JSW Energy Ltd.

Financial

	JSW Energy	Torrent Power	Tata Power
Operational Metrics
Hydro
Capacity Utilization - Hydro Electricity	22.0 %	n/a	32.0 %
Generation Capacity - Hydro Electricity	1391.0 MW	n/a	880.0 MW
Power Generation Sector
Capacity Utilization - Renewable	15.23 %	23.29 %	18.84 %
Capacity Utilization - Electricity	38.92 %	17.95 %	43.73 %
Capacity Utilization - Hydro - Karcham Wangtoo	46.81 %	n/a	n/a
Capacity Utilization - Hydro - Baspa	51.44 %	n/a	n/a
Capacity Utilization - Thermal - Barmer	74.0 %	n/a	n/a
Capacity Utilization - Thermal - Vijayanagar	61.0 %	n/a	n/a
Capacity Utilization - Thermal - Ratnagiri	85.0 %	n/a	n/a
Generation Capacity - Electricity	7189.0 MW	4159.5 MW	14453.0 MW
Capacity Utilization - Conventional Energy	54.38 %	16.1 %	n/a
Generation Capacity - Conventional Energy	4899.0 MW	3092.0 MW	10183.0 MW
Renewable
Generation Capacity - Renewable	2290.0 MW	1067.5 MW	4270.0 MW
Solar Power
Generation Capacity - Solar	675.0 MW	263.0 MW	3247.0 MW
Thermal
Generation Capacity - Thermal	3508.0 MW	3092.0 MW	9303.0 MW
Capacity Utilization - Thermal	74.0 %	16.1 %	68.86 %
Wind
Generation Capacity - Wind	1615.0 MW	804.5 MW	1023.0 MW
Financials
5 yr Average ROE	7.73 %	11.87 %	8.88 %
5yr average Equity Multiplier	2.37	2.57	4.83
5yr Average Asset Turnover Ratio	0.25	0.61	0.36
5yr Avg Net Profit Margin	13.57 %	7.5 %	4.99 %
Price to Book	5.29	6.14	4.54
P/E	63.93	39.31	38.25
5yr Avg Cash Conversion Cycle	72.25 Days	36.98 Days	69.9 Days
Inventory Days	26.7 Days	13.88 Days	23.09 Days
Days Receivable	38.9 Days	27.34 Days	42.83 Days
Days Payable	21.51 Days	0.0	0.0
5yr Average Interest Coverage Ratio	2.64	2.71	1.8
5yr Avg ROCE	8.66 %	13.21 %	7.76 %
5yr Avg Operating Profit Margin	41.5 %	25.92 %	22.42 %
5 yr average Debt to Equity	0.83	0.94	2.34
5yr CAGR Net Profit	16.28 %	18.69 %	7.2 %
5yr Average Return on Assets	3.31 %	4.61 %	1.84 %
Shareholdings
Promoter Holding	69.32 %	53.57 %	46.86 %
Share Pledged by Promoters	10.8 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-5.36 %	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	-0.75 %	0.93 %	-3.24 %

Business

	JSW Energy	Torrent Power	Tata Power
Product Wise Break-Up	Product Wise Break-Up Power 85.42 Generation 6.08 Operator Fees 2.1 Transmission 0.69 Regasified Liquefied Natural Gas(RLNG) 0 Revenue from sale of cable products 0 Revenue from power supply 0 Transmission & Distribution 0 Distribution and Others. 0 Renewables 0 Generation 0 Others 5.71	Product Wise Break-Up Renewables 0 Power 85.65 Regasified Liquefied Natural Gas (RLNG) 11.94 Operator Fees 0 Power 0 Distribution and Others. 0 Transmission & Distribution 0 Transmission 0 Cables 1.4 Generation 0 Others 1.01	Product Wise Break-Up Renewable Energy 15.52 Revenue from power supply 0 Regasified Liquefied Natural Gas(RLNG) 0 Operator Fees 0 Power 0 Distribution and Others. 0 transmission 52.81 Transmission 0 Revenue from sale of cable products 0 Generation 30.99 Others 0.68
Segment Break-Up	Segment Break-Up Others 100	Segment Break-Up Others 100	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 99.84 Rest of the World 0.16
Operating Profit Break-Up	Operating Profit Break-Up Renewables 23.83 Transmission and Distribution 0 Generation 0 Others 76.17	Operating Profit Break-Up Renewables 16.25 Transmission and Distribution 63.88 Generation 19.87	Operating Profit Break-Up Renewables 23.49 Transmission and Distribution 31.01 Generation 43.59 Others 1.91
Asset Break-Up	Asset Break-Up India 99.78 Transmission and Distribution 0 Renewables 0 Generation 0 Others 0.22	-	Asset Break-Up India 0 Transmission and Distribution 28.81 Renewables 27.8 Generation 29.93 Others 13.46

JSW Energy Ltd.

SIGN UP FOR FREE