JSWENERGY Financial Statements

JSWENERGY Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 Mar-2020 Mar-2018
Growth matrix (%)        
Revenue growth 18 (16) 2.78 (2.60)
Op profit growth 22.80 (1.70) 7.03 (17)
EBIT growth 52.10 (4.80) (6.20) (14)
Net profit growth 117 (28) 1,311 (88)
Profitability ratios (%)        
OPM 43.70 42 35.70 34.30
EBIT margin 36.80 28.60 25.10 27.50
Net profit margin 21.20 11.50 13.30 0.97
RoCE 11.40 8.41 8.87 8.94
RoNW 2.71 1.52 2.42 0.18
RoA 1.64 0.85 1.18 0.08
Per share ratios ()        
EPS 10.60 5.01 6.58 0.52
Dividend per share 2 2 1 --
Cash EPS 3.64 (2.30) (0.40) (5.40)
Book value per share 106 88.30 70.90 67.70
Valuation ratios        
P/E 28.10 17.60 6.47 140
P/CEPS 82 (39) (103) (13)
P/B 2.81 1 0.60 1.07
EV/EBIDTA 13.80 7.11 5.13 7.40
Payout (%)        
Dividend payout -- -- -- --
Tax payout (22) (26) (3.20) (33)
Liquidity ratios        
Debtor days 36.50 66.70 59.90 75.60
Inventory days 29 27.30 25.90 25.60
Creditor days (85) (73) (56) (50)
Leverage ratios        
Interest coverage (3.90) (2.20) (2) (1.50)
Net debt / equity 0.45 0.54 0.83 1.04
Net debt / op. profit 2.19 2.72 3.26 4.19
Cost breakup ()        
Material costs (1) -- -- --
Employee costs (3.20) (3.40) (2.90) (2.70)
Other costs (52) (55) (61) (63)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Revenue 8,167 6,922 8,273 8,049
yoy growth (%) 18 (16) 2.78 (2.60)
Raw materials (80) -- -- --
As % of sales 0.98 -- -- --
Employee costs (264) (237) (243) (215)
As % of sales 3.23 3.42 2.94 2.67
Other costs (4,254) (3,779) (5,073) (5,071)
As % of sales 52.10 54.60 61.30 63
Operating profit 3,569 2,907 2,957 2,763
OPM 43.70 42 35.70 34.30
Depreciation (1,131) (1,167) (1,168) (966)
Interest expense (777) (896) (1,051) (1,456)
Other income 569 237 287 416
Profit before tax 2,230 1,081 1,025 756
Taxes (495) (276) (33) (253)
Tax rate (22) (26) (3.20) (33)
Minorities and other (15) (27) 18.70 (6.90)
Adj. profit 1,720 778 1,010 496
Exceptional items -- -- 61.50 (418)
Net profit 1,729 795 1,100 78
yoy growth (%) 117 (28) 1,311 (88)
NPM 21.20 11.50 13.30 0.97
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2018
Profit before tax 2,230 1,081 1,025 756
Depreciation (1,131) (1,167) (1,168) (966)
Tax paid (495) (276) (33) (253)
Working capital 290 2,176 1,502 (1,159)
Other operating items -- -- -- --
Operating cashflow 894 1,814 1,326 (1,623)
Capital expenditure 14,809 9,443 5,760 5,045
Free cash flow 15,704 11,257 7,085 3,422
Equity raised 18,083 16,131 13,469 14,323
Investments 6,139 3,555 899 1,527
Debt financing/disposal 1,574 (471) 285 1,795
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 41,500 30,473 21,738 21,067
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 1,640 1,642 1,642 1,641
Preference capital -- -- -- --
Reserves 15,775 12,865 10,004 10,181
Net worth 17,415 14,507 11,646 11,822
Minority interest
Debt 8,943 8,371 9,840 10,555
Deferred tax liabilities (net) 1,947 1,513 1,193 1,181
Total liabilities 28,307 24,383 22,656 23,546
Fixed assets 16,921 16,110 17,104 18,225
Intangible assets
Investments 6,623 4,052 1,854 2,451
Deferred tax asset (net) 1,473 1,135 1,003 801
Net working capital 2,155 2,607 2,494 1,867
Inventories 901 395 640 455
Inventory Days 40.30 20.80 28.20 --
Sundry debtors 670 964 1,565 1,428
Debtor days 30 50.90 69.10 --
Other current assets 4,265 4,206 3,568 3,165
Sundry creditors (1,428) (726) (871) (671)
Creditor days 63.80 38.30 38.40 --
Other current liabilities (2,253) (2,233) (2,408) (2,510)
Cash 1,134 479 201 204
Total assets 28,307 24,383 22,656 23,546
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 8,167 6,922 8,273 9,138 8,049
Excise Duty -- -- -- -- --
Net Sales 8,167 6,922 8,273 9,138 8,049
Other Operating Income -- -- -- -- --
Other Income 577 255 376 400 465
Total Income 8,744 7,177 8,649 9,537 8,514
Total Expenditure ** 4,598 4,016 5,316 6,284 5,754
PBIDT 4,146 3,161 3,333 3,253 2,760
Interest 777 896 1,051 1,192 1,456
PBDT 3,369 2,266 2,282 2,061 1,304
Depreciation 1,131 1,167 1,168 1,164 966
Minority Interest Before NP -- -- -- -- --
Tax 422 195 112 179 211
Deferred Tax 72.90 81.30 (79) 33.10 42.50
Reported Profit After Tax 1,743 823 1,081 684 84.90
Minority Interest After NP 14.90 27.20 (19) (11) 6.94
Net Profit after Minority Interest 1,729 795 1,100 695 78
Extra-ordinary Items -- -- 55.30 -- (165)
Adjusted Profit After Extra-ordinary item 1,729 795 1,045 695 243
EPS (Unit Curr.) 10.50 4.84 6.70 4.24 0.48
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 20 20 10 10 --
Equity 1,640 1,642 1,642 1,641 1,640
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 50.80 45.70 40.30 35.60 34.30
PBDTM(%) 41.30 32.70 27.60 22.60 16.20
PATM(%) 21.30 11.90 13.10 7.49 1.05
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity