Enterprise Value (EV) ¹	555,426	616,624	1,141,657	1,393,278	1,541,311	1,842,049	2,001,567	2,125,274
Change	-	11.02%	85.15%	22.04%	10.62%	19.51%	8.66%	6.18%
P/E ratio	28.5x	26.8x	50.5x	48.1x	37.1x	40.2x	31x	24.5x
PBR	2.81x	2.13x	4.18x	3.43x	-	2.99x	2.72x	2.5x
PEG	-	-1.9x	3.1x	7.09x	2.7x	3.5x	1x	0.9x
Capitalization / Revenue	6.02x	3.82x	7.56x	7.99x	4.39x	4.54x	3.98x	3.54x
EV / Revenue	6.8x	5.97x	9.94x	11.9x	8.15x	7.99x	7.62x	7.2x
EV / EBITDA	18.7x	18x	21.1x	26.7x	36.3x	14.3x	13.3x	12x
EV / EBIT	30.1x	27.4x	30.3x	39.1x	22.4x	20.2x	18.4x	16x
EV / FCF	84.4x	-28.7x	-63.5x	-48.5x	-374x	-17.1x	-22.5x	-47x
FCF Yield	1.18%	-3.49%	-1.58%	-2.06%	-0.27%	-5.86%	-4.44%	-2.13%
Dividend per Share ²	2	2	2	2	2	2.214	2.365	2.667
Rate of return	0.67%	0.83%	0.38%	0.37%	0.42%	0.39%	0.41%	0.47%
EPS ²	10.5	8.99	10.47	11.18	12.74	14.19	18.43	23.32
Distribution rate	19%	22.2%	19.1%	17.9%	15.7%	15.6%	12.8%	11.4%
Net sales ¹	81,672	103,318	114,859	117,454	189,011	230,485	262,841	295,218
EBITDA ¹	29,733	34,211	53,983	52,208	42,480	128,631	150,844	177,750
EBIT ¹	18,423	22,519	37,649	35,662	68,791	91,276	108,547	133,069
Net income ¹	17,286	14,778	17,227	19,509	22,393	24,978	32,285	42,249
Net Debt ¹	64,161	221,800	273,664	454,900	711,806	795,856	955,374	1,079,080
Reference price ²	298.90	240.70	528.90	537.70	472.35	570.95	570.95	570.95
Nbr of stocks (in thousands)	1,643,574	1,640,315	1,641,130	1,745,170	1,756,124	1,832,373	-	-
Announcement Date	03/05/22	23/05/23	07/05/24	15/05/25	11/05/26	-	-	-

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	40.24x	7.99x	14.32x	0.39%	10.98B
HUANENG POWER INTERNATIONAL, INC.	10.17x	1.98x	8.12x	4.8%	17.96B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	14.17x	-	-	-	11.78B
BEIJING JINGNENG POWER CO., LTD.	16.04x	-	-	-	8.72B
SHAANXI ENERGY INVESTMENT CO., LTD.	13.47x	-	-	-	6.64B
WINTIME ENERGY GROUP CO.,LTD.	49.43x	-	-	0.58%	5.57B
JIANGSU GUOXIN CORP. LTD.	13.28x	-	-	-	5.33B
ABOITIZ POWER CORPORATION	9.09x	2.77x	10.53x	4.93%	5.25B
Average	20.74x	4.25x	10.99x	2.67%	9.03B
Weighted average by Cap.	19.58x	4.03x	10.48x	3.01%