|
Market Closed -
Bombay S.E.
06:02:29 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 1,251.20 INR | +0.98% |
|
+2.42% | +7.40% |
| 10-27 | JSW Steel Anticipates 8%-9% Growth in H2 Volumes | MT |
| 10-26 | Indian shares snap losing run as investors assess earnings | RE |
Company Valuation: JSW Steel Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,762,464 | 1,651,666 | 2,022,334 | 2,589,880 | 2,740,048 | 3,054,161 | - | - |
| Change | - | -6.29% | 22.44% | 28.06% | 5.8% | 11.46% | - | - |
| Enterprise Value (EV) 1 | 2,310,924 | 2,232,896 | 2,754,574 | 3,374,710 | 3,280,298 | 3,643,538 | 3,629,187 | 3,648,434 |
| Change | - | -3.38% | 23.36% | 22.51% | -2.8% | 11.07% | -0.39% | 0.53% |
| P/E | 8.57x | 40.1x | 23x | 74.2x | 12.3x | 17.7x | 16.1x | 14.7x |
| PBR | 2.61x | 2.48x | 2.61x | 3.26x | 2.74x | 2.64x | 2.31x | 2.03x |
| PEG | - | -0.5x | 0x | -1.2x | 0x | -0.8x | 1.66x | 1.52x |
| Capitalization / Revenue | 1.2x | 1x | 1.16x | 1.53x | 1.48x | 1.45x | 1.36x | 1.26x |
| EV / Revenue | 1.58x | 1.35x | 1.57x | 2x | 1.77x | 1.73x | 1.62x | 1.51x |
| EV / EBITDA | 5.92x | 12x | 9.76x | 14.7x | 11x | 9.38x | 8.61x | 8.04x |
| EV / EBIT | 7x | 20.2x | 13.7x | 24.8x | 16.2x | 12.3x | 11.3x | 10.7x |
| EV / FCF | 14.3x | 26.1x | -74x | 41.1x | 31.2x | 52.6x | 41x | 37x |
| FCF Yield | 7% | 3.82% | -1.35% | 2.43% | 3.2% | 1.9% | 2.44% | 2.7% |
| Dividend per Share 2 | 17.35 | 3.4 | 7.3 | 2.8 | 7.1 | 7.766 | 8.346 | 9.37 |
| Rate of return | 2.37% | 0.49% | 0.88% | 0.26% | 0.63% | 0.62% | 0.67% | 0.75% |
| EPS 2 | 85.49 | 17.14 | 36.17 | 14.32 | 91.25 | 70.82 | 77.67 | 85.17 |
| Distribution rate | 20.3% | 19.8% | 20.2% | 19.6% | 7.78% | 11% | 10.7% | 11% |
| Net sales 1 | 1,463,710 | 1,659,600 | 1,750,060 | 1,688,240 | 1,854,700 | 2,107,868 | 2,241,335 | 2,418,614 |
| EBITDA 1 | 390,070 | 185,470 | 282,360 | 229,040 | 298,210 | 388,410 | 421,662 | 453,853 |
| EBIT 1 | 330,060 | 110,730 | 200,640 | 135,950 | 202,200 | 297,400 | 320,737 | 340,117 |
| Net income 1 | 206,650 | 22,350 | 88,120 | 35,040 | 223,160 | 173,233 | 190,428 | 212,396 |
| Net Debt 1 | 548,460 | 581,230 | 732,240 | 784,830 | 540,250 | 589,377 | 575,026 | 594,273 |
| Reference price 2 | 732.60 | 688.05 | 831.35 | 1,062.95 | 1,122.75 | 1,251.20 | 1,251.20 | 1,251.20 |
| Nbr of stocks (in thousands) | 2,405,766 | 2,400,504 | 2,432,590 | 2,436,502 | 2,440,480 | 2,440,985 | - | - |
| Announcement Date | 5/27/22 | 5/19/23 | 5/17/24 | 5/23/25 | 5/14/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.49x | 1.71x | 9.3x | 0.63% | 31.76B | |
| 13.66x | 1.57x | 8.21x | 0.83% | 61.66B | |
| 7.43x | 1.57x | 4.18x | 8.99% | 48.62B | |
| 19.56x | 0.79x | 6.63x | 1.03% | 44.96B | |
| 14.42x | 1.57x | 9.18x | 0.85% | 35.55B | |
| 18.23x | 2.28x | 5.73x | 3.59% | 31.41B | |
| 11.88x | 1.1x | 6.61x | 2.5% | 22.17B | |
| 16.32x | 1.24x | 10.73x | 1.13% | 22.27B | |
| 11.88x | 0.76x | 6.22x | 3.67% | 21.72B | |
| 13.54x | 0.48x | 5.48x | 3.46% | 19.6B | |
| Average | 14.44x | 1.31x | 7.23x | 2.67% | 33.97B | |
| Weighted average by Cap. | 14.35x | 1.38x | 7.18x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- JSWSTEEL Stock
- Valuation JSW Steel Limited
Select your edition
All financial news and data tailored to specific country editions
