JSW Infrastructure Ltd
JSWINFRAJSW Infrastructure Ltd
JSWINFRAPrice Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
AvgFinancials growth has been moderate for a few years
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
---|---|---|
59.10 | 8.10 | 0.17% |
Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
---|---|---|
52.67 | 7.36 | 0.47% |
Forecast & Ratings
Detailed Forecast from 7 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
JSW Infrastructure Limited focuses on port services, including marine services, stevedoring, storage, and evacuation services.
Investor Presentation
View olderÂGet more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 739.33 | 946.13 | 1,074.77 | 1,181.59 | 1,237.37 | 1,678.26 | 2,378.74 | 3,372.85 | 4,032.30 | 4,217.77 | ||||||||||
Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,866.69 | ||||||||||
Power & Fuel Cost | 9.41 | 29.76 | 34.45 | 38.07 | 35.78 | 62.41 | 91.60 | 125.01 | 160.89 | |||||||||||
Employee Cost | 44.21 | 60.23 | 56.96 | 59.62 | 74.67 | 111.35 | 149.65 | 229.96 | 284.64 | |||||||||||
Selling & Administrative Expenses | 9.86 | 61.75 | 49.57 | 53.99 | 118.90 | 486.03 | 114.38 | 97.36 | 121.07 | |||||||||||
Operating & Other expenses | 174.55 | 226.45 | 269.28 | 398.35 | 294.60 | 127.34 | 808.00 | 1,122.22 | 1,231.73 | |||||||||||
EBITDA | 501.30 | 567.94 | 664.51 | 631.56 | 713.42 | 891.13 | 1,215.11 | 1,798.30 | 2,233.97 | 2,351.08 | ||||||||||
Depreciation/Amortization | 141.65 | 82.17 | 157.14 | 170.59 | 201.86 | 270.66 | 369.51 | 391.22 | 436.48 | 476.32 | ||||||||||
PBIT | 359.65 | 485.77 | 507.37 | 460.97 | 511.56 | 620.47 | 845.60 | 1,407.08 | 1,797.49 | 1,874.76 | ||||||||||
Interest & Other Items | 81.92 | 90.21 | 129.89 | 177.14 | 277.46 | 227.86 | 419.62 | 596.08 | 332.46 | 430.54 | ||||||||||
PBT | 277.73 | 395.56 | 377.48 | 283.83 | 234.10 | 392.61 | 425.98 | 811.00 | 1,465.03 | 1,444.22 | ||||||||||
Taxes & Other Items | 38.33 | 85.18 | 109.79 | 17.12 | 43.69 | 101.24 | 98.04 | 71.16 | 309.12 | 316.71 | ||||||||||
Net Income | 239.40 | 310.38 | 267.69 | 266.71 | 190.41 | 291.37 | 327.94 | 739.84 | 1,155.91 | 1,127.51 | ||||||||||
EPS | 1.40 | 1.83 | 1.52 | 1.46 | 1.05 | 1.62 | 1.81 | 4.01 | 5.83 | 5.37 | ||||||||||
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.55 | 0.00 | ||||||||||
Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 |
Company Updates
Peers & Comparison
IndustrialsPorts
Valuation
Technical
Forecast
Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
---|---|---|---|
JSW Infrastructure Ltd | 57.65 | 8.10 | 0.17% |
Adani Ports and Special Economic Zone Ltd | 37.83 | 5.61 | — |
Gujarat Pipavav Port Ltd | 30.15 | 4.46 | 3.42% |
Natura Hue Chem Ltd | 25.51 | 0.31 | — |
Price Comparison
Compare JSWINFRA with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Increased Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has increased by 1.81%
Shareholding Pattern
Sep 2023
Dec 2023
Mar 2024
Jun 2024
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 5 Mutual Funds holding JSW Infrastructure Ltd
Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
---|---|---|---|---|
HDFC Multi Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.2529% | Percentage of the fund’s portfolio invested in the stock 0.98% | Change in the portfolio weight of the stock over the last 3 months -0.09% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 20/215 (-7) |
Nippon India Flexi Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.1701% | Percentage of the fund’s portfolio invested in the stock 1.29% | Change in the portfolio weight of the stock over the last 3 months -0.09% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 57/105 (-1) |
TATA MUTUAL FUND MID CAP GROWTH DIRECT GROWTH OPEN ENDED Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.1613% | Percentage of the fund’s portfolio invested in the stock 2.31% | Change in the portfolio weight of the stock over the last 3 months -0.12% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 39/74 (0) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No dividend trend available
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateJul 19, 2024
Dividend/Share
₹0.55
Ex DateEx Date
Jul 19, 2024
JSW Infrastructure has received Letter of Intent from Maharashtra Maritime Board (MMB) for Development, Operation, Management and Maintenance of an All Weather and Multipurpose Port at village Murbe in Palghar District of Maharashtra on Public Private Partnership (PPP) basis - Design, Built, Own, Operate and Transfer (DBOOT) Model. The proposed Murbe port is designed to be an all-weather, multi-cargo commercial port. The proposed port is located near major highways such as the National Highway 8 & the State Highway (Boisar Road) and Rail Corridors such as the Delhi-Mumbai trunk rail route and the Dedicated Western Freight Corridor. Powered by Capital Market - Live
As per the terms of the contract, the company would develop, operate, manage and maintain an all-weather and multipurpose port at Murbe on public private partnership (PPP) basis ' design, built, own, operate and transfer (DBOOT) model. The LOI is valid for the period of 24 months, with a further extension clause. The royalty payable is based on per metric ton which will be escalated in the block period of 5 years. The contract is subject to fulfillment of the terms and condition stipulated therein. On meeting the terms & condition as stipulated in the LOI, MMB to enter into concession agreement (CA) for the said project. The CA will be valid 70 years. The proposed Murbe port is designed to be an all-weather, multi-cargo commercial port. The proposed port is located near major highways such as the National Highway 8 & the State Highway (Boisar Road) and Rail Corridors such as the Delhi-Mumbai trunk rail route and the Dedicated Western Freight Corridor. The Murbe greenfield project aligns with the company's FY2030 growth plan to increase capacity from 170 million tonnes per annum (MTPA) to 400 MTPA. JSW Infrastructure a part of JSW Group, is the second largest commercial port operator in India in terms of cargo handling capacity. It develops and operates ports and port terminals pursuant to port concessions. On consolidated basis, the port operator has reported 8.87% fall in net profit to Rs 292.44 crore in Q1 FY25 as against Rs 320.89 crore recorded in Q1 FY24. Revenue from operations grew by 14.99% year on year (YoY) to Rs 1,009.77 crore in the quarter ended 30 June 2024. The scrip advanced 0.82% to currently trade at Rs 325.35 on the BSE. Powered by Capital Market - Live
JSW Infrastructure announced that Arun Maheshwari (DIN: 01380000) has step down from the position of Joint Managing Director and Chief Executive Officer and consequently as a Key Managerial Personnel of the Company, however he will continue to serve as a Non-Executive Director on the Board of the Company. This decision comes as he will be moving to a new role within the JSW group. He has also stepped down from the position of Joint Managing Director and consequently as Key Managerial Personnel of subsidiary company of the Company, i.e. South West Port.Powered by Capital Market - Live
JSW Infrastructure has taken delivery of a new, state']of']the']art dredger from Netherlands based IHC Dredging. This investment into the second dredger, aligns with the company'fs FY2030 growth plan to boost capacity from 170 Million Tonnes Per Annum (MTPA) to 400 MTPA. The new dredger will support both greenfield and brownfield expansion projects at multiple ports of the company.Powered by Capital Market - Live
This investment into the second Dredger aligns with the company's FY2030 growth plan to boost capacity from 170 million tonnes per annum (MTPA) to 400 MTPA. The new dredger will support both greenfield and brownfield expansion projects at multiple ports of the company. JSW Infrastructure a part of JSW Group, is the second largest commercial port operator in India in terms of cargo handling capacity. It develops and operates ports and port terminals pursuant to port concessions. On consolidated basis, the port operator has reported 8.87% fall in net profit to Rs 292.44 crore in Q1 FY25 as against Rs 320.89 crore recorded in Q1 FY24. Revenue from operations grew by 14.99% year on year (YoY) to Rs 1,009.77 crore in the quarter ended 30 June 2024. Powered by Capital Market - Live
JSW Infrastructure today approved a capex of Rs 2,359 crore for the capacity expansion at its Jaigarh and Dharamtar Port. As a part of the company's FY2030 growth plan to increase capacity to 400 Million Tonnes Per Annum (MTPA) from the existing capacity of 170 MTPA, the Board of the respective subsidiary companies has approved a total capacity expansion plan of 36 MTPA (21 MTPA at Dharamtar and 15 MTPA at Jaigarh). The capex plan includes mechanical, civil, and electrical work for the new berths and additional infrastructure, such as railway siding for Jaigarh Port, to boost third-party cargo movement. The expansion will increase the overall capacity of Jaigarh Port to 70 MTPA from the current 55 MTPA, and Dharamtar Port to 55 MTPA from the current 34 MTPA. This expansion primarily aims to cater to the increased cargo volume of the anchor customer on the back of the proposed 5 MTPA steel-making facility at Dolvi, Maharashtra. The expansion at both ports is expected to generate an additional cargo handling volume of approximately 27 MTPA. Construction at both ports is anticipated to be completed by March 2027. Powered by Capital Market - Live
The company has approved a capex of Rs 2,359 crore for capacity expansion at its Jaigarh and Dharamtar Port. As a part of the company's FY 2030 growth plan to increase capacity to 400 million tonnes per annum (MTPA) from the existing capacity of 170 MTPA, the board of the respective subsidiary companies has approved a total capacity expansion plan of 36 MTPA (21 MTPA at Dharamtar and 15 MTPA at Jaigarh). The capex plan includes mechanical, civil, and electrical work for the new berths and additional infrastructure, such as railway siding for Jaigarh Port, to boost third-party cargo movement. The said expansion will increased the overall capacity of Jaigarh Port to 70 MTPA from the current 55 MTPA, and Dharamtar Port to 55 MTPA from the current 34 MTPA. This expansion primarily aims to cater to the increased cargo volume of the anchor customer on the back of the proposed 5 MTPA steel-making facility at Dolvi, Maharashtra. The expansion at both ports is expected to generate an additional cargo handling volume of approximately 27 MTPA. The company will invest Rs 1,305 crore in JSW Jaigarh Port and Rs 929 crore in JSW Dharamtar Port. The expansion project will be funded through mix of debt & equity and construction at both ports is anticipated to be completed by March 2027. JSW Infrastructure a part of JSW Group, is the second largest commercial port operator in India in terms of cargo handling capacity. It develops and operates ports and port terminals pursuant to port concessions. On consolidated basis, the port operator has reported 8.87% fall in net profit to Rs 292.44 crore in Q1 FY25 as against Rs 320.89 crore recorded in Q1 FY24. Revenue from operations grew by 14.99% year on year (YoY) to Rs 1,009.77 crore in the quarter ended 30 June 2024.Powered by Capital Market - Live
Fitch Ratings stated that the 'positive' outlook reflects its expectation that JSWIL's leverage (gross debt/EBITDA) will mostly remain below our upgrade sensitivity, despite the company's increased investment plan. The 'positive' outlook is also supported by the agency's expectation that JSWIL will maintain its third-party cargo mix at the current 40% level over the medium term. The rating reflects JSWIL's geographically diversified port locations, reasonable tariffs and long-term take-or-pay contracts, which account for about 30% of total revenue. The rating is moderated by its cargo's high exposure to two commodities, coal and iron ore, as well as customer concentration risk. JSW Steel contributes more than half of JSWIL's cargo volume, but JSWIL's credit assessment is not linked to that of JSW Steel. JSW Infrastructure a part of JSW Group, is the second largest commercial port operator in India in terms of cargo handling capacity. It develops and operates ports and port terminals pursuant to port concessions. On consolidated basis, the port operator has reported 8.87% fall in net profit to Rs 292.44 crore in Q1 FY25 as against Rs 320.89 crore recorded in Q1 FY24. Revenue from operations grew by 14.99% year on year (YoY) to Rs 1,009.77 crore in the quarter ended 30 June 2024. Powered by Capital Market - Live
The headline equity indices extended losses and hit the day's low in mid-afternoon trade. The Nifty traded below the 24,550 mark after hitting the day's high of 24,854.80 in early trade. Auto shares witnessed profit booking after advancing in the past three trading sessions. At 14:30 IST, the barometer index, the S&P BSE Sensex, was down 697.68 points or 0.87% to 80,646.41. The Nifty 50 index declined 254.50 points or 1.03% to 24,546.35. The Sensex and Nifty clocked an all-time high of 81,587.76 and 24,854.80, respectively in early trade. The broader market underperformed the frontline indices. The S&P BSE Mid-Cap index slumped 2.24% and the S&P BSE Small-Cap index fell 2.02%. Sellers outnumbered buyers. On the BSE, 909 shares rose and 2,968 shares fell. A total of 103 shares were unchanged. Buzzing Index: The Nifty Auto index declined 1.97% to 25,073.75. The index rallied 1.17% in past three consecutive trading sessions. Samvardhana Motherson International (down 5.1%), Apollo Tyres (down 3.78%), MRF (down 3.03%), Bosch (down 2.85%), Tata Motors-DVR (down 2.65%), Tata Motors (down 2.51%), Bajaj Auto (down 2.09%), Eicher Motors (down 1.83%), Mahindra & Mahindra (down 1.79%) and Hero MotoCorp (down 1.77%) declined. Numbers to Track: The yield on India's 10-year benchmark federal paper was up 1.78% to 7.090 as compared with previous close 6.966. In the foreign exchange market, the rupee edged lower against the dollar. The partially convertible rupee was hovering at 83.6450, compared with its close of 83.6375 during the previous trading session. MCX Gold futures for 5 August 2024 settlement was down 0.90% to Rs 73,490. The US Dollar index (DXY), which tracks the greenback's value against a basket of currencies, was up 0.14% to 104.32. The United States 10-year bond yield grew 0.29% to 4.199. In the commodities market, Brent crude for September 2024 settlement added 04 cents or 0.05% to $85.15 a barrel. Stocks in Spotlight: JSW Infrastructure dropped 5.40% after the company reported 8.87% fall in net profit to Rs 292.44 crore in Q1 FY25 as against Rs 320.89 crore recorded in Q1 FY24. Revenue from operations fell 2.98% quarter on quarter (QoQ) to Rs 2,461.9 crore in the quarter ended 30 June 2024. L&T Technology Services (LTTS) rose 1.29%. The company's consolidated net profit fell 8.01% to Rs 313.6 crore in Q1 FY25 as compared with Rs 313.6 crore in Q4 FY24. Revenue from operations fell 2.98% quarter on quarter (QoQ) to Rs 2,461.9 crore in the quarter ended 30 June 2024. Powered by Capital Market - Live
Net profit of JSW Infrastructure declined 8.87% to Rs 292.44 crore in the quarter ended June 2024 as against Rs 320.89 crore during the previous quarter ended June 2023. Sales rose 14.99% to Rs 1009.77 crore in the quarter ended June 2024 as against Rs 878.10 crore during the previous quarter ended June 2023. ParticularsQuarter EndedJun. 2024Jun. 2023% Var. Sales1009.77878.10 15 OPM %50.9751.40 - PBDT526.22507.23 4 PBT391.64412.49 -5 NP292.44320.89 -9 Powered by Capital Market - Live
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 27.83%, vs industry avg of 18.52%
Increasing Market Share
Over the last 5 years, market share increased from 8.29% to 12.1%
Higher than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 34.08%, vs industry avg of 16.42%