Subscribe

JSW Infrastructure Limited (JSWINFRA.NS)

INR347.25 -3.95 (-1.12%)
IN NSE Industrials Integrated Freight & Logistics
Address JSW Centre 400051
Mumbai, IN
CEO Rinkesh Roy
IPO 2023-10-03
ISIN INE880J01026

Explore sections of this company profile

Also trades on Bombay Stock Exchange · JSWINFRA.BO (INR) National Stock Exchange of India · JSWINFRA.NS (INR)
Description

JSW Infrastructure Limited is an Indian enterprise specializing in infrastructure development, primarily engaged in the management and operation of commercial ports across the country. Its core business encompasses the entire lifecycle of port services, from their conceptualization and development to ongoing operation and maintenance. The company also undertakes the construction and enhancement of port-related infrastructure, alongside broader infrastructure projects. Furthermore, it provides a comprehensive suite of maritime services, including efficient cargo handling, robust storage solutions, intricate logistics coordination, and various other value-added offerings. Established in 2006 and headquartered in Mumbai, India, the company adopted its current name, JSW Infrastructure Limited, on March 25, 2008, having previously been known as JSW Infrastructure & Logistics Limited. JSW Infrastructure Limited operates as a subsidiary of the Sajjan Jindal Family Trust.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR347.25 -3.95 (-1.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.54
Float Shares
272.49M
Free Float %
13.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.61% -4.27% +3.38% +5.03% -3.89% -5.06% -8.17% +71.90% +71.90% +71.90% +71.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
347.25
DCF (Unlevered) 105.12 -69.7%
DCF (Levered) 97.87 -71.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 94% Bullish
Rating 2026-05 Change
Strong Buy 7 0
Buy 8 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.70
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Integrated Freight & Logistics: +6.5%
    +19.9% Q1'26: +19.1% (vs Q1'25)
  • EPS growth Integrated Freight & Logistics: +7.1%
    +1.7% Q1'26: -18.0% (vs Q1'25)
  • FCF margin FCF growth · Integrated Freight & Logistics: +60.0%
    +18.4% Q1'26: +26.9% (vs Q1'25)
  • EBIT margin Integrated Freight & Logistics: +6.9%
    +37.1% Q1'26: +40.1% (vs Q1'25)
  • ROIC Integrated Freight & Logistics: +6.4%
    +10.1% Q1'26: +12.8% (vs Q1'25)
  • Share dilution Integrated Freight & Logistics: +0.1%
    -0.4% Q1'26: -0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Integrated Freight & Logistics: 0.95×
    2.65× Q1'26: 2.24× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.18) × ERP
WACC = 90% × Ke + 10% × Kd (5.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 105.09 Current price: 347.25
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2024
actual
Mar 2025
actual
Mar 2026
16 Rev. Ana.
14 EPS Ana.
Mar 2027
9 Rev. Ana.
8 EPS Ana.
Mar 2028
16 Rev. Ana.
15 EPS Ana.
Mar 2029
5 Rev. Ana.
3 EPS Ana.
Mar 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
37.63B
est: 39.03B (-3.6%)
44.71B
est: 45.51B (-1.8%)
53.51B
51.83B – 56.39B
+17.6% YoY
67.11B
63.71B – 69.75B
+25.4% YoY
102.39B
88.85B – 117.69B
+52.6% YoY
132.58B
131.10B – 134.06B
+29.5% YoY
156.48B
140.77B – 173.13B
+18.0% YoY
EBITDA
21.74B
est: 22.22B (-2.1%)
26.42B
est: 25.91B (+2.0%)
30.46B
29.51B – 32.10B
+17.6% YoY
38.21B
36.27B – 39.71B
+25.4% YoY
58.29B
50.59B – 67.00B
+52.6% YoY
75.48B
74.64B – 76.32B
+29.5% YoY
89.09B
80.15B – 98.57B
+18.0% YoY
EBIT
17.38B
est: 18.70B (-7.0%)
20.96B
est: 21.80B (-3.9%)
25.63B
24.83B – 27.01B
+17.6% YoY
32.15B
30.52B – 33.41B
+25.4% YoY
49.05B
42.56B – 56.38B
+52.6% YoY
63.51B
62.80B – 64.22B
+29.5% YoY
74.96B
67.44B – 82.93B
+18.0% YoY
Net Income
11.56B
est: 11.27B (+2.5%)
15.03B
est: 13.50B (+11.4%)
15.23B
14.01B – 16.06B
+12.9% YoY
15.97B
14.85B – 16.55B
+4.8% YoY
24.48B
19.12B – 30.02B
+53.3% YoY
29.13B
24.93B – 30.93B
+19.0% YoY
30.03B
26.11B – 34.18B
+3.1% YoY
SGA
51.80M
est: 374.12M (-86.2%)
66.60M
est: 436.25M (-84.7%)
512.89M
496.80M – 540.55M
+17.6% YoY
643.32M
610.72M – 668.59M
+25.4% YoY
981.52M
851.74M – 1.13B
+52.6% YoY
1.27B
1.26B – 1.29B
+29.5% YoY
1.50B
1.35B – 1.66B
+18.0% YoY
EPS
6.01
est: 5.68 (+5.9%)
7.25
est: 6.43 (+12.8%)
7.16
6.69 – 7.68
+11.4% YoY
7.61
7.10 – 7.91
+6.3% YoY
10.96
9.14 – 14.35
+44.0% YoY
13.36
11.91 – 14.78
+21.9% YoY
14.35
12.48 – 16.33
+7.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-05 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-22 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-21 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-20 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-17 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-16 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-15 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
15.95B
OE per share TTM
7.60
Owner's Yield
2.70%
Maintenance CapEx ratio
104.07%
Maint CapEx / Avg PPE
187.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
14.29M
Shares Outstanding
2.08B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Rinkesh Roy IRTS President, Joint MD, Chief Executive Officer & Director 12M male
Debabrat Mishra Senior Vice President of Human Resource male
Devki Nandan Sr. EVP of Bus. Dev. and M&A and Additional Whole-Time Director male
Hitesh Kanani Company Secretary & Compliance Officer male
Jambunathan Nagarajan Chief Financial Officer male
Jayanta Roy Chief Sustainability Officer male
Rakesh Singh Sisodia Executive Vice President of Projects male
Captain Padmini Kant Mishra Executive Vice President - Terminals
Vishesh Pachnanda Head & Associate Vice President of Investor Relations male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits