Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹57,116Cr
Rev Gr TTM
Revenue Growth TTM
19.42%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

JSWINFRA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | 5.6 | 28.1 | 17.9 | 19.8 | 15.0 | 18.0 | 25.7 | 17.0 | 21.2 | 26.4 | 14.2 |
| 444 | 427 | 396 | 460 | 515 | 495 | 481 | 596 | 642 | 643 | 656 | 706 |
Operating Profit Operating ProfitCr |
| 51.5 | 51.4 | 53.3 | 51.0 | 53.0 | 51.0 | 52.0 | 49.6 | 50.0 | 47.5 | 48.2 | 47.7 |
Other Income Other IncomeCr | 58 | 40 | 47 | 78 | 104 | 94 | 87 | 83 | 89 | 90 | 107 | 52 |
Interest Expense Interest ExpenseCr | 136 | -16 | 71 | 143 | 134 | 82 | -80 | 256 | 8 | 55 | 105 | 93 |
Depreciation DepreciationCr | 98 | 95 | 101 | 108 | 134 | 135 | 134 | 138 | 140 | 143 | 149 | 164 |
| 295 | 412 | 328 | 307 | 417 | 392 | 554 | 276 | 581 | 473 | 463 | 439 |
| -7 | 90 | 72 | 53 | 88 | 95 | 180 | -60 | 66 | 83 | 94 | 74 |
|
Growth YoY PAT Growth YoY% | | 122.5 | 85.0 | 117.9 | 8.9 | -8.0 | 46.1 | 32.4 | 56.7 | 31.4 | -1.3 | 8.7 |
| 33.0 | 36.7 | 30.2 | 27.0 | 30.0 | 29.4 | 37.3 | 28.4 | 40.2 | 31.8 | 29.1 | 27.0 |
| 1.7 | 1.8 | 1.4 | 1.2 | 1.6 | 1.4 | 1.8 | 1.6 | 2.5 | 1.9 | 1.7 | 1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 24.4 | 12.4 | 8.2 | 5.8 | 40.3 | 41.8 | 40.5 | 17.8 | 18.9 | 14.4 |
| 238 | 378 | 410 | 550 | 524 | 787 | 1,164 | 1,575 | 1,798 | 2,214 | 2,647 |
Operating Profit Operating ProfitCr |
| 66.7 | 57.4 | 58.9 | 49.1 | 54.2 | 50.9 | 48.8 | 50.7 | 52.2 | 50.5 | 48.3 |
Other Income Other IncomeCr | 25 | 58 | 77 | 101 | 94 | 75 | 106 | 178 | 269 | 353 | 338 |
Interest Expense Interest ExpenseCr | 82 | 90 | 130 | 177 | 277 | 228 | 420 | 596 | 332 | 266 | 260 |
Depreciation DepreciationCr | 142 | 82 | 157 | 171 | 202 | 271 | 370 | 391 | 436 | 547 | 596 |
| 278 | 396 | 377 | 284 | 234 | 393 | 426 | 811 | 1,465 | 1,803 | 1,956 |
| 25 | 85 | 97 | 12 | 38 | 108 | 96 | 61 | 304 | 281 | 318 |
|
| | 22.8 | -9.5 | -3.1 | -27.7 | 44.8 | 16.1 | 126.8 | 54.9 | 31.1 | 7.7 |
| 35.4 | 35.0 | 28.1 | 25.2 | 17.2 | 17.8 | 14.5 | 23.5 | 30.9 | 34.0 | 32.0 |
| 42.1 | 51.2 | 46.7 | 44.3 | 31.8 | 48.6 | 1.8 | 4.1 | 6.0 | 7.3 | 7.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 57 | 56 | 60 | 60 | 60 | 60 | 60 | 360 | 410 | 415 | 416 |
| 1,244 | 1,798 | 2,553 | 2,827 | 2,488 | 2,831 | 3,212 | 3,635 | 7,616 | 9,282 | 9,788 |
Current Liabilities Current LiabilitiesCr | 471 | 927 | 847 | 518 | 888 | 973 | 907 | 714 | 728 | 1,372 | 1,377 |
Non Current Liabilities Non Current LiabilitiesCr | 889 | 1,144 | 1,607 | 2,225 | 3,107 | 4,193 | 5,051 | 4,648 | 4,869 | 5,068 | 5,317 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 486 | 656 | 1,129 | 1,386 | 1,500 | 1,403 | 2,336 | 2,790 | 5,388 | 4,139 | 4,032 |
Non Current Assets Non Current AssetsCr | 2,305 | 3,426 | 4,130 | 4,441 | 5,247 | 6,852 | 7,093 | 6,660 | 8,439 | 12,790 | 13,670 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 616 | 600 | 328 | 259 | 990 | 1,176 | 1,797 | 1,803 | 2,100 |
Investing Cash Flow Investing Cash FlowCr | -1,052 | -1,098 | -495 | -379 | -1,637 | -801 | -883 | -4,205 | -1,697 |
Financing Cash Flow Financing Cash FlowCr | 387 | 540 | 140 | 226 | 641 | 3 | -825 | 2,504 | -521 |
|
Free Cash Flow Free Cash FlowCr | -424 | -338 | -223 | -400 | -602 | 669 | 1,528 | 1,555 | 26 |
| 198.4 | 213.6 | 120.6 | 131.6 | 347.9 | 356.0 | 239.8 | 155.4 | 138.1 |
CFO To EBITDA CFO To EBITDA% | 120.8 | 102.0 | 61.9 | 41.8 | 121.3 | 106.0 | 110.9 | 91.8 | 92.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,555 | 67,148 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.6 | 44.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.7 | 15.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 6.8 |
| 1.8 | 2.8 | 2.3 | 3.6 | 4.1 | 4.8 | 3.3 | 1.8 | 26.6 | 30.8 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 66.7 | 57.4 | 58.9 | 49.1 | 54.2 | 50.9 | 48.8 | 50.7 | 52.2 | 50.5 |
| 35.4 | 35.0 | 28.1 | 25.2 | 17.2 | 17.8 | 14.5 | 23.5 | 30.9 | 34.0 |
| 15.7 | 14.5 | 11.8 | 9.4 | 9.7 | 8.8 | 10.6 | 16.4 | 14.1 | 14.0 |
| 19.4 | 16.7 | 10.8 | 9.4 | 7.7 | 9.8 | 10.1 | 18.8 | 14.5 | 15.7 |
| 9.1 | 7.6 | 5.3 | 4.7 | 2.9 | 3.5 | 3.5 | 7.9 | 8.4 | 9.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
JSW Infrastructure Ltd is India’s **second-largest private commercial port operator** with a current cargo-handling capacity of **177 million tonnes per annum (MTPA)** across **12 strategically located port concessions** on both the western and eastern coasts of India. As a key member of the **US$23–24 billion JSW Group**, the company has evolved from a captive logistics arm serving JSW Steel to a diversified, commercially focused port and integrated logistics solutions provider. Listed on Indian stock exchanges in October 2023, JSW Infrastructure has a **current market capitalization of approximately $7–8 billion**, reflecting strong investor confidence.
The company is undergoing a major strategic transformation under the leadership of **Mr. Devki Nandan Sharma**, transitioning from a port-centric model to a **pan-India integrated logistics player**, with a vision to deliver end-to-end, multi-modal, last-mile connectivity solutions.
---
### **Core Business & Operations**
#### **Domestic Port Operations**
- Operates **12 port concessions** across key Indian states including Maharashtra, Goa, Karnataka, Odisha, Tamil Nadu, Andhra Pradesh, and Telangana.
- Ports are located near industrial clusters, mineral belts, and JSW Group plants, ensuring strong cargo visibility and reduced logistics costs.
- Terminals feature **deep draft access** (up to 14–18 meters), enabling direct berthing of **Cape-size and Post-Panamax vessels**.
- Utilizes **highly mechanized handling systems** to ensure fast vessel turnaround and high asset utilization.
- Cargo types include **dry bulk (coal, iron ore, limestone), liquid bulk (fuel oil, naphtha), containers, LPG/LNG, and break bulk**.
#### **International Presence**
- Owns a **465,000 cubic meter commercial liquid storage terminal** in **Fujairah, UAE**, acquired in Q3 FY24 for $187 million, marking entry into the global liquid storage market.
- Holds **Operations & Maintenance (O&M) contracts** for two **dry bulk terminals** in the UAE:
- **Fujairah Terminal (24 MTPA)**
- **Dibba Bulk Handling Terminal (17 MTPA)**
- These international assets enhance global footprint, provide annuity-like revenue, and serve as a hub for Indian steel and cement companies importing aggregates and limestone.
#### **Cargo & Utilization**
- Handled **117 million tonnes (MMT) of cargo in FY2025**, a 9% YoY increase.
- **Third-party cargo share** has surged from **3% in FY2019 to 52% in FY2025**, reducing reliance on group cargo. The company aims for a **50:50 split between group and third-party cargo** within five years.
- Current **port capacity utilization** stands at **~64% (FY2025)**, with plans to increase to **70–75% by FY2027** through organic growth and brownfield expansions.
---
### **Strategic Growth Vision: ‘400 MTPA by 2030’**
JSW Infrastructure aims to **expand its cargo-handling capacity from 177 MTPA in FY2025 to 400 MTPA by FY2030**—a **2.3x increase** requiring **₹30,000 crore (~$3.6 billion)** in capital expenditure.
#### **Growth Avenues:**
1. **Greenfield Port Development**
- **Keni Port (Karnataka)**: 30 MTPA deep-water, all-weather commercial port under DBFOT model. CAPEX: ₹4,119 crore.
- **Jatadhar Port (Odisha)**: 30 MTPA greenfield port to serve steel and mining clusters.
- **Murbe Port (Palghar, Maharashtra)**: 5–19 MTPA capacity, under development.
2. **Brownfield Expansions**
- **Jaigarh Port (Maharashtra)**: Expansion from 55 MTPA to 70 MTPA (CAPEX: ₹2,359 crore).
- **Dharamtar Port (Maharashtra)**: Expansion from 34 MTPA to 55 MTPA.
- Drivers: Anchor demand from JSW Steel’s upcoming 5 MTPA Dolvi steel plant.
3. **New Terminals via PPP & Privatization**
- Awarded two **liquid cargo berths (LB3 & LB4)** at **Jawaharlal Nehru Port (JNPA)**: 4.5 MTPA capacity.
- Won PPP bid for a **7 MTPA dry bulk terminal at Tuticorin Port**.
---
### **Expansion into Integrated Logistics**
In June 2025, JSW Infrastructure made a strategic foray into inland logistics by acquiring a **70.37% stake in Navkar Corporation Ltd for ₹1,711 crore** through **JSW Port Logistics**, its subsidiary.
#### **Logistics Business Vertical**
- Plans to grow **logistics topline to ₹8,000 crore by FY2030**, targeting **25% EBITDA margin** via an **asset-light model**.
- Key logistics initiatives:
- **Inland Container Depots (ICDs) & Container Freight Stations (CFS)**: Leveraging JSW Group’s industrial sites in steel, cement, and paints.
- **Gati Shakti Multi-Modal Cargo Terminals (GCTs)**: Asset-light model using Indian Railways land. First GCT launched in **Arakkonam, Chennai**.
- **Rail-based Logistics**: 11 container rakes (3 on lease), Category 1 & 2 train operator licenses.
- **Last-Mile Solutions**: 602 trailers, 2,450+ domestic containers, dedicated rail sidings in development.
#### **Land Bank & Connectivity**
- **283 acres** of land across **Panvel, Maharashtra (143 acres)** and **Morbi, Gujarat (140 acres)**.
- 183 acres developed for logistics operations; 100 acres available for future greenfield logistics parks.
---
### **Synergistic Infrastructure Projects**
#### 1. **Iron Ore Slurry Pipeline (Odisha)**
- Took over a **302 km pipeline** from JSW Steel (Nuagaon to Jagatsinghpur) to serve **Jatadhar Port**.
- **180 km completed**, commercial operations expected by **April 2027**.
- Under **20-year take-or-pay agreement**; expected to deliver **mid-teens IRR**, generate stable cash flow, and reduce carbon emissions.
#### 2. **Coastal Shipping & Evacuation Infrastructure**
- Operates **mini-bulk carriers (MBCs)**, road fleets, rail systems, and conveyor belts for seamless cargo evacuation.
- Dedicated infrastructure enables **integrated, eco-friendly supply chain solutions**.
---
### **Financial & Strategic Highlights (Nov 2025)**
| Metric | Status |
|-------|--------|
| **Total Port Capacity** | 177 MTPA (FY2025) → Target: **400 MTPA by FY2030** |
| **Third-Party Cargo Share** | Increased from **6% (FY2019) to 52% (FY2025)** |
| **Logistics Revenue Target** | ₹8,000 crore by FY2030 |
| **Logistics CAPEX** | ₹9,000 crore by FY2030 |
| **International Assets** | Liquid terminal (465,000 m³) in Fujairah + 2 O&M dry bulk terminals (41 MTPA) |
| **Land Bank** | 283 acres (India); supports future logistics and port connectivity |
| **Inorganic Strategy** | Active pursuit of CFS, ICD, terminal privatization, and stress-asset acquisitions |
---
### **Governance & Vision**
- **Leadership**: Led by **Mr. Devki Nandan Sharma**, with strong expertise in strategy, M&A, marketing, and port operations. Leadership team expanded with key hires like **Mr. Amit Garg (Logistics)** and **Ms. Padmini Kant Mishra (Terminal Projects)**.
- **Concession Tenure**: Average **25 years remaining**, ensuring stable revenue; **Jaigarh Port alone has 35 years**.
- **Sustainability**: Focus on **digitization, automation, and low-carbon operations**, including transitioning to grid power in UAE to reduce CO₂ emissions.