Results     20-May-25
Analysis
JSW Energy
Net up 16% on higher sales and higher other income
Consolidated net sales (including other operating income) of JSW Energy for the quarter ended Mar 2025 has increased 15.73% to Rs 3189.39 crore.  Operating profit margin has declined from 42.40% to 37.77%, leading to 3.08% rise in operating profit to Rs 1,204.48 crore.  Purchase of finished goods cost rose from 0.05% to 4.40%.   Employee cost increased from 3.39% to 4.11%.   Other expenses fell from 54.14% to 53.72%.   Power and Oil fuel cost fell from 43.45% to 36.47%.  Other income rose 149.43% to Rs 308 crore.  PBIDT rose 17.06% to Rs 1512.48 crore.  Provision for interest rose 26.64% to Rs 675.28 crore.  Loan funds rose to Rs 50,185.18 crore as of 31 March 2025 from Rs 31,572.97 crore as of 31 March 2024.  Inventories rose to Rs 905.33 crore as of 31 March 2025 from Rs 830.67 crore as of 31 March 2024.  Sundry debtors were higher at Rs 1,319.82 crore as of 31 March 2025 compared to Rs 844.20 crore as of 31 March 2024.  Cash and bank balance rose to Rs 4,695.17 crore as of 31 March 2025 from Rs 4,206.60 crore as of 31 March 2024.  Investments rose to Rs 9,755.29 crore as of 31 March 2025 from Rs 7,034.86 crore as of 31 March 2024 .  PBDT rose 10.33% to Rs 837.2 crore.  Provision for depreciation rose 12.92% to Rs 481.86 crore.  Fixed assets increased to Rs 55,989.94 crore as of 31 March 2025 from Rs 38,591.47 crore as of 31 March 2024.  Intangible assets increased from Rs 639.82 crore to Rs 8,446.23 crore.  Profit before tax grew 7.01% to Rs 355.34 crore.  Share of profit/loss was 21.61% lower at Rs 5.37 crore.  Provision for tax was credit of Rs 53.8 crore, compared to credit of Rs 6.35 crore.  Effective tax rate was negative 14.92% compared to negative 1.87%. Net profit attributable to owners of the company increased 16.14% to Rs 408.05 crore.  

Sales of Thermal segment has gone up 5.90% to Rs 2,265.10 crore (accounting for 72.78% of total sales).  Sales of Renewables segment has gone up 49.36% to Rs 847.30 crore (accounting for 27.22% of total sales).  

Profit before interest, tax and other unallocable items (PBIT) has jumped 13.09% to Rs 907.83 crore.  PBIT of Thermal segment fell 18.57% to Rs 506.53 crore (accounting for 55.80% of total PBIT).  PBIT of Renewables segment rose 122.09% to Rs 401.30 crore (accounting for 44.20% of total PBIT).  

PBIT margin of Thermal segment fell from 29.08% to 22.36%.  PBIT margin of Renewables segment rose from 31.85% to 47.36%.  Overall PBIT margin fell from 29.66% to 29.17%.  


 Full year results analysis.

Net sales (including other operating income) of JSW Energy has increased 2.26% to Rs 11745.39 crore.  Sales of Thermal segment has gone down 0.67% to Rs 7,941.75 crore (accounting for 68.93% of total sales).  Sales of Renewables segment has gone up 9.23% to Rs 3,578.90 crore (accounting for 31.07% of total sales).  

Profit before interest, tax and other unallocable items (PBIT) has slumped 0.07% to Rs 3,933.81 crore.  PBIT of Thermal segment fell 10.20% to Rs 1,858.48 crore (accounting for 47.24% of total PBIT).  PBIT of Renewables segment rose 11.15% to Rs 2,075.33 crore (accounting for 52.76% of total PBIT).  

PBIT margin of Thermal segment fell from 25.88% to 23.40%.  PBIT margin of Renewables segment rose from 56.99% to 57.99%.  Overall PBIT margin fell from 34.92% to 34.15%.  

Operating profit margin has declined from 46.86% to 44.45%, leading to 2.99% decline in operating profit to Rs 5,220.82 crore.  Purchase of finished goods cost rose from 1.09% to 1.20%.   Employee cost increased from 3.17% to 3.95%.   Other expenses rose from 48.88% to 50.40%.   Power and Oil fuel cost fell from 39.89% to 37.94%.   

Other income rose 96.32% to Rs 894.1 crore.  PBIDT rose 4.76% to Rs 6114.92 crore.  Provision for interest rose 10.51% to Rs 2269.13 crore.  Loan funds rose to Rs 50,185.18 crore as of 31 March 2025 from Rs 31,572.97 crore as of 31 March 2024.  Inventories rose to Rs 905.33 crore as of 31 March 2025 from Rs 830.67 crore as of 31 March 2024.  Sundry debtors were higher at Rs 1,319.82 crore as of 31 March 2025 compared to Rs 844.20 crore as of 31 March 2024.  Cash and bank balance rose to Rs 4,695.17 crore as of 31 March 2025 from Rs 4,206.60 crore as of 31 March 2024.  Investments rose to Rs 9,755.29 crore as of 31 March 2025 from Rs 7,034.86 crore as of 31 March 2024 .  

PBDT rose 1.64% to Rs 3845.79 crore.  Provision for depreciation rose 1.30% to Rs 1654.64 crore.  Fixed assets increased to Rs 55,989.94 crore as of 31 March 2025 from Rs 38,591.47 crore as of 31 March 2024.  Intangible assets increased from Rs 639.82 crore to Rs 8,446.23 crore.  

Profit before tax grew 1.89% to Rs 2,191.15 crore.  Share of profit/loss was 37.80% higher at Rs 22.75 crore.  Provision for tax was expense of Rs 231.02 crore, compared to Rs 442.26 crore.  Effective tax rate was 10.43% compared to 20.41%.

Minority interest increased 1,548.97% to Rs 31.99 crore.  Net profit attributable to owners of the company increased 13.25% to Rs 1,950.89 crore.  

Equity capital increased from Rs 1,641.22 crore as of 31 March 2024 to Rs 1,745.25 crore as of 31 March 2025.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 69.26% as of 31 March 2025 ,compared to 73.67% as of 31 March 2024 .  Promoters pledged stake was 11.13% as of 31 March 2025 ,compared to 10.80% as of 31 March 2024 .  

Cash flow from operating activities decreased to Rs 3,838.48 crore for year ended March 2025 from Rs 6,233.63 crore for year ended March 2024.  Cash flow used in acquiring fixed assets during the year ended March 2025 stood at Rs 6,708.57 crore, compared to Rs 8,032.77 crore during the year ended March 2024.  



JSW Energy : Consolidated Results
 Quarter endedYear ended
Particulars202503202403Var.(%)202503202403Var.(%)
Net Sales (including other operating income)3,189.392,755.8715.7311,745.3911,485.912.26
OPM (%)37.7742.40-464 bps44.4546.86-241 bps
OP1,204.481,168.533.085,220.825,381.78-2.99
Other Inc.308.00123.48149.43894.10455.4396.32
PBIDT1,512.481,292.0117.066,114.925,837.214.76
Interest675.28533.2126.642,269.132,053.4010.51
PBDT837.20758.8010.333,845.793,783.811.64
Depreciation481.86426.7312.921654.641633.411.30
PBT355.34332.077.012191.152150.41.89
Share of Profit/(Loss) from Associates5.376.85-21.6122.7516.5137.80
PBT before EO360.71338.926.432213.92166.912.17
EO Income00-00-
PBT after EO360.71338.926.432213.92166.912.17
Taxation-53.8-6.35-747.24231.02442.26-47.76
PAT414.51345.2720.051982.881724.6514.97
Minority Interest (MI)6.46-6.07PL31.991.941,548.97
Net profit408.05351.3416.141950.891722.7113.25
P/(L) from discontinued operations net of tax00-00-
Net profit after discontinued operations408.05351.3416.141950.891722.7113.25
EPS (Rs)*2.031.972.9611.169.8613.25
* EPS is on current equity of Rs 1,747.77 crore, Face value of Rs 10, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database


JSW Energy : Consolidated Segment Results
 Quarter endedYear ended
% of (Total)202503202403Var.(%)% of (Total)202503202403Var.(%)
Sales
Thermal72.782,265.102,138.965.9068.937,941.757,995.68-0.67
Renewables27.22847.30567.2849.3631.073,578.903,276.389.23
Total Reported Sales100.003,112.402,706.2415.01100.0011,520.6511,272.062.21
Less: Inter segment revenues 0.000.00- 0.000.00-
Net Sales100.003,112.402,706.2415.01100.0011,520.6511,272.062.21
PBIT
Thermal55.80506.53622.04-18.5747.241,858.482,069.59-10.20
Renewables44.20401.30180.69122.0952.762,075.331,867.1411.15
Total PBIT100.00907.83802.7313.09100.003,933.813,936.73-0.07
Less : Interest675.28533.2126.642,269.132,053.4010.51
Add: Other un-allcoable128.1669.4084.67549.22283.5893.67
PBIT Margin(%)
Thermal 22.3629.08-671.91 23.4025.88-248.25
Renewables 47.3631.851,551.02 57.9956.99100.00
PBT100.00360.71338.926.43100.002,213.902,166.912.17
Previous News
  Stock Alert: LT Foods, JSW Energy, Bikaji Foods Intl, Garware Technical Fibres
 ( Market Commentary - Stock Alert 16-May-25   08:08 )
  JSW Energy Ltd spurts 1.67%, up for five straight sessions
 ( Hot Pursuit - 20-Apr-26   13:00 )
  JSW Energy
 ( Results - Analysis 02-Aug-25   16:58 )
  JSW Energy gains after Q4 PAT climbs 16% YoY to Rs 408 cr
 ( Hot Pursuit - 16-May-25   12:54 )
  Board of JSW Energy recommends final dividend
 ( Corporate News - 16-May-25   10:05 )
  JSW Energy Ltd Surges 1.29%
 ( Hot Pursuit - 11-Jun-25   09:30 )
  JSW Energy arm secures hydro storage project from MSEDCL
 ( Hot Pursuit - 03-Oct-24   11:57 )
  JSW Energy Ltd soars 4.05%, rises for third straight session
 ( Hot Pursuit - 20-Feb-25   13:05 )
  JSW Energy to hold AGM
 ( Corporate News - 16-May-25   10:05 )
  Indices open on firm note; breadth strong
 ( Market Commentary - Mid-Session 14-Oct-24   09:35 )
  JSW Energy schedules board meeting
 ( Corporate News - 19-Oct-24   09:55 )
Other Stories
  HDFC Bank
  19-Apr-26   08:04
  ICICI Bank
  19-Apr-26   07:52
  Yes Bank
  18-Apr-26   17:54
  Elecon Engineering Company
  17-Apr-26   09:59
  Wipro
  17-Apr-26   05:06
  CRISIL
  17-Apr-26   20:27
  HDFC Life Insurance Company
  17-Apr-26   08:35
  ICICI Lombard General Insurance Company
  16-Apr-26   11:45
  Nuvoco Vistas Corporation
  15-Apr-26   10:29
  ICICI Prudential Life Insurance Company
  15-Apr-26   00:44
Back Top