Login
Home
Charts
Search
Watchlist
Products

JSW Infrastructure Ltd

JSWINFRA·NSE
363.60-1.09%Wed, 23 Sept '26

JSW Infrastructure Ltd

JSWINFRA
NSE
363.60
-1.09%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
84,719Cr
Close
Close Price
363.60
Industry
Industry
Marine Port & Services
PE
Price To Earnings
51.07
PS
Price To Sales
15.18
Revenue
Revenue
5,582Cr
Rev Gr TTM
Revenue Growth TTM
19.02%
PAT Gr TTM
PAT Growth TTM
-6.17%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
8489401,0961,0101,0011,1821,2831,2241,2661,3501,5221,445
Growth YoY
Revenue Growth YoY%
28.117.919.815.018.025.717.021.226.414.218.618.1
Expenses
ExpensesCr
396460515495481596642643656706753771
Operating Profit
Operating ProfitCr
452480581515521586641581610644769674
OPM
OPM%
53.351.053.051.052.049.650.047.548.247.750.546.6
Other Income
Other IncomeCr
47781049487838990107521757
Interest Expense
Interest ExpenseCr
7114313482-8025685510593130102
Depreciation
DepreciationCr
101108134135134138140143149164158166
PBT
PBTCr
328307417392554276581473463439498463
Tax
TaxCr
72538895180-606683947474105
PAT
PATCr
256254329297374336516390369365424358
Growth YoY
PAT Growth YoY%
85.0117.98.9-8.046.132.456.731.4-1.38.7-17.8-8.2
NPM
NPM%
30.227.030.029.437.328.440.231.829.127.027.824.8
EPS
EPS
1.41.21.61.41.81.62.51.91.71.72.01.6
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
8489401,0961,0101,0011,1821,2831,2241,2661,3501,5221,445
Growth YoY
Revenue Growth YoY%
28.117.919.815.018.025.717.021.226.414.218.618.1
Expenses
ExpensesCr
396460515495481596642643656706753771
Operating Profit
Operating ProfitCr
452480581515521586641581610644769674
OPM
OPM%
53.351.053.051.052.049.650.047.548.247.750.546.6
Other Income
Other IncomeCr
47781049487838990107521757
Interest Expense
Interest ExpenseCr
7114313482-8025685510593130102
Depreciation
DepreciationCr
101108134135134138140143149164158166
PBT
PBTCr
328307417392554276581473463439498463
Tax
TaxCr
72538895180-606683947474105
PAT
PATCr
256254329297374336516390369365424358
Growth YoY
PAT Growth YoY%
85.0117.98.9-8.046.132.456.731.4-1.38.7-17.8-8.2
NPM
NPM%
30.227.030.029.437.328.440.231.829.127.027.824.8
EPS
EPS
1.41.21.61.41.81.62.51.91.71.72.01.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
7148889981,0801,1431,6042,2733,1953,7634,4765,3615,582
Growth
Revenue Growth%
29.024.412.48.25.840.341.840.517.818.919.819.0
Expenses
ExpensesCr
2383784105505247871,1641,5751,7982,2142,7582,886
Operating Profit
Operating ProfitCr
4765105885306198161,1091,6201,9652,2622,6042,696
OPM
OPM%
66.757.458.949.154.250.948.850.752.250.548.648.3
Other Income
Other IncomeCr
2558771019475106178269353266233
Interest Expense
Interest ExpenseCr
8290130177277228420596332266383430
Depreciation
DepreciationCr
14282157171202271370391436547614636
PBT
PBTCr
2783963772842343934268111,4651,8031,8731,863
Tax
TaxCr
25859712381089661304281326348
PAT
PATCr
2533102812721972853307501,1611,5211,5471,515
Growth
PAT Growth%
71.022.8-9.5-3.1-27.744.816.1126.854.931.11.7-6.2
NPM
NPM%
35.435.028.125.217.217.814.523.530.934.028.927.1
EPS
EPS
42.151.246.744.331.848.61.84.16.07.37.37.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
7148889981,0801,1431,6042,2733,1953,7634,4765,3615,582
Growth
Revenue Growth%
29.024.412.48.25.840.341.840.517.818.919.819.0
Expenses
ExpensesCr
2383784105505247871,1641,5751,7982,2142,7582,886
Operating Profit
Operating ProfitCr
4765105885306198161,1091,6201,9652,2622,6042,696
OPM
OPM%
66.757.458.949.154.250.948.850.752.250.548.648.3
Other Income
Other IncomeCr
2558771019475106178269353266233
Interest Expense
Interest ExpenseCr
8290130177277228420596332266383430
Depreciation
DepreciationCr
14282157171202271370391436547614636
PBT
PBTCr
2783963772842343934268111,4651,8031,8731,863
Tax
TaxCr
25859712381089661304281326348
PAT
PATCr
2533102812721972853307501,1611,5211,5471,515
Growth
PAT Growth%
71.022.8-9.5-3.1-27.744.816.1126.854.931.11.7-6.2
NPM
NPM%
35.435.028.125.217.217.814.523.530.934.028.927.1
EPS
EPS
42.151.246.744.331.848.61.84.16.07.37.37.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
57566060606060360410415417
Reserves
ReservesCr
1,2441,7982,5532,8272,4882,8313,2123,6357,6169,28210,460
Current Liabilities
Current LiabilitiesCr
4719278475188889739077147281,3721,948
Non Current Liabilities
Non Current LiabilitiesCr
8891,1441,6072,2253,1074,1935,0514,6484,8695,0686,718
Total Liabilities
Total LiabilitiesCr
2,7904,0825,2595,8286,7478,2559,4299,45113,82816,92820,358
Current Assets
Current AssetsCr
4866561,1291,3861,5001,4032,3362,7905,3884,1394,422
Non Current Assets
Non Current AssetsCr
2,3053,4264,1304,4415,2476,8527,0936,6608,43912,79015,936
Total Assets
Total AssetsCr
2,7904,0825,2595,8286,7478,2559,4299,45113,82816,92820,358
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
57566060606060360410415417
Reserves
ReservesCr
1,2441,7982,5532,8272,4882,8313,2123,6357,6169,28210,460
Current Liabilities
Current LiabilitiesCr
4719278475188889739077147281,3721,948
Non Current Liabilities
Non Current LiabilitiesCr
8891,1441,6072,2253,1074,1935,0514,6484,8695,0686,718
Total Liabilities
Total LiabilitiesCr
2,7904,0825,2595,8286,7478,2559,4299,45113,82816,92820,358
Current Assets
Current AssetsCr
4866561,1291,3861,5001,4032,3362,7905,3884,1394,422
Non Current Assets
Non Current AssetsCr
2,3053,4264,1304,4415,2476,8527,0936,6608,43912,79015,936
Total Assets
Total AssetsCr
2,7904,0825,2595,8286,7478,2559,4299,45113,82816,92820,358

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
6166003282599901,1761,7971,8032,1002,022
Investing Cash Flow
Investing Cash FlowCr
-1,052-1,098-495-379-1,637-801-883-4,205-1,697-2,062
Financing Cash Flow
Financing Cash FlowCr
3875401402266413-8252,504-521227
Net Cash Flow
Net Cash FlowCr
-4941-27107-637790102-118187
Free Cash Flow
Free Cash FlowCr
-424-338-223-400-6026691,5281,55526-467
CFO To PAT
CFO To PAT%
198.4213.6120.6131.6347.9356.0239.8155.4138.1130.7
CFO To EBITDA
CFO To EBITDA%
120.8102.061.941.8121.3106.0110.991.892.877.6
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
6166003282599901,1761,7971,8032,1002,022
Investing Cash Flow
Investing Cash FlowCr
-1,052-1,098-495-379-1,637-801-883-4,205-1,697-2,062
Financing Cash Flow
Financing Cash FlowCr
3875401402266413-8252,504-521227
Net Cash Flow
Net Cash FlowCr
-4941-27107-637790102-118187
Free Cash Flow
Free Cash FlowCr
-424-338-223-400-6026691,5281,55526-467
CFO To PAT
CFO To PAT%
198.4213.6120.6131.6347.9356.0239.8155.4138.1130.7
CFO To EBITDA
CFO To EBITDA%
120.8102.061.941.8121.3106.0110.991.892.877.6

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
51,55567,14850,51684,719
Price To Earnings
Price To Earnings
43.644.132.951.1
Price To Sales
Price To Sales
13.715.09.415.2
Price To Book
Price To Book
6.36.84.64.9
EV To EBITDA
EV To EBITDA
26.630.821.233.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
94.184.377.868.791.364.262.362.263.961.057.457.4
OPM
OPM%
66.757.458.949.154.250.948.850.752.250.548.648.3
NPM
NPM%
35.435.028.125.217.217.814.523.530.934.028.927.1
ROCE
ROCE%
15.714.511.89.49.78.810.616.414.114.012.712.7
ROE
ROE%
19.416.710.89.47.79.810.118.814.515.714.214.2
ROA
ROA%
9.17.65.34.72.93.53.57.98.49.07.67.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
51,55567,14850,51684,719
Price To Earnings
Price To Earnings
43.644.132.951.1
Price To Sales
Price To Sales
13.715.09.415.2
Price To Book
Price To Book
6.36.84.64.9
EV To EBITDA
EV To EBITDA
26.630.821.233.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
94.184.377.868.791.364.262.362.263.961.057.457.4
OPM
OPM%
66.757.458.949.154.250.948.850.752.250.548.648.3
NPM
NPM%
35.435.028.125.217.217.814.523.530.934.028.927.1
ROCE
ROCE%
15.714.511.89.49.78.810.616.414.114.012.712.7
ROE
ROE%
19.416.710.89.47.79.810.118.814.515.714.214.2
ROA
ROA%
9.17.65.34.72.93.53.57.98.49.07.67.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
JSW Infrastructure is India’s second-largest private commercial port operator, but its real story is how it turned a captive cost centre into a commercial growth engine. Born in 2004 to simply move raw materials for its sister steel plants, the company spent fifteen years perfecting that job before opening its docks to the outside world in 2019 - and has since grown third-party cargo from almost nothing to nearly half its volumes. The recurring approach is visible across every asset: find a deep-draft location near a major industrial customer, lock it in with a multi-decade concession, then layer on mechanised handling and its own rail and road links so cargo moves faster than anyone else can move it. # Business segments Three engines at different stages - a port-operations core that generates the cash, a logistics network being stitched together through acquisitions to feed those ports, and a slurry pipeline that is a dedicated iron-ore highway under construction - each built on the cargo needs of the JSW Group before being opened to outsiders. ## 1. Port operations: where the cargo hits the water **The company owns and operates 12 port concessions on both Indian coasts plus three international assets, charging a fee for every tonne loaded, unloaded, or stored - and nearly half that cargo now comes from customers outside the JSW Group.** - **Concessions are the moat** - each port operates under a 30-to-50-year agreement with a port authority, and the capacity-weighted average remaining life across the portfolio is roughly 24 years, with the flagship Jaigarh Port still having 34 years left. - **Deep draft means bigger ships** - most locations have a natural deep draft, so vessels as large as 400,000 DWT (Cape size and Post-Panamax) can berth directly at Jaigarh, avoiding the cost and delay of offshore lightering. - **Mechanised for speed** - the terminals run on Mobile Harbour Cranes, Reach Stackers, conveyors, and its own dredgers, which keeps vessel turnaround times short and lets the company handle 122 million tonnes in a year across a capacity of 177 million tonnes. - **Cargo mix is deliberately broad** - the ports handle dry bulk (coal, iron ore, limestone), liquid bulk (LPG, fuel oil, naphtha), and containers, so the business is not tied to any single commodity cycle. - **International foothold is fee-based** - in the UAE, the company earns from a liquid storage terminal in Fujairah (465,000 cubic metres of tankage) and from operating and maintaining two dry-bulk terminals for a fee, while a greenfield port in Oman (27 million tonnes per annum, 51% owned) is under construction to export limestone and gypsum. ## 2. Logistics: the inland network that feeds the ports **A collection of rail fleets, container depots, and multi-modal parks - assembled through a rapid series of acquisitions - that captures cargo hundreds of kilometres from the coast and delivers it to the company’s own terminals.** - **Fleet is scaling fast** - the rail fleet will scale from 25 rakes post-acquisition to 45 rakes by FY2027, targeting 110 rakes by FY2030, supported by long-term contracts with JSW Steel and Bhushan Power and Steel. - **Land bank locks in nodes** - the company owns 283 acres of logistics land (143 acres near Mumbai, 140 acres in Gujarat), with most of it already developed into container yards and cargo terminals, and is building a new multi-modal park on 86 acres in Karnataka near JSW Steel’s Vijayanagar plant. ## 3. Slurry pipeline: a dedicated iron-ore highway under construction **A 302-kilometre underground pipeline being built to pump iron ore from mine to port - paid for by a 20-year take-or-pay contract that guarantees revenue whether the pipe runs full or not.** - **Take-or-pay de-risks the investment** - JSW Steel has committed to pay for transporting 18 million tonnes per year (out of a 30-million-tonne capacity) for 20 years, with the annual consideration starting at ₹1,324 crore and escalating each year, so the pipeline earns a fixed fee per tonne regardless of actual volumes moved. - **Plugs directly into its own port** - the pipeline terminates at the upcoming Jatadhar Port in Odisha, which the company is developing to serve JSW Steel’s proposed 8-million-tonne pellet plant, creating a closed loop from mine to ship. # Group structure and partners **The company is the listed port-and-logistics arm of the Sajan Jindal Family Trust, which holds roughly 79% of the equity, and it runs each asset through a separate subsidiary - a structure that isolates concession risk and makes acquisitions clean.** - **One subsidiary per concession** - Jaigarh, Dharamtar, Paradip, Ennore, and every other port or terminal sits in its own corporate entity, with the parent company holding direct or step-down ownership. - **International ventures are ring-fenced** - the UAE terminals and the Oman greenfield port are held through JSW Terminal (Middle East) FZE and JSW Overseas FZE, with the Oman project structured as a 51:49 joint venture with Minerals Development Oman, a state-owned entity.

Documents — JSW Infrastructure Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/as-6326ecd394a252cc835665b0.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/li11p5qa8ucppvwbjbbbpojh.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/aq8okoyfdmh1quq1y9c2zvjf.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/epms6hrlwr63evozmqmrly4z.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/xr7vum9k6xdd84og3scae5ok.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/9zckxt5hqj752ze11hjgv0sz.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/qkgm5n8top1kebjuxagtwhcr.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/eosvjx8gvrjnz3syuepmzavh.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/x8mz9aopqakhj6szwm0nnvi4.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/si8p378zvhfw7soztq0mx386.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/adtvzklpfp4jignwb03vv56g.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/n2du1wd3n7kizqsr0ncteshq.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/irlaiyffp47ccqhq5f13wa19.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/z7sl42ptpnehc5b6tpi8le4k.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/bq0r9kq24f25mma1vwvyirf9.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/amx6k7dn4pqi4sotzugzdu9s.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/1u985amigfeqrwd324twy1tn.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/7xtq4lqkapxcly4vv5yn1di2.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/x6u3swxjb2rzcy2qnmylizoc.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/gu3st9cl08a63rsfnxonu8n4.pdf

Concall Transcript Summaries — JSW Infrastructure Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AJSWINFRA/transcript-notes/202606/as-6326ecd394a252cc835665b0.pdf