JSW Steel Limited
NSE:JSWSTEEL.NS
996.4 (INR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 391,040 | 429,430 | 462,690 | 413,370 | 438,340 | 417,710 | 463,460 | 386,780 | 411,220 | 375,000 | 460,260 | 374,620 | 319,090 | 284,320 | 264,560 | 214,870 | 186,620 | 114,540 | 175,560 | 174,160 | 167,370 | 194,070 | 218,370 | 198,210 | 208,910 | 205,190 | 200,270 | 176,690 | 166,380 | 144,790 | 162,873 | 137,975 | 129,866.3 | 115,423.8 | 103,699.2 | 86,214.9 | 107,427.3 | 113,818.7 | 123,643.6 | 129,269.7 | 136,917.6 | 130,674.8 | 140,881.1 | 133,833.8 | 127,962.6 | 101,411.2 | 98,686.1 | 88,662 | 94,752.4 | 99,019.8 | 103,970.8 | 84,046.6 | 81,339.3 |
Kosten van de omzet
| 229,050 | 331,930 | 351,420 | 269,300 | 261,810 | 280,730 | 313,630 | 275,590 | 285,640 | 217,220 | 252,050 | 227,500 | 168,210 | 119,610 | 112,360 | 123,320 | 108,310 | 63,240 | 85,930 | 115,460 | 109,590 | 120,640 | 162,870 | 101,570 | 128,260 | 118,210 | 123,340 | 115,010 | 112,670 | 95,920 | 106,898 | 86,247.5 | 77,948.6 | 60,360.5 | 63,763.1 | 55,751 | 68,205.1 | 75,614.7 | 68,624.1 | 82,892.7 | 87,441.1 | 84,035.4 | 80,108 | 90,484.4 | 88,178.4 | 68,030.5 | 63,131.9 | 62,890.1 | 66,195.3 | 66,342.9 | 85,912.5 | 59,563.9 | 56,459.7 |
Brutowinst
| 161,990 | 97,500 | 111,270 | 144,070 | 176,530 | 136,980 | 149,830 | 111,190 | 125,580 | 157,780 | 208,210 | 147,120 | 150,880 | 164,710 | 152,200 | 91,550 | 78,310 | 51,300 | 89,630 | 58,700 | 57,780 | 73,430 | 55,500 | 96,640 | 80,650 | 86,980 | 76,930 | 61,680 | 53,710 | 48,870 | 55,975 | 51,727.5 | 51,917.7 | 55,063.3 | 39,936.1 | 30,463.9 | 39,222.2 | 38,204 | 55,019.5 | 46,377 | 49,476.5 | 46,639.4 | 60,773.1 | 43,349.4 | 39,784.2 | 33,380.7 | 35,554.2 | 25,771.9 | 28,557.1 | 32,676.9 | 18,058.3 | 24,482.7 | 24,879.6 |
Brutowinstmarge
| 0.414 | 0.227 | 0.24 | 0.349 | 0.403 | 0.328 | 0.323 | 0.287 | 0.305 | 0.421 | 0.452 | 0.393 | 0.473 | 0.579 | 0.575 | 0.426 | 0.42 | 0.448 | 0.511 | 0.337 | 0.345 | 0.378 | 0.254 | 0.488 | 0.386 | 0.424 | 0.384 | 0.349 | 0.323 | 0.338 | 0.344 | 0.375 | 0.4 | 0.477 | 0.385 | 0.353 | 0.365 | 0.336 | 0.445 | 0.359 | 0.361 | 0.357 | 0.431 | 0.324 | 0.311 | 0.329 | 0.36 | 0.291 | 0.301 | 0.33 | 0.174 | 0.291 | 0.306 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 460 | 0 | 0 | 0 | 450 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 310 | 0 | 0 | 0 | 330 | 0 | 0 | 0 | 370 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 320 | 0 | 0 | 0 | 124.4 | 0 | 0 | 0 | 260.4 | 0 | 0 | 0 | 184.2 | 0 | 0 | 0 | 159.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,966.7 | 0 | 0 | 0 | 3,435 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,780.5 | 0 | 0 | 0 | 14,030.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 62,330 | 64,490 | 71,970 | 66,480 | 55,960 | 11,610 | 66,530 | 60,090 | 58,960 | 9,250 | 10,490 | 9,660 | 7,860 | 38,870 | 7,030 | 6,260 | 6,020 | 6,250 | 7,720 | 7,090 | 6,530 | 7,590 | 7,908 | 6,672 | 5,860 | 5,350 | 5,361 | 4,599 | 4,430 | 4,690 | 4,679.8 | 4,252.1 | 4,322.1 | 4,356 | 4,034.4 | 3,347.8 | 4,142.4 | 4,217.7 | 4,393.8 | 3,910.6 | 3,868.2 | 3,745.6 | 24,747.2 | 3,227.8 | 3,142.7 | 3,346.1 | 17,465.2 | 2,315.4 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 130,290 | 1,640 | 3,770 | 1,940 | 2,370 | 3,310 | 4,650 | 1,880 | 1,880 | 1,890 | -11,940 | 1,540 | 9,460 | 1,980 | -3,910 | 1,470 | 1,520 | 1,320 | -3,940 | 1,270 | 1,560 | 1,410 | -1,310 | 370 | 560 | 580 | 450 | 420 | 390 | 410 | 558.4 | 332.9 | 295.8 | 334.2 | 680.5 | 226.1 | 390.3 | 258 | -859.2 | 129.9 | 264.8 | 536.7 | -810.5 | 144.4 | 511.1 | 191.4 | -635.6 | 82.2 | 275.8 | 311 | -556.7 | 226.3 | 146.2 |
Bedrijfskosten
| 130,290 | 64,490 | 71,970 | 92,860 | 117,860 | 85,520 | 90,530 | 84,540 | 126,110 | 132,470 | 128,730 | 73,440 | 59,100 | 73,800 | 80,980 | 44,390 | 45,660 | 48,360 | 62,350 | 44,740 | 41,040 | 46,530 | 16,310 | 62,410 | 41,330 | 44,980 | 32,680 | 31,690 | 31,860 | 30,890 | 33,105.2 | 32,204.1 | 31,246.9 | 30,683.7 | 28,972.5 | 29,279.4 | 28,751.7 | 31,316.3 | 41,874.4 | 32,320.2 | 30,073.7 | 28,476.7 | 41,396.8 | 27,313.3 | 24,329.6 | 22,089.8 | 24,093.5 | 18,088.2 | 18,712 | 18,926.1 | 4,216.4 | 16,265.1 | 15,483.3 |
Bedrijfsresultaat
| 31,700 | 33,010 | 39,300 | 52,990 | 60,800 | 51,460 | 63,870 | 27,970 | 790 | 25,310 | 79,750 | 73,680 | 91,780 | 90,910 | 71,220 | 47,160 | 32,650 | 2,940 | 27,280 | 13,960 | 16,740 | 26,900 | 39,190 | 34,230 | 39,320 | 42,000 | 44,250 | 29,990 | 21,850 | 17,980 | 22,869.8 | 19,523.4 | 20,670.8 | 24,379.6 | 10,963.6 | 1,184.5 | 10,470.5 | 6,887.7 | 13,145.1 | 14,056.8 | 19,402.8 | 18,162.7 | 19,376.3 | 16,036.1 | 15,454.6 | 11,290.9 | 11,460.7 | 7,683.7 | 9,845.1 | 13,750.8 | 13,841.9 | 8,217.6 | 4,683.8 |
Bedrijfsresultaat ratio
| 0.081 | 0.077 | 0.085 | 0.128 | 0.139 | 0.123 | 0.138 | 0.072 | 0.002 | 0.067 | 0.173 | 0.197 | 0.288 | 0.32 | 0.269 | 0.219 | 0.175 | 0.026 | 0.155 | 0.08 | 0.1 | 0.139 | 0.179 | 0.173 | 0.188 | 0.205 | 0.221 | 0.17 | 0.131 | 0.124 | 0.14 | 0.141 | 0.159 | 0.211 | 0.106 | 0.014 | 0.097 | 0.061 | 0.106 | 0.109 | 0.142 | 0.139 | 0.138 | 0.12 | 0.121 | 0.111 | 0.116 | 0.087 | 0.104 | 0.139 | 0.133 | 0.098 | 0.058 |
Totaal overige inkomsten en kosten netto
| -23,810 | -19,090 | -18,200 | -19,960 | -14,950 | -16,660 | -21,380 | -18,190 | -9,320 | -12,500 | -29,010 | -11,070 | 6,130 | -4,720 | -8,500 | -8,350 | -7,600 | -9,370 | -26,090 | -9,600 | -9,860 | -9,200 | -15,860 | -9,840 | -9,070 | -8,290 | -8,380 | -11,450 | -9,110 | -9,040 | -8,917.2 | -8,868.2 | -9,350.5 | -9,024 | -7,889.9 | -29,101.6 | -7,987.1 | -7,971.8 | -13,956.7 | -9,236 | -8,285.2 | -7,898.4 | -10,160.5 | -7,748.9 | -15,563.3 | -15,604.7 | -4,419.7 | -7,769.3 | -315.5 | -10,242.4 | -2,550.6 | -8,603 | -3,153.1 |
Inkomen voor belasting
| 7,890 | 13,920 | 21,100 | 33,030 | 45,850 | 34,800 | 42,490 | 9,780 | -8,530 | 12,810 | 50,740 | 62,610 | 97,910 | 86,190 | 62,720 | 38,810 | 25,050 | -6,430 | 1,190 | 4,360 | 6,880 | 17,700 | 23,330 | 24,390 | 30,250 | 33,710 | 35,870 | 18,540 | 12,740 | 8,940 | 13,952.6 | 10,655.2 | 11,320.3 | 15,355.6 | 3,073.7 | -27,917.1 | 2,483.4 | -1,084.1 | -811.6 | 4,820.8 | 11,117.6 | 10,264.3 | 9,215.8 | 8,287.2 | -108.7 | -4,313.8 | 7,041 | -85.6 | 9,529.6 | 3,508.4 | 11,291.3 | -385.4 | 1,530.7 |
Inkomen voor belasting ratio
| 0.02 | 0.032 | 0.046 | 0.08 | 0.105 | 0.083 | 0.092 | 0.025 | -0.021 | 0.034 | 0.11 | 0.167 | 0.307 | 0.303 | 0.237 | 0.181 | 0.134 | -0.056 | 0.007 | 0.025 | 0.041 | 0.091 | 0.107 | 0.123 | 0.145 | 0.164 | 0.179 | 0.105 | 0.077 | 0.062 | 0.086 | 0.077 | 0.087 | 0.133 | 0.03 | -0.324 | 0.023 | -0.01 | -0.007 | 0.037 | 0.081 | 0.079 | 0.065 | 0.062 | -0.001 | -0.043 | 0.071 | -0.001 | 0.101 | 0.035 | 0.109 | -0.005 | 0.019 |
Belastingkosten
| 3,850 | 5,130 | 6,900 | 8,530 | 18,120 | 10,520 | 5,080 | 5,040 | 620 | 4,420 | 17,310 | 17,450 | 26,120 | 27,190 | 20,810 | 12,120 | 9,100 | -610 | -690 | 2,490 | -18,480 | 7,620 | 8,350 | 8,200 | 9,360 | 10,530 | 7,150 | 940 | 4,450 | 2,840 | 3,991.7 | 3,510.5 | 4,733.7 | 4,507.2 | 86.1 | -18,099.8 | 1,423.5 | 166.1 | -1,122.8 | 1,752.8 | 3,736.6 | 3,827.5 | 4,594.9 | 3,737.1 | 1,190.2 | -321.4 | 3,760.7 | -172 | 3,356.7 | 1,507.1 | 3,096.9 | -1,305.8 | 628.7 |
Nettowinst
| 4,390 | 8,450 | 12,990 | 24,150 | 27,600 | 23,380 | 36,640 | 4,900 | -8,480 | 8,380 | 32,340 | 43,570 | 71,700 | 59,040 | 41,980 | 26,810 | 15,930 | -5,610 | 2,310 | 2,110 | 25,600 | 10,280 | 15,230 | 16,240 | 21,260 | 23,660 | 29,960 | 17,530 | 8,360 | 6,240 | 10,085.8 | 7,300.5 | 7,264.6 | 11,090 | 3,006.9 | -9,233.4 | 1,169.5 | -1,068.1 | 623.8 | 3,289.4 | 7,487.6 | 6,564.9 | 4,828.3 | 4,664.9 | -1,155.5 | -3,818.2 | 2,959.1 | -737 | 6,912.5 | 496.5 | 17,252.5 | -478.9 | -6,693.2 |
Nettowinstmarge
| 0.011 | 0.02 | 0.028 | 0.058 | 0.063 | 0.056 | 0.079 | 0.013 | -0.021 | 0.022 | 0.07 | 0.116 | 0.225 | 0.208 | 0.159 | 0.125 | 0.085 | -0.049 | 0.013 | 0.012 | 0.153 | 0.053 | 0.07 | 0.082 | 0.102 | 0.115 | 0.15 | 0.099 | 0.05 | 0.043 | 0.062 | 0.053 | 0.056 | 0.096 | 0.029 | -0.107 | 0.011 | -0.009 | 0.005 | 0.025 | 0.055 | 0.05 | 0.034 | 0.035 | -0.009 | -0.038 | 0.03 | -0.008 | 0.073 | 0.005 | 0.166 | -0.006 | -0.082 |
WPA (Winst Per Aandeel)
| 1.8 | 3.47 | 5.33 | 9.92 | 11.38 | 9.72 | 15.24 | 2.04 | -3.53 | 3.49 | 13.48 | 18.14 | 29.79 | 24.53 | 17.46 | 11.15 | 6.63 | -2.34 | 0.96 | 0.88 | 10.66 | 4.28 | 6.34 | 6.76 | 8.83 | 9.84 | 12.45 | 7.28 | 3.49 | 2.61 | 4.22 | 3.04 | 3.02 | 4.67 | 1.24 | -3.85 | 0.24 | -0.45 | 0.26 | 1.33 | 3.06 | 2.68 | 2.01 | 1.9 | -0.51 | -1.61 | 1.23 | -0.37 | 3.06 | 0.19 | 7.18 | -0.25 | -3.04 |
Verwaterde WPA
| 1.8 | 3.45 | 5.31 | 9.88 | 11.33 | 9.67 | 15.16 | 2.03 | -3.53 | 3.46 | 13.38 | 18.02 | 29.67 | 24.42 | 17.46 | 11.09 | 6.59 | -2.34 | 0.96 | 0.87 | 10.59 | 4.25 | 6.34 | 6.72 | 8.79 | 9.79 | 12.4 | 7.25 | 3.47 | 2.59 | 4.2 | 3.02 | 3.01 | 4.63 | 1.23 | -3.82 | 0.23 | -0.44 | 0.26 | 1.33 | 3.06 | 2.68 | 2.01 | 1.9 | -0.51 | -1.61 | 1.23 | -0.37 | 3.06 | 0.19 | 7.18 | -0.25 | -3.04 |
EBITDA
| 51,860 | 55,100 | 61,240 | 73,580 | 80,990 | 73,430 | 83,960 | 46,790 | 18,840 | 44,810 | 79,570 | 93,080 | 119,660 | 107,950 | 84,860 | 60,880 | 46,130 | 14,200 | 19,140 | 25,510 | 28,720 | 38,380 | 40,750 | 45,380 | 49,620 | 51,630 | 53,350 | 38,930 | 30,750 | 26,580 | 32,207.1 | 29,001.8 | 29,881.8 | 33,028.5 | 19,923.7 | 9,144.4 | 17,682.9 | 16,530.8 | 13,634.7 | 23,087.1 | 28,177 | 26,653 | 22,909.3 | 24,238.5 | 15,480.8 | 10,368.6 | 16,720.2 | 10,708.1 | 19,826.2 | 13,447.2 | 21,117.5 | 8,420.8 | 9,279.9 |
EBITDA ratio
| 0.133 | 0.128 | 0.132 | 0.178 | 0.185 | 0.176 | 0.181 | 0.121 | 0.046 | 0.119 | 0.173 | 0.248 | 0.375 | 0.38 | 0.321 | 0.283 | 0.247 | 0.124 | 0.109 | 0.146 | 0.172 | 0.198 | 0.187 | 0.229 | 0.238 | 0.252 | 0.266 | 0.22 | 0.185 | 0.184 | 0.198 | 0.21 | 0.23 | 0.286 | 0.192 | 0.106 | 0.165 | 0.145 | 0.11 | 0.179 | 0.206 | 0.204 | 0.163 | 0.181 | 0.121 | 0.102 | 0.169 | 0.121 | 0.209 | 0.136 | 0.203 | 0.1 | 0.114 |