JSW Steel Limited
NSE:JSWSTEEL.NS
996.4 (INR) • At close November 8, 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 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 123,480 | 154,240 | 88,080 | 119,430 | 39,660 | 55,810 | 5,820 | 9,174.9 | 5,669.3 | 9,129.1 | 6,017.3 | 8,093.7 | 30,469.7 | 20,480 | 3,030.4 | 5,093 | 4,714.8 | 3,378 | 988.7 | 1,224.9 |
Short Term Investments
| 30 | 69,960 | 75,480 | 9,230 | 83,960 | 7,920 | 6,660 | 10,260.4 | 1,425.6 | 9,746.2 | 1,167.2 | 9,871.6 | 2,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 123,510 | 224,200 | 163,560 | 128,660 | 123,620 | 63,730 | 12,480 | 19,435.3 | 7,094.9 | 18,875.3 | 7,184.5 | 17,965.3 | 32,509.7 | 20,480 | 3,030.4 | 5,093 | 4,714.8 | 3,378 | 988.7 | 1,224.9 |
Net Receivables
| 75,520 | 83,180 | 152,130 | 86,090 | 102,650 | 125,470 | 91,890 | 47,249.7 | 56,739.4 | 25,567.9 | 2,491 | 21,418.6 | 15,393.9 | 30,901.2 | 0 | 16,418.4 | 14,488.5 | 7,944.4 | 12,086.1 | 0 |
Inventory
| 378,150 | 331,350 | 337,870 | 142,490 | 138,640 | 145,480 | 125,940 | 113,949.6 | 84,033.5 | 110,090.4 | 81,551.2 | 54,952.3 | 57,892.6 | 44,097 | 28,667.4 | 29,245.6 | 21,817.4 | 10,113.5 | 9,242.3 | 7,434.1 |
Other Current Assets
| 68,160 | 42,770 | 180 | 1,280 | 780 | 870 | 1,610 | 31,979.2 | 2,549.8 | 59,207.4 | 65,767 | 46,418.8 | 21,870.9 | 171.1 | 23,001.8 | 172.4 | 186.2 | 3,420.4 | 5,137.1 | 10,281 |
Total Current Assets
| 645,340 | 681,500 | 653,740 | 358,520 | 365,690 | 335,550 | 231,920 | 212,613.8 | 150,417.6 | 188,173.1 | 154,502.7 | 119,336.4 | 127,667.1 | 95,649.3 | 54,699.6 | 50,929.4 | 41,206.9 | 24,856.3 | 27,454.2 | 18,940 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,388,160 | 1,243,190 | 1,144,230 | 951,060 | 880,860 | 731,440 | 626,830 | 618,678.5 | 594,766.9 | 585,621.6 | 547,154.6 | 392,022.9 | 353,310.9 | 319,422 | 284,089.7 | 278,943.4 | 208,016.7 | 81,891 | 65,179.8 | 60,763.9 |
Goodwill
| 6,390 | 1,280 | 1,190 | 3,360 | 4,150 | 8,400 | 7,070 | 8,716.8 | 9,565 | 15,853.6 | 15,618.6 | 13,143.2 | 12,439.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 25,420 | 20,850 | 20,630 | 17,820 | 6,840 | 5,490 | 4,080 | 3,536.2 | 3,254.5 | 2,940.3 | 1,683.7 | 981.4 | 687 | 14,693.4 | 8,991.9 | 7,831.3 | 7,831.3 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 31,810 | 22,130 | 21,820 | 21,180 | 10,990 | 13,890 | 11,150 | 12,253 | 12,819.5 | 18,793.9 | 17,302.3 | 14,124.6 | 13,126.8 | 14,693.4 | 8,991.9 | 7,831.3 | 7,831.3 | 0 | 0 | 0 |
Long Term Investments
| 137,260 | 48,010 | 49,560 | 74,190 | 12,570 | 18,120 | 6,240 | 1,319.7 | 4,758.7 | -3,756.7 | 4,780.1 | 6,192.8 | 42,844.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3,000 | 5,390 | 94,940 | 77,660 | 47,530 | 1,170 | 480 | 844.1 | 2,748.6 | 2,652.8 | 0 | 2,152 | 3,162.1 | 2,762.3 | 2,801.7 | 1,445 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 76,410 | 110,560 | 560 | 560 | 560 | 48,970 | 43,560 | 34,697.9 | 57,434.6 | 67,706.9 | 52,659.2 | 43,451.1 | 2,183.6 | 29,138.3 | 6,282 | 3,966 | 4,695.8 | 21,958.4 | 18,619.7 | 5,788.7 |
Total Non-Current Assets
| 1,636,640 | 1,429,280 | 1,311,110 | 1,124,650 | 952,510 | 813,590 | 688,260 | 667,793.2 | 672,528.3 | 671,018.5 | 621,896.2 | 457,943.4 | 414,628.1 | 366,016 | 302,165.3 | 292,185.7 | 220,543.8 | 103,849.4 | 83,799.5 | 66,552.6 |
Total Assets
| 2,281,980 | 2,110,780 | 1,964,850 | 1,483,170 | 1,318,200 | 1,149,140 | 920,180 | 880,407 | 822,945.9 | 859,191.6 | 776,398.9 | 577,279.8 | 542,295.2 | 461,665.3 | 356,864.9 | 343,115.1 | 261,750.7 | 128,705.7 | 111,253.7 | 85,492.6 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 333,650 | 382,030 | 318,680 | 164,450 | 190,000 | 161,590 | 159,440 | 143,523.3 | 128,123.4 | 142,526.7 | 116,993.2 | 102,513.1 | 97,052 | 0 | 17,592.7 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 185,700 | 172,930 | 127,260 | 107,220 | 150,060 | 177,400 | 76,700 | 109,182.8 | 66,696.8 | 43,132.5 | 80,594.8 | 39,528.2 | 13,757.5 | 102,019.3 | 39.9 | 81,798.8 | 0 | 0 | 0 | 0 |
Tax Payables
| 3,520 | 13,490 | 3,910 | 5,560 | 1,290 | 1,960 | 3,840 | 105.1 | 126.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 3,520 | 100,100 | 104,560 | 152,640 | 92,470 | 74,410 | 43,230 | 35,622 | 15,186.1 | 15,840.8 | 11,453.6 | 8,351.1 | 2,308.4 | 0 | 59,614.8 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 137,780 | 44,570 | 25,010 | 8,680 | 4,350 | 6,680 | 10,270 | 6,783.7 | 46,422.9 | 51,048.6 | 48,347.4 | 36,258.8 | 95,129.4 | 3,994.5 | 3,479.6 | 829.4 | 47,064.2 | 0 | 0 | 0 |
Total Current Liabilities
| 660,650 | 699,630 | 575,510 | 432,990 | 436,880 | 420,080 | 289,640 | 295,111.8 | 256,429.2 | 252,548.6 | 257,389 | 186,651.2 | 208,247.3 | 106,013.8 | 80,727 | 82,628.2 | 47,064.2 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 673,540 | 635,600 | 594,850 | 516,440 | 463,930 | 296,360 | 315,150 | 318,206.1 | 327,932.2 | 336,766.3 | 267,026.2 | 173,931.6 | 128,891.2 | 164,743.6 | 161,730.4 | 165,502.2 | 121,362.2 | 41,730.3 | 40,960.5 | 35,684.4 |
Deferred Revenue Non-Current
| 20,600 | 25,410 | 10,240 | 20,330 | 30,440 | 41,960 | 1,010 | 206.8 | 2,859.8 | 4,673 | 4,288.2 | 4,323.8 | 350.3 | 0 | 0 | 0 | 0 | 752.2 | 3,932.6 | 2,323.1 |
Deferred Tax Liabilities Non-Current
| 96,590 | 79,360 | 76,210 | 35,090 | 16,770 | 38,940 | 26,040 | 30,735.7 | 14,201.7 | 31,547.1 | 21,234.2 | 34,872 | 30,411.9 | 23,256.3 | 19,649.5 | 14,213.2 | 12,517.1 | 10,126.6 | 7,420.3 | 3,054.9 |
Other Non-Current Liabilities
| 32,840 | 390 | 22,690 | 16,870 | 9,940 | 8,350 | 13,000 | 12,127.5 | 5,016.2 | 2,139.4 | 5,407.8 | 2,092.3 | 4,722.1 | 0 | 0 | 0 | 0 | 20,186.4 | 16,227.9 | 12,933 |
Total Non-Current Liabilities
| 823,570 | 740,760 | 703,990 | 588,730 | 521,080 | 385,610 | 355,200 | 361,276.1 | 350,009.9 | 375,125.8 | 297,956.4 | 215,219.7 | 164,375.5 | 187,999.9 | 181,379.9 | 179,715.4 | 133,879.3 | 72,795.5 | 68,541.3 | 53,995.4 |
Total Liabilities
| 1,484,220 | 1,440,390 | 1,279,500 | 1,021,720 | 957,960 | 805,690 | 644,840 | 656,387.9 | 606,439.1 | 627,674.4 | 555,345.4 | 401,870.9 | 372,622.8 | 294,013.7 | 262,106.9 | 262,343.6 | 180,943.5 | 72,795.5 | 68,541.3 | 53,995.4 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 650,440 | 593,810 | 0 | 0 | 7,644.4 | 7,644.4 | 7,644.4 | 2,790.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,050 | 3,010 | 3,010 | 3,020 | 3,010 | 3,010 | 3,020 | 3,013.3 | 3,027.5 | 3,027.5 | 3,027.5 | 2,841.5 | 5,631.8 | 5,631.8 | 5,271.1 | 5,370.1 | 5,370.1 | 5,258 | 4,970.6 | 4,691.3 |
Retained Earnings
| 502,080 | 426,270 | 426,150 | 240,430 | 165,610 | 137,360 | 75,280 | 17,350 | 8,040.7 | 22,189.5 | 11,046.9 | 4,899.5 | 98,741.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 774,250 | 173,500 | 189,640 | 158,480 | -185,590 | -147,480 | -108,910 | -76,035.4 | -225,058.5 | -179,182 | -141,824.5 | -111,006.8 | -88,448.9 | -68,475.8 | -53,392.6 | -40,797.5 | -30,742.5 | -23,236.6 | -18,504.5 | -14,439.1 |
Other Total Stockholders Equity
| -502,690 | 54,170 | 54,170 | 65,710 | -267,480 | -238,750 | 310,590 | 282,148.4 | 422,784.9 | 376,861.4 | 339,489.1 | 273,912.8 | 151,571.5 | 228,137.3 | 140,693 | 113,466.9 | 104,260.8 | 73,919.1 | 57,096.1 | 41,245 |
Total Shareholders Equity
| 776,690 | 656,950 | 672,970 | 467,640 | 365,990 | 347,950 | 279,980 | 226,476.3 | 216,439 | 230,540.8 | 219,383.4 | 173,437.3 | 167,495.7 | 165,293.3 | 92,571.5 | 78,039.5 | 78,888.4 | 55,940.5 | 43,562.2 | 31,497.2 |
Total Equity
| 797,760 | 670,390 | 685,350 | 461,450 | 360,240 | 343,450 | 275,340 | 224,019.1 | 216,506.8 | 231,517.2 | 221,053.5 | 175,408.9 | 169,672.4 | 167,651.6 | 94,758 | 80,771.5 | 80,807.2 | 55,940.5 | 43,562.2 | 31,497.2 |
Total Liabilities & Shareholders Equity
| 2,281,980 | 2,110,780 | 1,964,850 | 1,483,170 | 1,318,200 | 1,149,140 | 920,180 | 880,407 | 822,945.9 | 859,191.6 | 776,398.9 | 577,279.8 | 542,295.2 | 461,665.3 | 356,864.9 | 343,115.1 | 261,750.7 | 128,705.7 | 111,253.7 | 85,492.6 |