JSW Infrastructure Limited
JSW Infrastructure Limited, an infrastructure development company, operates commercial ports in India and internationally. It operates in two segments, Port Operations and Logistic Operation. The company's activities include developing, operating, and maintaining port services; ports related infrastructure development activities; and developing infrastructure projects. It also provides maritime r… Read more
JSW Infrastructure Limited (JSWINFRA) - Net Assets
Latest net assets as of September 2025: ₹110.08 Billion INR
Based on the latest financial reports, JSW Infrastructure Limited (JSWINFRA) has net assets worth ₹110.08 Billion INR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₹177.02 Billion) and total liabilities (₹66.94 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₹110.08 Billion |
| % of Total Assets | 62.19% |
| Annual Growth Rate | 23.55% |
| 5-Year Change | 239.62% |
| 10-Year Change | 523.64% |
| Growth Volatility | 27.65 |
JSW Infrastructure Limited - Net Assets Trend (2014–2025)
This chart illustrates how JSW Infrastructure Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for JSW Infrastructure Limited (2014–2025)
The table below shows the annual net assets of JSW Infrastructure Limited from 2014 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹104.89 Billion | +27.43% |
| 2024-03-31 | ₹82.31 Billion | +101.30% |
| 2023-03-31 | ₹40.89 Billion | +17.77% |
| 2022-03-31 | ₹34.72 Billion | +12.42% |
| 2021-03-31 | ₹30.88 Billion | +12.25% |
| 2020-03-31 | ₹27.51 Billion | -10.81% |
| 2019-03-31 | ₹30.85 Billion | +9.98% |
| 2018-03-31 | ₹28.05 Billion | +39.50% |
| 2017-03-31 | ₹20.11 Billion | +19.55% |
| 2016-03-31 | ₹16.82 Billion | +43.92% |
| 2015-03-31 | ₹11.69 Billion | +14.09% |
| 2014-03-31 | ₹10.24 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to JSW Infrastructure Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 1238.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₹60.69 Billion | 62.59% |
| Common Stock | ₹4.15 Billion | 4.28% |
| Other Comprehensive Income | ₹4.28 Billion | 4.42% |
| Other Components | ₹27.85 Billion | 28.72% |
| Total Equity | ₹96.97 Billion | 100.00% |
JSW Infrastructure Limited Competitors by Market Cap
The table below lists competitors of JSW Infrastructure Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Airport City Ltd
PINK:ARPTF
|
$798.47 Million |
|
PT XL Axiata Tbk
F:E5F
|
$798.60 Million |
|
ODP Corp
NASDAQ:ODP
|
$799.20 Million |
|
Suzhou Good-Ark Electronics Co Ltd
SHE:002079
|
$799.25 Million |
|
Jinan Acetate Chemical Co Ltd
TW:4763
|
$798.13 Million |
|
Lotte Shopping
KO:023530
|
$798.13 Million |
|
Sinostone Guangdong Co Ltd
SHE:001212
|
$798.00 Million |
|
Gentherm Inc
NASDAQ:THRM
|
$797.87 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in JSW Infrastructure Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 80,263,600,000 to 96,969,000,000, a change of 16,705,400,000 (20.8%).
- Net income of 15,030,800,000 contributed positively to equity growth.
- Dividend payments of 1,155,000,000 reduced retained earnings.
- Other comprehensive income increased equity by 1,248,000,000.
- Other factors increased equity by 1,581,600,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹15.03 Billion | +15.5% |
| Dividends Paid | ₹1.16 Billion | -1.19% |
| Other Comprehensive Income | ₹1.25 Billion | +1.29% |
| Other Changes | ₹1.58 Billion | +1.63% |
| Total Change | ₹- | 20.81% |
Book Value vs Market Value Analysis
This analysis compares JSW Infrastructure Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 5.48x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 1.64x to 5.48x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2014-03-31 | ₹153.82 | ₹252.95 | x |
| 2015-03-31 | ₹180.93 | ₹252.95 | x |
| 2016-03-31 | ₹270.00 | ₹252.95 | x |
| 2017-03-31 | ₹319.61 | ₹252.95 | x |
| 2018-03-31 | ₹451.41 | ₹252.95 | x |
| 2019-03-31 | ₹475.00 | ₹252.95 | x |
| 2020-03-31 | ₹424.27 | ₹252.95 | x |
| 2021-03-31 | ₹480.98 | ₹252.95 | x |
| 2022-03-31 | ₹540.48 | ₹252.95 | x |
| 2023-03-31 | ₹21.68 | ₹252.95 | x |
| 2024-03-31 | ₹40.83 | ₹252.95 | x |
| 2025-03-31 | ₹46.17 | ₹252.95 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently JSW Infrastructure Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 15.50%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 33.58%
- • Asset Turnover: 0.26x
- • Equity Multiplier: 1.75x
- Recent ROE (15.50%) is above the historical average (13.10%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 19.32% | 36.73% | 0.34x | 1.54x | ₹876.89 Million |
| 2015 | 12.21% | 23.55% | 0.24x | 2.15x | ₹235.89 Million |
| 2016 | 14.37% | 30.78% | 0.23x | 2.01x | ₹674.10 Million |
| 2017 | 15.84% | 33.07% | 0.22x | 2.20x | ₹1.08 Billion |
| 2018 | 10.24% | 26.06% | 0.20x | 2.01x | ₹63.76 Million |
| 2019 | 9.24% | 24.32% | 0.19x | 2.02x | ₹-220.42 Million |
| 2020 | 7.47% | 16.37% | 0.17x | 2.65x | ₹-643.98 Million |
| 2021 | 10.08% | 18.46% | 0.19x | 2.86x | ₹22.67 Million |
| 2022 | 10.02% | 14.59% | 0.24x | 2.88x | ₹7.34 Million |
| 2023 | 18.52% | 23.45% | 0.33x | 2.37x | ₹3.40 Billion |
| 2024 | 14.40% | 30.72% | 0.27x | 1.72x | ₹3.53 Billion |
| 2025 | 15.50% | 33.58% | 0.26x | 1.75x | ₹5.33 Billion |
Industry Comparison
This section compares JSW Infrastructure Limited's net assets metrics with peer companies in the Marine Shipping industry.
Industry Context
- Industry: Marine Shipping
- Average net assets among peers: $29,364,894,750
- Average return on equity (ROE) among peers: 13.19%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| JSW Infrastructure Limited (JSWINFRA) | ₹110.08 Billion | 19.32% | 0.61x | $798.47 Million |
| Adani Ports and Special Economic Zone Limited (ADANIPORTS) | $65.39 Billion | 23.52% | 2.22x | $12.97 Billion |
| Essar Shipping Limited (ESSARSHPNG) | $33.33 Billion | -16.51% | 2.05x | $15.09 Million |
| The Great Eastern Shipping Company Limited (GESHIP) | $77.05 Billion | 11.92% | 0.84x | $1.63 Billion |
| Gujarat Pipavav Port Limited (GPPL) | $23.11 Billion | 13.55% | 0.24x | $475.75 Million |
| Knowledge Marine & Engineering Works Limited (KMEW) | $1.70 Billion | 18.01% | 0.52x | $154.38 Million |
| Shipping Corporation Of India Limited (SCI) | $23.97 Billion | 26.16% | 1.11x | $488.30 Million |
| Seamec Limited (SEAMECLTD) | $2.38 Billion | 24.65% | 0.16x | $86.84 Million |
| Transworld Shipping Lines Limited (TRANSWORLD) | $8.00 Billion | 4.24% | 0.50x | $9.41 Million |