JSW Energy

BSE : 533148 | NSE : JSWENERGY

Industry : Pow. Generation | ISIN : INE121E01018 | FreeFloat : 25.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)967.71
Net Worth (NW)17,416.96
Intrinsic Worth (IW)18,384.67
Market Cap (MC)49,682.64
Economic Value Added175.66
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)5.26%
IC Gross Margin (EBITDA/IC)384.48%
IC Net Margin (NPT/IC)121.94%
Knowledge Turnover (Sales/IC)7.98
Market to Intrinsic Value (MC/IW)2.70

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 111.83Rs. 302.20
18 May 2022 ---- Rs. 278.60
5.40     1.94%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 273.55BuyHold
KB > 50% : No50 DMA : Rs. 310.79
0 < M2IV < 1 : NoVol-Price trend : Rising

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Jun-19
C
2412.17
2463.99
886.63
595.38
325.58
237.27
95.39
Sep-19
C
2118.55
2231.85
1049.96
755.66
483.49
349.70
22.20
Dec-19
C
1948.58
2016.20
766.92
473.74
212.65
404.31
717.06
Mar-20
C
1793.41
1847.65
629.83
340.51
92.50
89.90
-834.72
Jun-20
C
1805.15
1886.78
828.17
538.66
298.28
219.56
210.12
Sep-20
C
1938.57
1999.52
991.45
699.88
492.69
356.30
368.38
Dec-20
C
1608.86
1659.26
658.71
367.09
175.91
142.07
154.40
Mar-21
C
1569.62
1614.09
682.85
388.61
131.71
104.75
103.54
Jun-21
C
1727.54
1859.53
833.53
545.32
255.24
208.60
54.38
Sep-21
C
2087.46
2237.36
1091.96
797.48
606.56
336.62
361.53
Dec-21
C
1893.54
1984.34
884.13
602.92
407.49
320.82
345.00
Mar-22
C
2440.68
2654.61
1346.61
1069.46
968.98
877.44
867.22
* C - Consolidated, S - Standalone