JSW Energy logo

JSW Energy financials and balance sheet

NSE: JSWENERGYBSE: 533148PowerMid Cap

Last close ₹448.55down ₹15.35 (3.31%)BSE ₹445.60

Share price at the NSE close on 23 Oct 2026. Previous close ₹463.90.

52-week range of traded prices to 23 Oct 2026
₹427.75Low, 27 Jan 2026₹617.35High, 29 May 2026
Market cap
₹82,241 Cr121st largest listed
P/E
41.8
P/B
2.7
Dividend yield
0.45%
ROE
6.8%
ROCE
6.2%
Debt to equity
2.26
Volume, NSE
23,19,05251.5% delivered

10 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.JSW Energy annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹18,901 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 0.1% of operating profit in the first full year.

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue18,901
  2. Materials and goods−5,667
  3. Employee costs−728
  4. Other expenses−2,442
  5. Operating profit10,064
  6. Depreciation−3,185
  7. Other income+977
  8. One-off items−65
  9. Finance costs−5,816
  10. Profit before tax1,974
  11. Tax+777
  12. Joint ventures+12
  13. Net profit2,762

What the company owns

  • Plant, investments and other assets₹1,11,218 Cr
  • Cash and bank₹5,765 Cr
  • Current investments₹3,265 Cr
  • Receivables₹2,973 Cr
  • Inventory₹961 Cr

What pays for it: net worth and liabilities

  • Borrowings₹75,846 Cr
  • Net worth₹33,577 Cr
  • Other liabilities₹13,335 Cr
  • Owed to suppliers₹1,423 Cr

JSW Energy business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them.JSW Energy segment results by quarter

Revenue by segment

₹18,838 CrTotal
  • Thermal₹13,212 Cr70.1% of total
  • Renewable₹5,626 Cr29.9% of total

Profit by segment

  • Thermal₹4,367 Cr58.8% of total
  • Renewable₹3,055 Cr41.2% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • Thermal

    Revenue, ₹ crore
    Profit, ₹ crore
  • Renewable

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue of all businesses––––10,10511,27211,52118,838
Company revenue, as in its results9,1388,2736,9228,16710,33211,48611,74518,901
Revenue––––8,6147,9967,94213,212
Revenue growth–––––−7.2%−0.7%66.4%
Profit––––1,6002,0701,8584,367
Profit growth–––––29.4%−10.2%135.0%
Margin––––18.6%25.9%23.4%33.1%
Return on capital––––77.8%113.0%58.9%175.1%
Assets––––13,07413,46934,77636,091
Liabilities––––11,01611,63831,62233,597
Capital employed––––2,0571,8313,1542,494
Revenue––––1,4913,2763,5795,626
Revenue––––22721422563
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March.JSW Energy quarterly results

₹ croreMar 2017Mar 2018Mar 2019Filed 17 JunMar 2020Filed 21 MayMar 2021Filed 25 JunMar 2022Filed 4 MayMar 2023Filed 24 MayMar 2024Filed 8 MayMar 2025Filed 10 JunMar 2026Filed 11 May
Revenue from operations8,2638,0499,1388,2736,9228,16710,33211,48611,74518,901
4,9395,2866,2845,3164,0164,5987,0506,1046,5258,837
Materials and goods bought––5,4354,4983,2833,5745,9374,7074,5965,667
Employee costs––244243237264308364464728
Other expenses––6065754967608051,0331,4642,442
Operating profit before depreciation3,3242,7632,8532,9572,9073,5693,2825,3825,22110,064
Operating margin40.2%34.3%31.2%35.7%42.0%43.7%31.8%46.9%44.5%53.2%
Materials, % of revenue––59.5%54.4%47.4%43.8%57.5%41.0%39.1%30.0%
Employee costs, % of revenue––2.7%2.9%3.4%3.2%3.0%3.2%4.0%3.8%
Other expenses, % of revenue––6.6%6.9%7.2%9.3%7.8%9.0%12.5%12.9%
Depreciation and amortisation9699661,1641,1681,1671,1311,1691,6331,6553,185
Operating profit after depreciation2,3551,7961,6891,7891,7402,4382,1133,7483,5666,879
Other income217465368287237569535455894977
Finance costs1,6851,4561,1921,0518967778442,0532,2695,816
Profit before one-off items and tax8878068651,0251,0812,2301,8042,1502,1912,039
One-off items0−4180610012000−65
Profit before tax8873888651,0861,0812,2301,9242,1502,1911,974
26925321233276495477442231−777
Share of profit of joint ventures and associates–−49322817919172312
629856841,0818231,7431,4801,7251,9832,762
Other comprehensive income––12−1,0812,2151,573407821,334299
Total comprehensive income––69703,0383,3161,5202,5063,3173,062
Net margin7.6%1.1%7.5%13.1%11.9%21.3%14.3%15.0%16.9%14.6%
Net margin without joint ventures and associates–1.7%7.1%12.7%11.6%21.2%14.1%14.9%16.7%14.6%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2017 and Mar 2018 they do not, so they are left blank.

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2019Filed 17 JunMar 2020Filed 21 MayMar 2021Filed 25 JunMar 2022Filed 4 MayMar 2023Filed 24 MayMar 2024Filed 8 MayMar 2025Filed 10 JunMar 2026Filed 11 May
11,81011,62214,49817,41718,73421,01429,08533,577
11,82211,64614,50717,41518,62920,83227,36130,752
Share capital1,6411,6421,6421,6401,6411,6411,7451,756
Reserves10,18110,00412,86515,77516,98819,19125,61628,995
Belonging to outside owners of subsidiaries−12−24−921051831,7242,826
9,2408,2817,2628,89324,81731,32749,62175,846
4,3434,5433,5695,0938,9387,26911,71520,230
9,7738,9478,3698,42321,00229,98549,13970,374
Liabilities going with businesses held for sale––––68–––
25,92625,11226,43630,93248,74258,26989,9391,24,182
22,81820,61021,97225,73239,11849,60477,5201,08,775
3,1084,5024,3505,2009,5228,66512,41915,407
Net debt8,6957,3366,0996,36619,73226,03142,82566,816
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2021Filed 25 JunMar 2022Filed 4 MayMar 2023Filed 24 MayMar 2024Filed 8 MayMar 2025Filed 10 JunMar 2026Filed 11 May
3,7002,9522,0846,2343,8389,898
3,8833,3912,4326,6194,55210,566
775−438−1,1341,009−1,588−289
Receivables804−7−502639−727−194
Inventories244−506−60149211−55
Payables−272121−408113−121122
Other working capital0−46−164107−951−161
Tax paid−183−439−347−386−329−286
Capital spending4352,2944,2368,0336,70910,310
Free cash flow3,264658−2,152−1,799−2,870−412
−1,033−1,392−7,009−8,318−23,613−20,271
−2,515−7817,5601,79820,22310,617
Dividends paid164329329347364364
Shares bought back0840000
Shares issued10304,9441,125
Net change in cash1537782,634−286449245
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Consolidated, ₹ per share, years to March.JSW Energy dividend history

₹ per shareMar 2017Mar 2018Mar 2019Filed 17 JunMar 2020Filed 21 MayMar 2021Filed 25 JunMar 2022Filed 4 MayMar 2023Filed 24 MayMar 2024Filed 8 MayMar 2025Filed 10 JunMar 2026Filed 11 May
Earnings per share₹3.86₹0.48₹4.24₹6.70₹4.84₹10.52₹9.01₹10.50₹11.19₹12.82
Diluted earnings per share₹3.86₹0.48₹4.24₹6.70₹4.84₹10.50₹8.99₹10.47₹11.18₹12.74
Dividend per share––₹1.00₹1.00₹2.00₹2.00₹2.00₹2.00₹2.00₹2.00
Book value per share––₹72.05₹70.93₹88.33₹106.21₹113.55₹126.93₹156.78₹175.10
Dividend payout––23.6%14.9%41.3%19.0%22.2%19.1%17.9%15.7%
Shareholder yield––––1.1%0.8%0.8%0.4%−4.9%−0.9%
Market cap at the year end (₹ crore)10,28311,94011,9137,01314,43249,68339,61286,98794,01282,425

Ratios

Consolidated, years to March.JSW Energy PE ratio and valuation

RatioMar 2017Mar 2018Mar 2019Filed 17 JunMar 2020Filed 21 MayMar 2021Filed 25 JunMar 2022Filed 4 MayMar 2023Filed 24 MayMar 2024Filed 8 MayMar 2025Filed 10 JunMar 2026Filed 11 May
Revenue growth−17.1%−2.6%13.5%−9.5%−16.3%18.0%26.5%11.2%2.3%60.9%
Operating profit growth−19.8%−16.9%3.3%3.6%−1.7%22.8%−8.0%64.0%−3.0%92.8%
Net profit growth−54.9%−86.5%706.1%58.0%−23.9%111.9%−15.1%16.5%15.0%39.3%
Earnings per share growth–−87.6%783.3%58.0%−27.8%117.4%−14.4%16.5%6.6%14.6%
––5.9%9.4%6.1%10.8%8.2%8.7%8.1%7.7%
–––3.5 pts−3.3 pts4.7 pts−2.6 pts0.5 pts−0.6 pts−0.4 pts
From the net margin–––4.4 pts−1.3 pts5.1 pts−3.5 pts0.4 pts0.9 pts−2.3 pts
From asset turnover–––−0.8 pts−1.4 pts0.7 pts−0.7 pts−1.5 pts−2.5 pts0.7 pts
From borrowing–––−0.1 pts−0.6 pts−1.0 pts1.5 pts1.6 pts1.0 pts1.3 pts
Return on capital employed––8.0%9.0%8.0%9.3%4.9%7.2%4.5%6.3%
Cash conversion––––449.7%169.3%140.8%361.4%193.6%358.3%
Interest cover1.41.21.41.71.93.12.51.81.61.2
Debt to equity––0.780.710.500.511.321.491.712.26
Receivable days––5793695482548157
Inventory days––3152449261647262
Payable days––1241301061107810411292
Cash conversion cycle, days––−361573664144128
Working capital days––−71−43−5−1839−10−43−56
Asset turnover––0.350.320.270.280.260.210.160.18
Assets per rupee of net worth––2.192.171.971.802.212.713.083.68
Sales per rupee of plant––0.560.540.490.610.450.440.260.31
Capital spending to depreciation––––0.372.033.624.924.053.24
Plant being built, % of plant in use––2.5%2.6%3.3%15.6%20.7%39.4%22.5%28.2%
No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
2.1%
Cash from operations against operating profit
98.3%
Measure10 years5 years3 years
Revenue growth, yearly rate6.6%22.3%22.3%
Profit growth, yearly rate4.8%23.0%14.9%
Return on equity, average–8.7%8.2%
Return on capital employed, average–6.4%6.0%
Operating margin, average40.4%44.0%48.2%
Net margin, average12.3%16.4%15.5%
Asset turnover, average–0.220.18
Cash conversion cycle, days, average–3728
Interest cover, average1.82.01.5
Debt to equity, average–1.461.82

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore5 years3 yearsLatest year
Cash from operations25,00719,9709,898
Cash from investing−60,603−52,201−20,271
Cash from financing39,41832,63910,617
Capital spending31,58225,05210,310
Dividends paid1,7321,075364
Shares bought back8400
Shares issued for cash6,0736,0691,125
Borrowings raised69,10252,96620,466
Borrowings repaid21,28914,2834,579

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––––685545
Altman Z-scorePublished threshold 1.1––2.382.763.563.692.252.311.811.32
Beneish M-scorePublished threshold −1.78––––−3.40−2.67−1.75−3.10−2.15−2.56
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets––––−7.160.6416.087.1229.3612.27
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––––––2.162.282.343.09
Receivables growth less revenue growthOur threshold 0 percentage points–––56.77−21.81−24.6463.50−37.3651.21−47.20
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–––57.88−11.21119.19−56.574.8811.34−17.19
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–––0.75−2.960.595.36−2.0710.041.42
Assets under construction, years of additionsOur threshold 2 years of additions–––4.114.075.390.442.210.480.90
Effective tax ratePublished threshold 17.16 per cent30.3165.3324.563.0425.5122.1924.7820.5710.54−39.34
Tax charged less tax paid, % of profitOur threshold 10 percentage points–––––2.516.722.63−4.47−53.82
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
11 Sep 2026ICRA Limited (opens in a new tab)Non-fund based-Proposed limits[ICRA]AA /[ICRA]A1+New, NewStable2,800
11 Sep 2026ICRA Limited (opens in a new tab)Fund-based-Term loan[ICRA]AAReview, Re-affirmStable3,430.57
11 Sep 2026ICRA Limited (opens in a new tab)Fund-based-Proposed limits[ICRA]AAReview, Re-affirmStable1,000
11 Sep 2026ICRA Limited (opens in a new tab)Non-fund based-Others[ICRA]AA /[ICRA]A1+New, NewStable5,696.50
11 Sep 2026ICRA Limited (opens in a new tab)Fund-based-Others[ICRA]AA /[ICRA]A1+Review, Re-affirmStable2,975
11 Sep 2026ICRA Limited (opens in a new tab)Non-fund based-Others[ICRA]AANew, NewStable400
11 Sep 2026ICRA Limited (opens in a new tab)Commercial Paper[ICRA]A1+Review, Re-affirm500
11 Sep 2026ICRA Limited (opens in a new tab)Fund-based-Others[ICRA]A1+New, New265.10
11 Sep 2026ICRA Limited (opens in a new tab)Non Convertible Debentures[ICRA]AAReview, Re-affirmStable250
8 Sep 2026India Ratings and Research Private Limited (opens in a new tab)Bank loan facilitiesIND AA; IND A1+Review, Re-affirmStable9,988.90
8 Sep 2026India Ratings and Research Private Limited (opens in a new tab)Non-convertible debenturesIND AANew, NewStable1,500
8 Sep 2026India Ratings and Research Private Limited (opens in a new tab)Non-convertible debenturesWDReview, Other250
8 Sep 2026India Ratings and Research Private Limited (opens in a new tab)Issuer RatingIND AAReview, Re-affirmStable
8 Sep 2026India Ratings and Research Private Limited (opens in a new tab)Commercial paperIND A1+Review, Re-affirm3,250
12 Sep 2025ICRA Limited (opens in a new tab)Fund Based/Non Fund Based-Others[ICRA]AA /[ICRA]A1+Review, Re-affirmStable100
12 Sep 2025ICRA Limited (opens in a new tab)Non Fund Based-Letter of Credit[ICRA]AA /[ICRA]A1+Review, Re-affirmStable2,226.50
12 Sep 2025ICRA Limited (opens in a new tab)Fund Based-Proposed[ICRA]AA /[ICRA]A1+Review, Re-affirmStable2,000
12 Sep 2025ICRA Limited (opens in a new tab)Fund Based/Non Fund Based-Others[ICRA]A1+Review, Re-affirm300
12 Sep 2025ICRA Limited (opens in a new tab)Non Fund Based-Letter of Credit[ICRA]A1+Review, Re-affirm906.40
12 Sep 2025ICRA Limited (opens in a new tab)Fund Based-Proposed[ICRA]AANew, NewStable500
12 Sep 2025ICRA Limited (opens in a new tab)Fund Based-Cash Credit[ICRA]AAReview, Re-affirmStable10
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.