JSW INFRASTRUCTURE LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 244.1 INR | -0.87% |
|
-5.13% | +17.19% |
| May. 06 | JSW Infrastructure Records Increase in Fiscal Q4 | MT |
| May. 03 | India's JSW Infrastructure Q4 profit rises on higher cargo volumes | RE |
Valuation
| Fiscal Period: Marzo | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 498,831 | - | - |
| Enterprise Value (EV) 1 | 504,290 | 491,504 | 514,814 |
| P/E ratio | 41.7 x | 35.5 x | 28.5 x |
| Yield | 0.22% | 0.27% | 0.53% |
| Capitalization / Revenue | 13.3 x | 11.1 x | 9.38 x |
| EV / Revenue | 13.4 x | 11 x | 9.68 x |
| EV / EBITDA | 25.7 x | 20.5 x | 17.7 x |
| EV / FCF | 32.4 x | 1,461 x | -110 x |
| FCF Yield | 3.08% | 0.07% | -0.91% |
| Price to Book | 6.01 x | 5.39 x | 4.44 x |
| Nbr of stocks (in thousands) | 2,043,550 | - | - |
| Reference price 2 | 244.1 | 244.1 | 244.1 |
| Announcement Date | 5/3/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 31,947 | 37,629 | 44,841 | 53,197 |
| EBITDA 1 | - | 19,646 | 23,984 | 29,112 |
| EBIT 1 | - | 15,281 | 18,932 | 23,692 |
| Operating Margin | - | 40.61% | 42.22% | 44.54% |
| Earnings before Tax (EBT) 1 | - | 14,650 | 18,600 | 23,468 |
| Net income 1 | 7,398 | 11,559 | 14,725 | 18,473 |
| Net margin | 23.16% | 30.72% | 32.84% | 34.73% |
| EPS 2 | - | 5.880 | 6.869 | 8.558 |
| Free Cash Flow 1 | - | 15,545 | 336.5 | -4,681 |
| FCF margin | - | 41.31% | 0.75% | -8.8% |
| FCF Conversion (EBITDA) | - | 79.13% | 1.4% | - |
| FCF Conversion (Net income) | - | 134.48% | 2.29% | - |
| Dividend per Share 2 | - | 0.5500 | 0.6665 | 1.292 |
| Announcement Date | 9/13/23 | 5/3/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q4 |
|---|---|
| Net sales 1 | 10,110 |
| EBITDA 1 | 5,391 |
| EBIT 1 | 4,416 |
| Operating Margin | 43.68% |
| Earnings before Tax (EBT) 1 | 4,338 |
| Net income 1 | 3,776 |
| Net margin | 37.34% |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | 2,905 | - | 15,983 |
| Net Cash position 1 | - | - | 7,327 | - |
| Leverage (Debt/EBITDA) | - | 0.1478 x | - | 0.549 x |
| Free Cash Flow 1 | - | 15,545 | 337 | -4,681 |
| ROE (net income / shareholders' equity) | - | 19.2% | 16.8% | 17.6% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 40.80 | 45.30 | 54.90 |
| Cash Flow per Share 2 | - | 9.170 | 9.830 | 11.30 |
| Capex 1 | - | 2,487 | 12,871 | 23,625 |
| Capex / Sales | - | 6.61% | 28.7% | 44.41% |
| Announcement Date | 9/13/23 | 5/3/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
244.1
INR
Average target price
264.4
INR
Spread / Average Target
+8.32%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +17.19% | 5.98B | |
| +23.66% | 32.21B | |
| +17.96% | 18.64B | |
| 0.00% | 13.47B | |
| +11.66% | 7.69B | |
| -13.79% | 7.59B | |
| +30.50% | 6.97B | |
| +8.08% | 5.88B | |
| +4.84% | 4.25B | |
| +10.49% | 4.19B |
- Stock Market
- Equities
- JSWINFRA Stock
- Financials JSW Infrastructure Limited