JSW Infrastructure Limited
JSWINFRA · General/Diversified · NSE
₹271
Current Market Price
Fair Value (DCF)
₹113
Margin of Safety
-58.3%
Updated 56m ago
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
49%
ROE
14.3%
Debt/Equity
0.00
WACC
10.5%
Market Cap
₹0.56 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.5%
Return on capital employed
EV / EBITDA
29.3×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
7.2×
EBIT covers interest
Current Ratio
3.02×
Short-term liquidity
Asset Turnover
0.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹270.85
Bear case
₹58.89
MoS -359.9%
Base case
₹112.83
MoS -140.1%
Bull case
₹164.7
MoS -64.5%
Ratio Trends
JSWINFRA · last 4 annual periods
ROE
14.3%
ROCE
17.0%
Operating Margin
—
Debt / Equity
0.48×
PE
—
EV / EBITDA
—
Historical Financials
JSWINFRA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹2247 Cr | ₹3155 Cr | ₹1096 Cr | ₹4471 Cr | +25.8% |
| EBITDA | ₹1039 Cr | ₹1471 Cr | ₹2174 Cr | ₹2642 Cr | +36.5% |
| EBIT | — | — | ₹551 Cr | — | +0.0% |
| PAT | ₹328 Cr | ₹740 Cr | ₹329 Cr | ₹1503 Cr | +66.1% |
| EPS (diluted) | — | — | ₹1.60 | — | +0.0% |
| CFO | ₹1176 Cr | ₹1797 Cr | ₹1803 Cr | ₹2100 Cr | +21.3% |
| CapEx | ₹-509 Cr | ₹-279 Cr | — | ₹-2076 Cr | — |
| FCF | ₹667 Cr | ₹1518 Cr | — | ₹24.9 Cr | -66.6% |
| Total Assets | ₹9429 Cr | ₹9451 Cr | ₹13.8K Cr | ₹16.9K Cr | +21.5% |
| Total Debt | ₹4740 Cr | ₹4568 Cr | ₹111 Cr | ₹5042 Cr | +2.1% |
| Shareholders' Equity | ₹3472 Cr | ₹4089 Cr | ₹8026 Cr | ₹10.5K Cr | +44.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JSWINFRA vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GESHIP GESHIP | — | — | Pending | 16.4% | — |
| ADANIPORTS Adani Ports and Special Economic Zone Limited | -45.1% | 40 | Overvalued | 17.1% | 24.6× |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.35/sh
Last payout
2025-07-01
₹0.80
Peak payout
₹0.80
Trailing yield
0.30%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. JSW Infrastructure Limited (JSWINFRA.NS) trades at 270.85 vs a model fair value of 112.83, a gap of -58.3%. Piotroski F-score: 4/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JSWINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JSWINFRA →
Compare
Head-to-head with peers
Compare JSWINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JSWINFRANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.