ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
JSW STEEL FORECASTING
3
4
5
Sales  Operating Profit PAT
6
Year WeightYearSales
Sales Growth
Year Weight
Year
Operating Profit
Operating Profit Growth
Year WeightYearPATPAT Growth
7
12015A 52,972.00 12015A 9,364.00 12015A 1,722.00
8
22016A 41,546.00 -21.57%22016A 6,422.00 -31%22016A (481.00)-128%
9
32017A 55,604.00 33.84%32017A 12,308.00 92%32017A 3,467.00 821%
10
42018A 71,933.00 29.37%42018A 14,916.00 21%42018A 6,113.00 76%
11
52019A 84,757.00 17.83%52019A 18,930.00 27%52019A 7,524.00 23%
12
62020A 73,326.00 -13.49%62020A 11,813.00 -38%62020A 3,919.00 -48%
13
72021A 79,839.00 8.88%72021A 20,178.00 71%72021A 7,873.00 101%
14
82022A 146,371.00 83.33%82022A 39,114.00 94%82022A 20,938.00 166%
15
92023A 165,960.00 13.38%92023A 18,470.00 -53%92023A 4,139.00 -80%
16
102024A 175,006.00 5.45%102024A 28,157.00 52%102024A 8,973.00 117%
17
112025A 168,824.00 -3.53%112025A 22,725.00 -19%112025A 3,491.00 -61%
18
122026A 185,470.00 9.86%122026A 29,464.00 30%122026A 25,508.00 631%
19
132027E 201,655.61 8.73%132027E 32,173.05 9%132027E 16,180.55 -37%
20
142028E 215,992.26 7.11%142028E 34,150.17 6%142028E 17,475.17 8%
21
152029E 230,328.92 6.64%152029E 36,127.29 6%152029E 18,769.79 7%
22
162030E 244,665.58 6.22%162030E 38,104.41 5%162030E 20,064.41 7%
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100