JSW Steel Limited (500228)

Basic

  • Market Cap

    ₹1,945.1B

  • EV

    ₹2,667.4B

  • Shares Out

    2,432.59M

  • Revenue

    ₹1,728.93B

  • Employees

    12,856

Margins

  • Gross

    41.21%

  • EBITDA

    16.84%

  • Operating

    12.55%

  • Pre-Tax

    7.69%

  • Net

    5.35%

  • FCF

    2.68%

Returns (5Yr Avg)

  • ROA

    7.36%

  • ROE

    19.64%

  • ROCE

    17.28%

  • ROIC

    10.32%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹775.93

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹662.48

  • Earnings (Dil)

    ₹35.16

  • FCF

    ₹17.64

  • Book Value

    ₹304.94

Growth (CAGR)

  • Rev 3Yr

    37.33%

  • Rev 5Yr

    16.68%

  • Rev 10Yr

    15.18%

  • Dil EPS 3Yr

    79.33%

  • Dil EPS 5Yr

    -1.66%

  • Dil EPS 10Yr

    38.43%

  • Rev Fwd 2Yr

    -0.49%

  • EBITDA Fwd 2Yr

    33.76%

  • EPS Fwd 2Yr

    107.18%

  • EPS LT Growth Est

    26.95%

Dividends

  • Yield

    —

  • Payout

    19.71%

  • DPS

    ₹3.4

  • DPS Growth 3Yr

    19.35%

  • DPS Growth 5Yr

    1.22%

  • DPS Growth 10Yr

    13.02%

  • DPS Growth Fwd 2Yr

    58.97%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

847,570.0

728,600.0

798,390.0

1,463,710.0

1,659,600.0

1,729,430.0

Other Revenues, Total

—

—

—

—

—

-500.0

Total Revenues

847,570.0

728,600.0

798,390.0

1,463,710.0

1,659,600.0

1,728,930.0

Total Revenues % Chg.

17.8%

-14.0%

9.6%

83.3%

13.4%

4.9%

Cost of Goods Sold, Total

444,110.0

406,350.0

406,910.0

748,310.0

1,028,870.0

1,016,440.0

Gross Profit

403,460.0

322,250.0

391,480.0

715,400.0

630,730.0

712,490.0

Selling General & Admin Expenses, Total

25,790.0

28,930.0

25,560.0

35,710.0

40,030.0

43,720.0

Depreciation & Amortization

40,320.0

42,460.0

46,790.0

60,010.0

74,740.0

78,100.0

Other Operating Expenses

182,620.0

166,000.0

165,180.0

283,560.0

384,360.0

373,720.0

Other Operating Expenses, Total

248,730.0

237,390.0

237,530.0

379,280.0

499,130.0

495,540.0

Operating Income

154,730.0

84,860.0

153,950.0

336,120.0

131,600.0

216,950.0

Interest Expense, Total

-37,290.0

-40,170.0

-38,050.0

-42,880.0

-63,050.0

-74,070.0

Interest And Investment Income

1,590.0

4,940.0

5,440.0

6,740.0

7,640.0

7,640.0

Net Interest Expenses

-35,700.0

-35,230.0

-32,610.0

-36,140.0

-55,410.0

-66,430.0

Income (Loss) On Equity Invest.

-300.0

-900.0

10.0

9,170.0

-1,370.0

-1,220.0

Currency Exchange Gains (Loss)

-5,540.0

-8,290.0

1,050.0

-8,500.0

-22,280.0

-22,280.0

Other Non Operating Income (Expenses)

-1,620.0

-2,140.0

-1,120.0

-2,250.0

-1,430.0

-870.0

EBT, Excl. Unusual Items

111,570.0

38,300.0

121,280.0

298,400.0

51,110.0

126,150.0

Impairment of Goodwill

—

-5,130.0

-630.0

-1,990.0

—

—

Gain (Loss) On Sale Of Investments

190.0

180.0

70.0

7,180.0

50.0

1,400.0

Gain (Loss) On Sale Of Assets

-80.0

-300.0

-370.0

-720.0

-520.0

-520.0

Asset Writedown

—

-2,390.0

-200.0

-4,310.0

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

—

-530.0

—

-1,110.0

5,910.0

5,890.0

EBT, Incl. Unusual Items

111,680.0

30,130.0

120,150.0

297,450.0

56,550.0

132,920.0

Income Tax Expense

36,440.0

-9,060.0

41,420.0

88,070.0

15,160.0

38,760.0

Earnings From Continuing Operations

75,240.0

39,190.0

78,730.0

209,380.0

41,390.0

94,160.0

Minority Interest

1,150.0

1,110.0

380.0

-2,730.0

50.0

-1,640.0

Net Income

76,390.0

40,300.0

79,110.0

206,650.0

41,440.0

92,520.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

76,390.0

40,300.0

79,110.0

206,650.0

41,440.0

92,520.0

Net Income to Common Excl. Extra Items

76,390.0

40,300.0

79,110.0

206,650.0

41,440.0

92,520.0

Total Shares Outstanding

2,401.7

2,402.3

2,405.8

2,400.5

2,404.4

2,425.3

Weighted Avg. Shares Outstanding

2,404.6

2,402.1

2,403.8

2,403.9

2,402.3

2,609.8

Weighted Avg. Shares Outstanding Dil

2,417.2

2,417.2

2,417.2

2,417.2

2,417.2

2,631.0

EPS

31.8

16.8

32.9

86.0

17.3

35.5

EPS Diluted

31.6

16.7

32.7

85.5

17.1

35.2

EBITDA

194,960.0

124,510.0

197,540.0

392,380.0

202,440.0

291,150.0