|
Delayed
Bombay S.E.
03:10:20 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 1,242.30 INR | -0.38% |
|
+1.72% | +6.67% |
| 10:42pm | 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 | 3,044,031 | - | - |
| Change | - | -6.29% | 22.44% | 28.06% | 5.8% | 11.09% | - | - |
| Enterprise Value (EV) 1 | 2,310,924 | 2,232,896 | 2,754,574 | 3,374,710 | 3,280,298 | 3,633,408 | 3,619,057 | 3,638,303 |
| Change | - | -3.38% | 23.36% | 22.51% | -2.8% | 10.76% | -0.39% | 0.53% |
| P/E | 8.57x | 40.1x | 23x | 74.2x | 12.3x | 17.6x | 16.1x | 14.6x |
| PBR | 2.61x | 2.48x | 2.61x | 3.26x | 2.74x | 2.64x | 2.3x | 2.02x |
| PEG | - | -0.5x | 0x | -1.2x | 0x | -0.8x | 1.66x | 1.51x |
| Capitalization / Revenue | 1.2x | 1x | 1.16x | 1.53x | 1.48x | 1.44x | 1.36x | 1.26x |
| EV / Revenue | 1.58x | 1.35x | 1.57x | 2x | 1.77x | 1.72x | 1.61x | 1.5x |
| EV / EBITDA | 5.92x | 12x | 9.76x | 14.7x | 11x | 9.35x | 8.58x | 8.02x |
| EV / EBIT | 7x | 20.2x | 13.7x | 24.8x | 16.2x | 12.2x | 11.3x | 10.7x |
| EV / FCF | 14.3x | 26.1x | -74x | 41.1x | 31.2x | 52.4x | 40.9x | 36.9x |
| FCF Yield | 7% | 3.82% | -1.35% | 2.43% | 3.2% | 1.91% | 2.45% | 2.71% |
| 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 | 1,247.05 | 1,247.05 | 1,247.05 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.61x | 1.72x | 9.35x | 0.62% | 32.05B | |
| 14.31x | 1.6x | 8.25x | 0.83% | 61.44B | |
| 7.67x | 1.61x | 4.28x | 8.71% | 50.14B | |
| 19.92x | 0.8x | 6.74x | 1.01% | 45.82B | |
| 14.23x | 1.55x | 9.06x | 0.86% | 35.1B | |
| 18.2x | 2.28x | 5.72x | 3.6% | 31.36B | |
| 12.04x | 1.11x | 6.68x | 2.47% | 22.54B | |
| 11.99x | 0.76x | 6.24x | 3.63% | 21.97B | |
| 16.17x | 1.23x | 10.68x | 1.15% | 22.05B | |
| 13.85x | 0.48x | 4.82x | 4.38% | 19.56B | |
| Average | 14.60x | 1.31x | 7.18x | 2.73% | 34.2B | |
| Weighted average by Cap. | 14.54x | 1.39x | 7.15x | 2.76% |
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
