JSW Energy

BSE : 533148 | NSE : JSWENERGY

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


Intellectual Capital (IC)6,138.88
Net Worth (NW)17,667.71
Intrinsic Worth (IW)23,806.59
Market Cap (MC)49,378.49
Economic Value Added-392.56
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)25.79%
IC Gross Margin (EBITDA/IC)65.10%
IC Net Margin (NPT/IC)25.99%
Knowledge Turnover (Sales/IC)1.41
Market to Intrinsic Value (MC/IW)2.07

As OfIntrinsic ValueMarket Price
30 Sep 2022Rs. 144.81Rs. 300.35
29 Nov 2022 ---- Rs. 308.90
-3.00     -0.97%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 306.20ReduceSell
KB > 50% : No50 DMA : Rs. 318.58
0 < M2IV < 1 : NoVol-Price trend : Falling

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
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
Jun-22
C
3026.27
3115.33
1114.41
825.88
632.78
554.78
587.39
Sep-22
C
2387.48
2596.27
1103.31
809.13
604.68
456.57
528.69
* C - Consolidated, S - Standalone