JSW Energy Ltd.

Financial

	JSW Energy	NHPC	Tata Power
Operational Metrics
Power Generation Sector
Capacity Utilization - Renewable	24.58 %	n/a	24.55 %
Capacity Utilization - Conventional Energy	67.91 %	n/a	n/a
Generation Capacity - Electricity	12768.0 MW	n/a	15827.0 MW
Generation Capacity - Thermal	5658.0 MW	n/a	9303.0 MW
Capacity Utilization - Thermal	76.0 %	n/a	77.0 %
Generation Capacity - Hydro Electricity	1391.0 MW	7771.0 MW	880.0 MW
Capacity Utilization - Electricity	48.26 %	n/a	56.52 %
Capacity Utilization - Thermal - Vijayanagar	82.0 %	n/a	n/a
Capacity Utilization - Hydro - Karcham Wangtoo	46.81 %	n/a	n/a
Capacity Utilization - Thermal - Barmer	70.0 %	n/a	n/a
Capacity Utilization - Hydro - Baspa	51.44 %	n/a	n/a
Capacity Utilization - Thermal - Ratnagiri	86.0 %	n/a	n/a
Capacity Utilization - Hydro Electricity	66.0 %	28.97 %	45.0 %
Generation Capacity - Conventional Energy	7049.0 MW	n/a	10183.0 MW
Renewable
Generation Capacity - Wind	3562.0 MW	50.0 MW	1034.0 MW
Generation Capacity - Solar	2157.0 MW	318.84 MW	4610.0 MW
Generation Capacity - Renewable	5719.0 MW	n/a	5644.0 MW
Financials
5 yr Average ROE	7.75 %	9.49 %	9.45 %
5yr average Equity Multiplier	2.58	2.45	4.57
5yr Average Asset Turnover Ratio	0.2	0.11	0.4
5yr Avg Net Profit Margin	15.71 %	35.11 %	5.13 %
Price to Book	3.43	2.19	3.49
P/E	43.17	28.38	30.77
5yr Avg Cash Conversion Cycle	60.6 Days	169.85 Days	7361.76 Days
Inventory Days	29.09 Days	6.02 Days	24.67 Days
Days Receivable	33.62 Days	161.99 Days	36.54 Days
Days Payable	9.45 Days	4.26 Days	-1460.03 Days
5yr Average Interest Coverage Ratio	2.69	7.81	2.02
5yr Avg ROCE	7.83 %	7.03 %	8.1 %
5yr Avg Operating Profit Margin	41.75 %	52.9 %	18.32 %
5 yr average Debt to Equity	1.15	0.82	1.82
5yr CAGR Net Profit	19.65 %	-1.68 %	28.64 %
5yr Average Return on Assets	3.17 %	3.9 %	2.1 %
Shareholdings
Promoter Holding	69.27 %	67.4 %	46.86 %
Share Pledged by Promoters	11.26 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-5.42 %	-3.55 %	0.0
Change in Mutual Fund Holding (3 Yrs)	3.95 %	-3.32 %	6.17 %

Business

	JSW Energy	NHPC	Tata Power
Product Wise Break-Up	Product Wise Break-Up Power 86.54 Generation 7.57 Operator Fees 2.2 Transmission 0.56 Energy (Hydro Power) 0 Thermal & Hydro 0 Transmission & Distribution 0 Distribution and Others. 0 Renewables 0 Others 3.13	Product Wise Break-Up Renewables 0 Transmission & Distribution 0 Transmission 0 Thermal & Hydro 0 Energy (Hydro Power) 100.0 Generation 0 Operator Fees 0 Power 0 Distribution and Others. 0	Product Wise Break-Up Renewable Energy 19.43 transmission 54.02 Transmission 0 Thermal & Hydro 25.96 Energy (Hydro Power) 0 Generation 0 Operator Fees 0 Power 0 Distribution and Others. 0 Others 0.59
Segment Break-Up	Segment Break-Up Others 100	-	-
Location Wise Break-Up	Location Wise Break-Up India 99.76 Rest of the World 0.24 Bhutan 0	Location Wise Break-Up India 100.0 Bhutan 0 Rest of the World 0	Location Wise Break-Up India 99.84 Bhutan 0 Rest of the World 0.16
Operating Profit Break-Up	Operating Profit Break-Up Renewables 42.05 Thermal & Hydro 0 Transmission and Distribution 0 Others 57.95	-	Operating Profit Break-Up Transmission and Distribution 26.72 Renewables 41.67 Thermal & Hydro 31.58 Others 0.03
Capex	Capex Thermal 73.22 Renewables 26.78 India 0	-	Capex India 99.92 Renewables 0 Thermal 0 Others 0.08
Asset Break-Up	Asset Break-Up India 99.9 Thermal & Hydro 0 Transmission and Distribution 0 Renewables 0 Others 0.1	-	Asset Break-Up Transmission and Distribution 29.67 India 0 Renewables 33.48 Thermal & Hydro 24.4 Others 12.45

JSW Energy Ltd.

SIGN UP FOR FREE