JSW Energy Limited
NSE:JSWENERGY.NS
663.15 (INR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||
Net Income
| 17,227.1 | 19,428.4 | 22,382.7 | 10,985.9 | 11,142.2 | 8,969.3 | 3,381.4 | 8,915.2 | 20,513.2 | 18,920.7 | 10,600.3 | 11,857.1 | 2,125.4 | 9,980.2 | 8,678.5 | 2,790 | 3,237.75 | 2,720.82 | 1,323.63 |
Depreciation & Amortization
| 16,334.1 | 11,692.3 | 11,310.5 | 11,669.4 | 11,680.5 | 11,636.9 | 9,660.8 | 9,691.5 | 9,509.2 | 7,897.6 | 8,099.5 | 6,615.3 | 5,033.4 | 2,673.3 | 1,368.4 | 609.41 | 588.12 | 583.05 | 579.6 |
Deferred Income Tax
| 0 | -4,566.8 | -3,773 | -1,929.3 | -2,951.5 | -2,069.3 | 3,182.1 | -2,682.6 | 0 | 0 | 0 | 0 | 412.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 245.5 | 247.3 | 153.8 | 19.2 | 41.2 | 34.3 | 27.8 | 19.3 | 21.2 | 0 | 0 | 0.1 | 7 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 10,085.1 | -11,335.8 | -4,375.4 | 8,663.3 | -7,742.7 | -3,266 | 11,796.4 | 1,818.2 | -4,854.3 | 1,321.8 | -4,942.4 | -6,874 | 6,322.9 | -4,467.5 | -2,688 | -79.78 | 3,618.35 | 792.22 | 209.94 |
Accounts Receivables
| 6,394 | -5,016.3 | -66.5 | 8,036.2 | -6,769.2 | -2,788.2 | 10,311.1 | 7,234.8 | -12,653.1 | 239.9 | 6,503 | -7,847.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1,487.6 | -599.4 | -5,059.4 | 2,435.3 | -1,851.4 | 808.1 | 573.7 | 375.6 | -703.4 | -1,574.6 | 257.1 | 3,243.7 | -2,310.4 | -1,598.5 | -3,391 | -22.2 | -69.3 | -16.7 | -10.4 |
Accounts Payables
| 1,129.6 | -4,084.7 | 1,207.8 | -2,720.9 | 1,605.6 | -2,150.7 | 454.7 | -2,988.1 | 8,495.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 1,073.9 | -1,635.4 | -457.3 | 912.7 | -727.7 | 864.8 | 11,222.7 | 1,442.6 | -4,150.9 | 2,896.4 | -5,199.5 | -10,117.7 | 8,633.3 | -2,869 | 703 | -57.58 | 3,687.65 | 808.92 | 220.34 |
Other Non Cash Items
| 21,396.8 | 5,377.3 | 3,821.7 | 7,590.1 | 8,650.7 | 9,339 | 11,289.6 | 16,452.3 | 10,505.5 | 5,788.4 | 8,933.8 | 6,096.6 | 6,385.6 | 706.2 | 1,110.7 | 1,363.53 | 437.14 | 448.5 | 608.5 |
Operating Cash Flow
| 41,386.1 | 20,842.7 | 29,520.3 | 36,998.6 | 20,820.4 | 24,644.2 | 39,338.1 | 34,213.9 | 35,673.6 | 33,928.5 | 22,691.2 | 17,695 | 20,286.8 | 8,892.2 | 8,469.6 | 4,683.16 | 7,881.36 | 4,544.59 | 2,721.67 |
Investing Activities: | |||||||||||||||||||
Investments In Property Plant And Equipment
| -80,327.7 | -42,365.8 | -22,940.7 | -4,354.4 | -1,209.7 | -2,334.7 | -1,207.6 | -3,715.1 | -35,899 | -6,772.3 | -4,940.1 | -9,782.5 | -18,832.5 | -27,341.2 | -35,726.8 | -38,801.21 | -22,561.34 | -3,152.23 | -106.57 |
Acquisitions Net
| 834.1 | -21,965.8 | 13,441.6 | 938 | 276.1 | 154.7 | 19.9 | 892.4 | 1,171.1 | 834.8 | -29.8 | -360 | -233 | -7.8 | -121 | -1,701.44 | 70.5 | -220.91 | -3.8 |
Purchases Of Investments
| -6,753.1 | -1,459.9 | -1,438.1 | -14.2 | -14.7 | -13.9 | -15.3 | -17.9 | -13.8 | -47.3 | 1,283.2 | 0 | 0 | 0 | -7.7 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 237.8 | 1,163.2 | 1,669.8 | -938 | 205.1 | 86.1 | 1,080.8 | 323.5 | 782.7 | 671.2 | 650.4 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 700 | -5,466.5 | -4,654.9 | -5,957 | 3,756.1 | 1,562.8 | -925.3 | -728.6 | -697.7 | 1,106 | 1,078.2 | 252.6 | 863.8 | 735.9 | -25.6 | 42.71 | 110.59 | 345.79 | 70.52 |
Investing Cash Flow
| -85,308.9 | -70,094.8 | -13,922.3 | -10,325.6 | 3,012.9 | -545 | -2,148.2 | -3,245.7 | -34,656.7 | -4,207.6 | -1,958.1 | -9,889.9 | -18,201.7 | -26,613.1 | -35,823.1 | -40,459.94 | -22,380.25 | -3,027.35 | -39.85 |
Financing Activities: | |||||||||||||||||||
Debt Repayment
| -43,702.2 | -9,700.8 | -60,363 | -21,951 | -14,570.1 | -15,502.7 | -75,489.1 | -5,288.7 | -2,767.8 | -8,123.5 | -2,701.1 | -3,818.6 | 0 | 0 | 0 | 0 | 0 | 0 | -1,778.13 |
Common Stock Issued
| -106.9 | 42.7 | -844.2 | 9.7 | 53.9 | 51.4 | 733.4 | 62.4 | 0 | 0 | 0 | 0 | 0 | 0 | 27,254.5 | 495.3 | 90 | 1,378 | 0 |
Common Stock Repurchased
| -106.9 | 0 | -908.9 | -12.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -3,468.2 | -3,288.1 | -3,286.6 | -1,642.8 | -1,978.6 | -43.1 | -1,185.4 | -3,927 | -3,947.9 | -3,820.3 | -3,837.6 | -953 | -1,906.2 | -1,434.3 | 0 | -1,204.5 | 0 | -2,801 | 0 |
Other Financing Activities
| -22,398.7 | 86,221 | 57,589.6 | -1,551 | -3,121.4 | -9,453.1 | 36,265.2 | -22,084.5 | -12,033.6 | -19,451.9 | -14,752.9 | -5,891.1 | -3,625.6 | 13,152.1 | 16,606.9 | 35,327.6 | 14,583.05 | 2,002.48 | -491.59 |
Financing Cash Flow
| 39,830.1 | 73,274.8 | -7,813.1 | -25,147.5 | -19,616.2 | -24,947.5 | -39,675.9 | -26,011.5 | -15,981.5 | -23,272.2 | -18,590.5 | -6,844.1 | -5,531.8 | 11,717.8 | 43,861.4 | 34,618.4 | 14,673.05 | 579.48 | -2,269.72 |
Other Information: | |||||||||||||||||||
Effect Of Forex Changes On Cash
| 23.3 | -7.6 | 10.6 | 12.8 | -8.6 | -18.4 | 0.9 | -1.2 | 1,591 | 0 | 0 | 0 | 0 | 147.7 | 0 | 0 | 0 | 0 | 0.01 |
Net Change In Cash
| 3,509.2 | 26,336.2 | 7,840.5 | 1,553.1 | 4,213.3 | -866.7 | -2,485.1 | 4,956.7 | -13,373.6 | 6,448.7 | 2,142.6 | 961 | -3,446.7 | -5,855.4 | 16,507.9 | -1,158.38 | 174.16 | 2,096.72 | 412.11 |
Cash At End Of Period
| 42,066 | 44,687.4 | 18,351.2 | 10,510.7 | 8,957.6 | 4,744.3 | 5,611 | 8,096.1 | 3,267.2 | 16,640.8 | 11,859.1 | 9,716.5 | 8,755.5 | 12,203.5 | 18,058.9 | 1,550.87 | 2,709.25 | 2,535.09 | 438.37 |