Interactive Financial Charts Not Available

Jsw Infrastructure (JSWINFRA) | Financial Analysis & Statements

Jsw Infrastructure Ltd. | Large-cap | Industrials

₹302.10

0.73%

Jsw Infrastructure vs Adani Ports Jsw Infrastructure vs Great Eastern Jsw Infrastructure vs Shipping Jsw Infrastructure vs Gujarat Pipavav Port Jsw Infrastructure vs Marine Electricals Jsw Infrastructure vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 12.2B

Gross Profit 10.3B 83.95%

Operating Income 4.4B 35.76%

Net Income 3.9B 31.83%

EPS (Diluted) ₹1.84

Balance Sheet Metrics

Total Assets 169.3B

Total Liabilities 64.4B

Shareholders Equity 104.9B

Debt to Equity 0.61

Cash Flow Metrics

Operating Cash Flow 2.9B

Free Cash Flow 3.1B

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Jsw Infrastructure Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	44.7B	37.2B	31.6B	22.5B	15.8B
Cost of Goods Sold i	16.6B	12.6B	11.7B	6.9B	5.1B
Gross Profit i	28.1B	24.6B	19.8B	15.5B	10.7B
Gross Margin % i	62.9%	66.1%	62.8%	69.2%	67.5%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	1.4B	858.5M	714.1M	707.0M	507.7M
Other Operating Expenses i	8.9B	7.3B	6.0B	4.0B	2.2B
Total Operating Expenses i	10.2B	8.1B	6.7B	4.7B	2.7B
Operating Income i	17.3B	15.5B	12.5B	8.0B	5.5B
Operating Margin % i	38.7%	41.5%	39.6%	35.5%	34.9%
Non-Operating Items
Interest Income i	2.3B	1.9B	1.2B	739.5M	646.3M
Interest Expense i	2.9B	2.7B	2.7B	2.9B	2.5B
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	18.0B	14.7B	8.1B	4.3B	3.9B
Income Tax i	2.8B	3.0B	614.8M	955.5M	1.1B
Effective Tax Rate % i	15.6%	20.8%	7.6%	22.4%	27.5%
Net Income i	15.2B	11.6B	7.5B	3.3B	2.8B
Net Margin % i	34.0%	31.2%	23.8%	14.7%	18.0%
Key Metrics
EBITDA i	24.9B	21.9B	17.8B	10.8B	9.0B
EPS (Basic) i	₹7.27	₹6.01	₹4.12	₹1.56	₹1.39
EPS (Diluted) i	₹7.19	₹5.88	₹4.01	₹1.56	₹1.39
Basic Shares Outstanding i	2067171381	1921771097	1797874320	2100001567	2100001567
Diluted Shares Outstanding i	2067171381	1921771097	1797874320	2100001567	2100001567

Income Statement Trend

Jsw Infrastructure Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	6.1B	7.2B	6.2B	5.3B	1.5B
Short-term Investments i	21.0B	34.7B	13.1B	5.0B	1.1B
Accounts Receivable i	7.6B	6.5B	3.8B	5.7B	4.3B
Inventory i	1.3B	1.1B	1.0B	854.1M	991.5M
Other Current Assets	4.1B	-100.0K	10.8M	-	-10.0K
Total Current Assets i	41.4B	53.9B	27.9B	23.4B	14.0B
Non-Current Assets
Property, Plant & Equipment i	80.9B	63.8B	12.4B	0	0
Goodwill i	34.5B	33.6B	21.7B	23.1B	21.0B
Intangible Assets i	20.3B	19.7B	20.9B	22.4B	20.3B
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	1.7B	100.2M	69.8M	39.3M	46.4M
Total Non-Current Assets i	127.9B	84.4B	66.6B	70.9B	68.5B
Total Assets i	169.3B	138.3B	94.5B	94.3B	82.5B
Liabilities
Current Liabilities
Accounts Payable i	3.5B	3.6B	3.0B	2.7B	2.2B
Short-term Debt i	2.4B	1.2B	1.6B	3.2B	5.7B
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	532.4M	492.3M	471.2M	613.4M	324.8M
Total Current Liabilities i	13.7B	7.3B	7.1B	9.1B	9.7B
Non-Current Liabilities
Long-term Debt i	48.0B	46.3B	44.0B	44.2B	36.3B
Deferred Tax Liabilities i	1.2B	1.3B	1.4B	2.5B	1.7B
Other Non-Current Liabilities	418.6M	692.6M	10.0K	2.0B	2.0B
Total Non-Current Liabilities i	50.7B	48.7B	46.5B	50.5B	41.9B
Total Liabilities i	64.4B	56.0B	53.6B	59.6B	51.7B
Equity
Common Stock i	4.2B	4.2B	3.7B	607.1M	607.1M
Retained Earnings i	60.7B	45.3B	32.7B	26.8B	23.5B
Treasury Stock i	53.0M	97.0M	133.7M	7.8M	7.8M
Other Equity	-	-	-	-	-
Total Shareholders Equity i	104.9B	82.3B	40.9B	34.7B	30.9B
Key Metrics
Total Debt i	50.4B	47.6B	45.7B	47.4B	41.9B
Working Capital i	27.7B	46.6B	20.8B	14.3B	4.3B

Balance Sheet Composition

Jsw Infrastructure Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	18.0B	14.7B	8.1B	4.3B	3.9B
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	636.0M	1.5B	1.1B	508.1M	508.0M
Working Capital Changes i	1.1B	-464.5M	4.4B	-6.2B	446.4M
Operating Cash Flow i	20.9B	16.7B	15.2B	1.3B	6.8B
Investing Activities
Capital Expenditures i	-20.7B	-2.5B	-2.7B	-5.1B	-15.9B
Acquisitions i	-9.6B	-18.6B	-2.6B	-	-
Investment Purchases i	-23.0B	-27.4B	-9.0B	-3.6B	-1.9B
Investment Sales i	33.9B	5.0B	3.8B	125.0M	1.2B
Investing Cash Flow i	-19.5B	-43.4B	-10.5B	-8.5B	-16.7B
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-1.2B	-	-	-	-
Debt Issuance i	1.2B	10.0B	0	33.6B	13.3B
Debt Repayment i	-11.9B	-9.6B	-5.7B	-31.2B	-4.6B
Financing Cash Flow i	-12.0B	27.6B	-10.2B	3.8B	8.6B
Free Cash Flow i	248.7M	15.5B	15.2B	6.7B	-7.3B
Net Change in Cash i	-10.7B	862.3M	-5.5B	-3.5B	-1.3B

Cash Flow Trend

Jsw Infrastructure Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 39.64

Forward P/E 38.22

Price to Book 6.48

Price to Sales 13.41

PEG Ratio 1.89

Profitability Ratios

Profit Margin 33.96%

Operating Margin 35.76%

Return on Equity 14.33%

Return on Assets 8.88%

Financial Health

Current Ratio 3.02

Debt to Equity 48.07

Per Share Data

EPS (TTM) ₹7.64

Book Value per Share ₹46.77

Revenue per Share ₹22.67

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
jswinfra	630.0B	39.64	6.48	14.33%	33.96%	48.07
Adani Ports	2.9T	25.47	4.62	17.07%	34.60%	79.19
Great Eastern	137.3B	6.75	0.96	16.44%	40.61%	15.17
Shipping	94.4B	11.18	1.14	10.15%	16.76%	26.81
Gujarat Pipavav Port	75.9B	19.12	3.25	17.07%	40.19%	2.71
Marine Electricals	22.8B	61.35	5.87	11.49%	5.01%	13.53

Financial data is updated regularly. All figures are in the company's reporting currency.