JSW Steel Limited Website

JSW Steel Limited

BSE-500228

Basic

  • Market Cap

    ₹2,237.25B

  • EV

    ₹3,014.75B

  • Shares Out

    2,432.59M

  • Revenue

    ₹1,750.06B

  • Employees

Margins

  • Gross

    33.26%

  • EBITDA

    16.13%

  • Operating

    11.46%

  • Pre-Tax

    7.65%

  • Net

    5.04%

  • FCF

    -2.13%

Returns (5Yr Avg)

  • ROA

    5.6%

  • ROTA

    18.17%

  • ROE

    18.34%

  • ROCE

    15.91%

  • ROIC

    9.26%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹917.89

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₹123.51B

  • Net Debt

    ₹756.43B

  • Debt/Equity

    1.1

  • EBIT/Interest

    2.48

Growth (CAGR)

  • Rev 3Yr

    29.9%

  • Rev 5Yr

    15.6%

  • Rev 10Yr

    13.07%

  • Dil EPS 3Yr

    3.39%

  • Dil EPS 5Yr

    2.74%

  • Dil EPS 10Yr

    35.49%

  • Rev Fwd 2Yr

    10.56%

  • EBITDA Fwd 2Yr

    20.85%

  • EPS Fwd 2Yr

    46.87%

  • EPS LT Growth Est

    20.95%

Dividends

  • Yield

  • Payout

    20.09%

  • DPS

    ₹7.3

  • DPS Growth 3Yr

    3.94%

  • DPS Growth 5Yr

    12.23%

  • DPS Growth 10Yr

    20.84%

  • DPS Growth Fwd 2Yr

    51.55%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Operating Revenues

728,600

798,390

1,463,710

1,659,600

1,725,880

Other Revenues, Total

24,180

Total Revenues

728,600

798,390

1,463,710

1,659,600

1,750,060

Total Revenues % Chg.

-14%

9.6%

83.3%

13.4%

5.5%

Cost of Goods Sold, Total

406,350

406,910

748,310

1,028,870

1,168,050

Gross Profit

322,250

391,480

715,400

630,730

582,010

Selling General & Admin Expenses, Total

28,930

25,560

35,710

40,030

45,910

Depreciation & Amortization

42,460

46,790

60,010

74,740

81,720

Other Operating Expenses

166,000

165,180

283,560

384,360

253,740

Other Operating Expenses, Total

237,390

237,530

379,280

499,130

381,370

Operating Income

84,860

153,950

336,120

131,600

200,640

Interest Expense, Total

-40,170

-38,050

-42,880

-63,050

-81,050

Interest And Investment Income

4,940

5,440

6,740

7,640

Net Interest Expenses

-35,230

-32,610

-36,140

-55,410

-81,050

Income (Loss) On Equity Invest.

-900

10

9,170

-1,370

-1,720

Currency Exchange Gains (Loss)

-8,290

1,050

-8,500

-22,280

Other Non Operating Income (Expenses)

-2,140

-1,120

-2,250

-1,430

10,040

EBT, Excl. Unusual Items

38,300

121,280

298,400

51,110

127,910

Impairment of Goodwill

-5,130

-630

-1,990

Gain (Loss) On Sale Of Investments

180

70

7,180

50

Gain (Loss) On Sale Of Assets

-300

-370

-720

-520

Asset Writedown

-2,390

-200

-4,310

Legal Settlements

Other Unusual Items

-530

-1,110

5,910

5,890

EBT, Incl. Unusual Items

30,130

120,150

297,450

56,550

133,800

Income Tax Expense

-9,060

41,420

88,070

15,160

44,070

Earnings From Continuing Operations

39,190

78,730

209,380

41,390

89,730

Minority Interest

1,110

380

-2,730

50

-1,610

Net Income

40,300

79,110

206,650

41,440

88,120

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

40,300

79,110

206,650

41,440

88,120

Net Income to Common Excl. Extra Items

40,300

79,110

206,650

41,440

88,120

Total Shares Outstanding

2,402.3

2,405.8

2,400.5

2,404.4

2,437.1

Weighted Avg. Shares Outstanding

2,402.1

2,403.8

2,403.9

2,402.3

2,424.9

Weighted Avg. Shares Outstanding Dil

2,417.2

2,417.2

2,417.2

2,417.2

2,436.3

EPS

16.8

32.9

86

17.3

36.3

EPS Diluted

16.7

32.7

85.5

17.1

36.2

EBITDA

124,510

197,540

392,380

202,440

282,360

Effective Tax Rate

-30.1%

34.5%

29.6%

26.8%

32.9%