JSW Steel Ltd.xlsx

	B	C	D	E	F	G	I	J	K	AC
1
2	JSW Steel Ltd
3		JSW Steel LTD company is the flagship entity of the JSW Group, a diversified conglomerate valued at USD 24 Bn. lt is primarily engaged in the business of manufacture and sale of Iron and Steel Products. JSW Group operates across various sectors, including energy, infrastructure, cement, paints, real estate, digital platforms, mobility, defense, sports, and venture capital
4	INR (Crs.)
5	Key Financial Metrics	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	Share Price
6
7	Total Sales	79839.00	146371.00	165960.00	175006.00	168824.00
8	Sales Growth	8.88%	83.33%	13.38%	5.45%	-3.53%
9	Net Profit	7873.00	20938.00	4139.00	8973.00	3491.00
10	Net Profit Growth	100.89%	165.95%	-80.23%	116.79%	-61.09%
11	Gross Margin	28.30%	29.10%	15.08%	19.37%	17.13%
12	EBITDA Margin	25.87%	27.82%	12.07%	16.95%	13.50%
13	Net Profit Margin	9.86%	14.30%	2.49%	5.13%	2.07%
14	Earning Per Share	26.07	69.56	13.75	29.42	11.45
15	EPS Growth	100.23%	166.83%	-80.23%	113.95%	-61.09%
16	Dividend Per Share	6.5	17.4	3.4	7.3	2.8
17	Dividend Payout Ratio	24.93%	24.94%	24.73%	24.81%	24.46%
18
19	Financial Ratios	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	Volume
20
21	Return on Capital Employed	14.63%	24.88%	8.57%	12.97%	7.57%
22	Return on Equity %	12.64%	23.35%	4.74%	8.69%	3.32%
23	Return on Asset	5.65%	11.99%	2.04%	4.02%	1.50%
24	Interest Coverage Ratio	4.04x	6.99x	1.82x	2.65x	1.60x
25	Capital Turnover Ratio	1.71x	2.18x	2.53x	2.25x	2.12x
26	Asset Turnover Ratio	0.59x	0.57x	0.85x	0.82x	0.80x
27	Equity Multiplier	3.36x	3.02x	3.06x	3.06x	2.98x
28
29	Top 10 Shareholders	No. of Shares		Holding %		Market Value	Shareholder Pattern			15.00
30										10.82
31	JFE STEEL INTERNATIONAL EUROPE B.V.		36.68	15.00		38270.13				7.42
32	JSW TECHNO PROJECTS MANAGEMENT LIMITED		26.46	10.82		27606.34				6.45
33	JSW HOLDINGS LIMITED		18.14	7.42		18925.69				5.86
34	LIFE INSURANCE CORPORATION OF INDIA		15.76	6.45		16446.78				4.58
35	VIVIDH FINVEST PRIVATE LIMITED		14.34	5.86		14957.86				3.46
36	SAHYOG HOLDINGS PRIVATE LIMITED		11.21	4.58		11692.04				2.94
37	SIDDESHWARI TRADEX PRIVATE LIMITED		8.46	3.46		8821.18				2.86
38	JTPM METAL TRADERS PRIVATE LIMITED		7.18	2.94		7490.34				2.47
39	JSW ENERGY LIMITED		7.00	2.86		7307.10
40	VIRTUOUS TRADECORP PRIVATE LIMITED		6.04	2.47		6298.22
41
42	Managerial Remuneration	Designation		Remuneration	X of Median Salary		Capital Structure
43
44	Mr. Sajjan Jindal	Chairman & Managing Director		49.18		573x		As on 10th July 2025
45	Mr. Jayant Acharya	Jt. Managing Director & CEO		14.77		172x	Share Price		1043
46	Mr. Gajraj Singh Rathore	Wholetime Director & COO		8.28		97x	No of Shares o/s		245
47	Mr. Seturaman Mahalingam	Director		1.06		12x	Market Capitalization		255097
48	Mr. Haigreve Khaitan	Director		0.98		11x	Less : Cash & Equivalents		(13,285)
49	Mrs. Nirupama Rao	Director		0.96		11x	Add : Debt		2,237
50	Ms. Fiona Jane Mary Paulus	Director		1.03		12x	Add : Minority Interest		2170
51	Mr. Marcel Fasswald	Director		1.00		11x	Enterprise Value		246,219
52
53	Valuation Summary						Football Analysis
54
55
56
57
58
59
60
61
62
63
64	Recent Updates
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