JSW Energy Peer Comparison

NSE: JSWENERGY | BSE: 533148

₹485.00

₹-9.70 (-1.96%)

As on 01-Oct-2026IST

Market cap

₹88,924 Cr

Revenue (TTM)

₹18,965 Cr

P/E Ratio

45.2

P/B Ratio

2.6

Div. Yield

0.4 %

Edit

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Market cap (₹ Cr)	88,924	72,264	35,082	3,79,812	3,07,093
Revenue (₹ Cr)	18,965	12,210	18,381	59,033	1,91,060
Net Profit (₹ Cr)	2,448.37	4,264.33	3,366.31	14,414.86	25,317.98
Net Margin (%)	12.30	24.32	17.52	23.02	15.16
RoE (%)	6.05	6.63	15.47	23.11	16.05
Price to Earnings	45.20	19.03	10.93	26.64	11.06
Price-To-Book	2.58	1.71	1.60	5.45	1.47

Income Statement (₹ Cr)

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Operating Revenue	18,964.89	12,209.83	18,380.67	59,033.26	1,91,060.23
Total Income	19,903.05	13,203.05	19,218.89	62,613.88	1,93,118.96
Total Expenditure	8,815.99	6,423.24	11,475.72	36,963.75	1,32,123.83
EBITDA	10,148.90	5,786.59	6,904.95	22,069.51	58,936.40
Depreciation	3,336.32	2,139.73	2,505.18	4,643.17	20,276.03
EBIT	6,812.58	3,646.86	4,399.77	17,426.34	38,660.37
Interest	6,030.21	1,767.98	1,304.91	3,411.27	13,719.41
Other Income	938.16	993.22	838.22	3,580.62	2,058.73
Exceptional Items	-65.19	0.00	0.00	0.00	0.00
Profit before Tax	1,655.34	2,872.10	3,933.08	17,595.69	26,999.69
Provision for Tax	-793.03	-338.32	566.77	3,180.83	-2,269.77
Profit after Tax	2,448.37	3,210.42	3,366.31	14,414.86	29,269.46

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Shareholder's Funds	30,751.51	41,437.18	21,524.76	64,936.88	2,03,175.67
Minority Interest	-492.09	-470.80	-157.71	-277.42	-570.77
Non-Current Liabilities	70,374.31	56,058.28	29,365.69	55,549.79	2,32,985.08
Current Liabilities	20,230.02	15,547.76	10,562.56	20,328.21	1,14,505.42
Total Liabilities	1,27,659.78	1,23,142.47	65,559.73	1,41,468.53	5,72,960.46

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Non-Current Assets	1,01,043.76	82,134.75	51,142.24	1,03,037.17	4,29,139.34
Current Assets	15,406.67	23,083.32	8,443.54	28,688.08	94,345.08
Total Assets	1,27,659.78	1,23,142.47	65,559.73	1,41,468.53	5,72,960.46
Total Debt*	75,846.14	52,133.94	27,801.94	53,555.54	2,67,514.25
Net Current Assets	-4,823.35	7,535.56	-2,119.02	8,359.87	-20,160.34
Contingent Liabilities	7,128.63	10,300.92	13,000.10	707.26	31,842.52

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Cash From Operating Activities	9,898.31	3,293.62	5,166.07	20,513.65	50,901.81
Cash Flow from Investing Activities	-20,270.80	-11,138.97	-7,548.52	-26,460.56	-37,578.38
Cash from Financing Activities	10,617.45	8,927.58	2,906.97	6,554.93	-11,328.36
Net Cash Inflow / Outflow	244.96	1,082.23	524.52	608.02	1,995.07

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
ROCE (%)	8.50	6.16	11.27	17.79	8.52
ROE (%)	6.05	6.63	15.47	23.11	16.05
ROA (%)	2.29	2.88	5.47	11.30	5.41
EBIT Margin (%)	35.92	29.87	23.94	29.52	20.23
Net Margin (%)	12.30	24.32	17.52	23.02	15.16
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Revenue Growth (%)	35.37	12.02	16.85	6.64	2.35
EBIT Growth (%)	48.94	-18.85	52.89	6.29	10.78
Net Profit Growth (%)	8.21	4.76	12.74	18.72	79.54
EPS Growth (%)	-17.69	2.51	12.22	-70.62	79.56
Book Value Growth (%)	9.96	4.46	14.96	21.86	10.38

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Price / Earnings	47.41	26.35	10.93	26.64	9.68
Price / Book Value	2.58	1.71	1.60	5.45	1.47
Dividend Yield (%)	0.41	2.24	1.52	0.00	2.84
EV/EBITDA	15.35	20.86	8.99	19.26	9.61
Market Cap (₹ Cr)	82,953.28	74,011.47	37,245.70	2,90,235.60	3,59,705.23

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Debt to Equity	2.11	1.11	1.07	0.66	1.02
Short term debt to equity ratio	0.19	0.04	0.18	0.14	0.29
Current Ratio	0.76	1.48	0.80	1.41	0.82
Quick Ratio	0.71	1.47	0.58	1.23	0.66
Interest Coverage	1.27	2.62	4.01	6.16	2.97

	JSW Energy	NHPC	NLC India	Adani Power	NTPC
Debtors to sales (%)	15.68	21.54	18.16	19.97	19.16
Asset Turnover	0.18	0.11	0.30	0.46	0.35
Receivable days	28.48	81.74	77.84	83.49	69.48
Inventory Days	18.02	8.66	43.76	23.35	36.41
Payable days	--	--	0.00	--	--
Cash Conversion Cycle	--	--	121.60	--	--

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