NSE: JSWENERGY - JSW Energy Limited

Rentabilidade por seis meses: -16.67%
Setor: Utilities

Relatórios JSW Energy Limited

Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Капитализация, млрд ₹
155.75 117.53 112.11 120.18 113.08 90.03 328.72 487.82 515.38 471.04
Выручка, млрд ₹
99.69 82.63 80.49 91.38 82.73 69.22 81.67 103.32 114.26 114.26
Чистая прибыль, млрд ₹
13.96 6.29 0.7797 6.95 11 7.95 17.29 14.78 17.23 17.23
EV, млрд ₹
265.44 249.7 236.77 217.31 186.93 408.5 592.49 612.32 1 132.56 1 132.56
EBIT, млрд ₹
31.98 24.21 20.88 19.66 24.72 19.2 29.91 27.2 40.9 40.9
EBITDA, млрд ₹
41.49 33.9 30.54 31.3 36.4 30.87 41.22 38.9 57.23 57.23
Баланс стоимость, млрд ₹
85.36 103.68 111.1 118.22 116.46 145.07 174.15 186.29 208.32 208.32
FCF, млрд ₹
-0.2254 30.5 38.13 22.31 19.61 32.64 6.58 -21.52 -17.99 -17.99
Операционный денежный поток, млрд ₹
35.67 34.21 39.34 24.64 20.82 37 29.52 20.84 62.34 62.34
Операционная прибыль, млрд ₹
32.62 24.01 18.35 17.65 22.47 17.4 24.38 26.67 37.54 37.54
Операционные расходы, млрд ₹
15.03 15.05 15.45 16.63 12.61 15.95 16.81 22.82 61.95 61.95
CAPEX, млрд ₹
35.9 3.72 1.21 2.33 1.21 4.35 22.94 42.37 80.33 80.33


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Наличность, млрд ₹
3.23 5.91 2.24 1.32 1.52 3.67 5.85 34.22 30.92 30.92
Short Term Investments ₹
0.7526 3.86 3.92 3.72 7.44 7.8 14.92 23.39 16.34 16.34
Long term investments ₹
2.53 2.33 9.31 14.09 21.26 20.97
Total Receivables ₹
31.72 25.04 15.56 21.46 29.65 29.22 15.87 26.44 19.5 19.5
Total Current Assets ₹
42.51 40.79 27.11 31.08 45.02 44.64 51.99 96.24 86.65 86.65
Чистые активы, млрд ₹
134.02 189.74 184.07 175.91 166.9 156.08 146.39 155.13 278.45 278.45
Активы, млрд ₹
281.37 285.89 267.21 259.26 251.12 264.36 309.32 487.42 582.69 582.69
Short Term Debt ₹
31.67 12.23 10.63 13.15 15.61 13.72 20.21 56.22 36.1 36.1
Long Term Debt ₹
119.48 131.26 108.21 92.4 82.81 69.72 69.22 194.29 277.31 277.31
Задолженность, млрд ₹
195.46 182.18 156.15 141.16 134.9 119.38 135.16 300.08 372.55 372.55
Чистый долг, млрд ₹
154.03 137.59 116.6 104.23 97.17 80.05 83.58 216.29 284.82 284.82
Долг, млрд ₹
151.15 143.49 118.84 105.55 98.42 83.44 89.43 250.51 315.73 315.73
Interest income ₹
11.7 13.85 10.54 8.42 7.45 8.79 1.9 4.08
Расходы на обслуживание долга ₹
13.62 15.6 13.46 10.84 9.82 8.43 6.31 8.44 20.38 20.38
Чист. проц. доходы, млрд ₹
-15.33 -11.29 -10.02 -8.65 -8.96 -7.77 -8.44 2.83 4.08
Goodwill ₹
0.106 0.0966 0.8305 6.45 6.4 6.4 6.4 6.4 6.4 6.4
Амортизация, млрд ₹
9.51 9.69 9.66 11.64 11.68 11.67 11.31 11.69 16.33 16.33
Себестоимость, млрд ₹
52.04 43.58 46.69 57.1 47.65 35.44 38.94 59.37 52.31 52.31
Товарно материальные запасы ₹
6.49 5.97 5.36 4.55 6.4 3.95 9.01 9.87 8.31 8.31


Promoção

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
EPS 7.76 2.88 3.01 4.1 6.53 4.95 10.5 8.99 10.47 10.47
Цена акции ао 60.85 92.4 68.65 69.35 67.8 300.5 287.6 409.05 625.15 625.15
Число акций ао, млн 1645.38 1616.21 1641.91 1642.17 1647.07 1669.74 1645.91 1644.32 1644.68 1644.68
FCF/акцию -0.137 18.87 23.22 13.59 11.91 19.55 4 -13.09 -10.94 -10.94


Eficiência

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 16.35 6.07 0.7018 5.88 9.44 5.48 10.83 8.2 8.73 8.73 13.55
ROA, % 4.96 2.2 0.2918 2.68 4.38 3.01 6.03 3.71 3.22 3.22 6.44
ROIC, % 10.25 7.57 4.13 0.8546 3.13 6.04 4.2 7.81 4.18 4.18 11.40
ROS, % 7.61 0.9687 7.61 13.3 11.49 21.17 14.3 15.08 15.08 15.08 13.64
ROCE, % 37.22 23.34 18.8 16.65 21.27 13.25 11.57 6.85 8.02 8.02 13.15
Рентаб EBITDA, % 41.62 41.02 37.94 34.25 44 44.6 50.47 37.65 50.09 50.09 38.33
Чистая рентаб, % 14 7.61 0.9687 7.61 13.3 11.49 21.17 14.3 15.08 15.08 13.63
Operation Margin, % 29.06 22.8 19.32 27.16 25.13 29.85 25.81 32.86 32.86 32.86 35.42
Доходность FCF, % 15.59 17.44 -0.1918 27.2 31.73 19.73 21.78 9.93 1.35 -4.18


Chances

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
8.42 17.82 154.14 16.27 8.19 41.32 29.44 26.8 49.21 49.21 45.27
P/BV
1.38 1.08 1.08 0.9565 0.7731 2.27 2.92 2.11 4.03 4.03 4.96
P/S
1.18 1.36 1.49 1.24 1.09 4.75 6.23 3.83 7.42 7.42 6.38
P/FCF
3.68 3.15 5.07 4.59 10.07 74.14 -23.95 -26.18 -26.18 -26.18 27.02
E/P
0.0561 0.0065 0.0615 0.1222 0.0242 0.0354 0.0287 0.0366 0.0366 0.0366 0.03
EV/EBITDA
6.4 7.37 7.75 6.94 5.14 13.23 14.37 15.74 19.79 19.79 19.12
EV/Ebit
7.8 11.33 19.81 22.51 27.69 27.69 27.69
EV/S
3.02 2.94 2.38 2.26 5.9 7.25 5.93 9.91 9.91 9.91 8.12
EV/FCF
8.19 6.21 9.74 9.53 12.51 90.05 -28.45 -62.95 -62.95 -62.95 12.97
Debt/EBITDA
4.23 3.89 3.37 2.7 2.7 2.17 6.44 5.52 5.52 5.52 4.00
Netdebt/Ebitda
4.06 3.82 3.33 2.67 2.59 2.03 5.56 4.98 4.98 4.98 3.80
Debt/Ratio
0.5019 0.4447 0.4071 0.3919 0.3156 0.2891 0.514 0.5419 0.5419 0.5419 0.34
Debt/Equity
1.38 1.07 0.8928 0.8451 0.5752 0.5135 1.34 1.13 1.13 1.13 0.60
Debt/Net Income
22.81 152.41 15.18 8.95 10.49 5.17 16.95 18.33 18.33 18.33 9.54
Бета
1.38 2.45 2.25 2.25 2.40
Индекс Альтмана
1.98 2.13 2.27 2.26 3.28 3.78 2.56 2 2 2 4.99


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
3.82 3.95 3.93 1.19 0.0431 1.98 1.64 3.29 3.47 3.47
Дивиденд
2 2 0.5 1 1 2 2 2 2 2
Див доход, ао, %
2.8 0.7208 0.7622 1.45 1.83 1.02 1.51 0.7891 0.6525 0.6525 1.47
Дивиденды / прибыль, %
28.29 62.43 152.03 0.62 17.99 20.65 19.01 22.25 20.13 20.13 28.03


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual Trimestral
2020 2021 2022 2023 2024 LTM CAGR 5
ebit_margin
25.83 28.56 36.62 26.33 35.79 35.79
Персонал, чел
2310 2310