JSW Infrastructure Peer Comparison

NSE: JSWINFRA | BSE: 543994

₹319.25

₹3.15 (1.00%)

As on 02-Nov-2026 09:59IST

Market cap

₹73,756 Cr

Revenue (TTM)

₹5,798 Cr

P/E Ratio

51.2

P/B Ratio

4.1

Div. Yield

0.3 %

Edit

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Market cap (₹ Cr)	73,756	4,28,133	92,878	10,391	1,433
Revenue (₹ Cr)	5,798	42,603	15,992	5,092	609
Net Profit (₹ Cr)	1,474.35	13,520.91	501.56	397.70	67.20
Net Margin (%)	23.81	30.24	3.06	7.68	10.99
RoE (%)	10.45	13.95	--	15.62	21.14
Price to Earnings	51.15	31.42	185.65	26.11	21.40
Price-To-Book	4.10	4.19	-35.44	3.93	4.30

Income Statement (₹ Cr)

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Operating Revenue	5,797.75	42,603.37	15,991.62	5,092.24	608.79
Total Income	6,192.48	44,711.60	16,398.68	5,178.33	611.49
Total Expenditure	3,242.63	17,424.46	9,923.76	4,616.26	494.26
EBITDA	2,555.12	25,178.91	6,067.86	475.98	114.53
Depreciation	663.01	6,423.18	1,865.60	49.27	15.06
EBIT	1,892.11	18,755.73	4,202.26	426.71	99.46
Interest	376.20	4,704.01	3,797.48	36.27	10.96
Other Income	394.73	2,108.23	407.06	86.09	2.70
Exceptional Items	-79.73	-238.46	-189.52	0.00	0.00
Profit before Tax	1,830.91	15,921.49	622.32	476.53	91.20
Provision for Tax	356.56	2,400.58	120.76	78.83	24.01
Profit after Tax	1,474.35	13,520.91	501.56	397.70	67.20

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Shareholder's Funds	18,005.26	1,02,239.94	-2,482.06	2,645.02	332.85
Minority Interest	-32.41	-58.26	-287.49	0.25	0.00
Non-Current Liabilities	8,102.63	63,736.96	48,897.37	115.21	69.95
Current Liabilities	2,176.04	27,861.91	13,100.52	1,070.05	157.04
Total Liabilities	20,215.11	1,83,098.53	54,557.87	3,620.18	540.25

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Non-Current Assets	15,696.87	1,52,948.80	38,495.55	1,045.17	323.63
Current Assets	9,848.50	21,753.74	14,449.07	2,720.08	179.58
Total Assets	20,215.11	1,83,098.53	54,557.87	3,620.18	540.25
Total Debt*	6,409.86	55,102.97	42,195.88	732.32	120.63
Net Current Assets	7,672.46	-6,108.17	1,348.55	1,650.03	22.54
Contingent Liabilities	148.91	1,472.66	1,036.00	238.05	23.43

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Cash From Operating Activities	2,021.50	20,356.25	4,883.53	169.29	57.48
Cash Flow from Investing Activities	-2,062.15	-13,190.70	-3,576.56	-363.89	-102.91
Cash from Financing Activities	227.15	-5,483.40	-1,238.33	177.86	44.38
Net Cash Inflow / Outflow	186.50	1,682.15	68.64	-16.74	-1.04

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
ROCE (%)	14.26	15.03	11.88	17.18	22.76
ROE (%)	10.45	13.95	0.00	15.62	21.14
ROA (%)	6.30	7.86	0.89	11.86	13.22
EBIT Margin (%)	32.64	44.02	26.28	8.38	16.34
Net Margin (%)	23.81	30.24	3.06	7.68	10.99
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Revenue Growth (%)	17.02	22.62	29.05	23.93	21.39
EBIT Growth (%)	12.37	16.94	54.34	24.69	56.31
Net Profit Growth (%)	-8.40	14.54	263.65	9.86	64.67
EPS Growth (%)	-8.95	8.07	163.51	9.84	47.37
Book Value Growth (%)	13.14	54.10	0.86	18.44	68.66

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Price / Earnings	45.84	30.69	149.67	25.69	21.33
Price / Book Value	4.08	4.15	-35.38	3.86	4.29
Dividend Yield (%)	0.29	0.41	0.00	0.46	0.41
EV/EBITDA	30.33	18.67	21.36	21.79	13.49
Market Cap (₹ Cr)	50,159.49	3,02,599.96	89,435.28	9,732.92	961.22

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Debt to Equity	0.38	0.43	-15.80	0.03	0.13
Short term debt to equity ratio	0.02	0.01	-0.37	0.21	0.24
Current Ratio	4.53	0.78	1.10	2.54	1.14
Quick Ratio	4.45	0.75	1.06	1.43	0.61
Interest Coverage	5.87	4.38	1.16	14.14	9.32

	JSW Infrastructure	Adani Ports	GMR Airports	Gravita India	Tinna Rubber
Debtors to sales (%)	18.46	16.18	4.03	12.44	9.30
Asset Turnover	0.25	0.25	0.28	1.52	1.20
Receivable days	63.55	50.95	13.89	30.21	36.17
Inventory Days	9.57	5.69	8.66	70.17	46.67
Payable days	--	--	433.71	5.71	70.36
Cash Conversion Cycle	--	--	-411.16	94.67	12.48

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.