JSW Infrastructure Limited (JSWINFRA.NS) Bundle
JSW Infrastructure's latest numbers demand attention: Q4 FY2025 revenue of ₹1,372 crore helped drive full-year topline to ₹4,829 crore - a 20% year-on-year jump, while Q4 EBITDA of ₹730 crore (EBITDA FY2025: ₹2,615 crore) and a Q4 PAT of ₹516 crore (up 57% YoY) underline margin strength as EBITDA margin rose to 53% and PAT margin to ~37.6%; cargo volumes hit 31.2 million tonnes in Q4 with third‑party volumes rising to 49%, aided by the October 2024 acquisition of Navkar Corporation, and balance-sheet metrics show cash and equivalents of ₹4,360 crore with net debt of ₹1,810 crore (net-debt/operating EBITDA ~0.75x) against a market cap of ₹15,000 crore and valuation multiples of P/E 10x and P/B 1.5x-read on for in-depth revenue drivers, profitability breakdowns, leverage dynamics, valuation context and the key risks and growth levers shaping investor decisions.
JSW Infrastructure Limited (JSWINFRA.NS) - Revenue Analysis
JSW Infrastructure Limited (JSWINFRA.NS) delivered robust top-line expansion in FY2025, driven by volume growth, greater third-party cargo mix and strategic acquisitions. Revenue acceleration in both the quarter and full year reflects higher throughput and increased monetisation of logistics assets.- Q4 FY2025 total revenue: ₹1,372 crore (up 14% YoY)
- FY2025 total revenue: ₹4,829 crore (up 20% YoY)
- Cargo handled in Q4 FY2025: 31.2 million tonnes (up 5% YoY)
- Third-party cargo share in FY2025: 49% (up from 40% in FY2024)
- Acquisition impact: Navkar Corporation Limited acquired October 2024 - contributed to FY2025 revenue growth
- Relative performance: Revenue growth outpaced industry average
| Metric | Q4 FY2025 | FY2025 | YoY Change |
|---|---|---|---|
| Total revenue (₹ crore) | 1,372 | 4,829 | Q4: +14% / FY: +20% |
| Cargo handled (million tonnes) | 31.2 (Q4) | - | Q4: +5% YoY |
| Third-party cargo share | - | 49% | FY: up from 40% |
| Notable M&A | Navkar Corp. acquisition | Closed Oct 2024 | Contributed to FY revenue |
| Industry comparison | Revenue growth above industry average | Indicates stronger market performance | |
JSW Infrastructure Limited (JSWINFRA.NS) - Profitability Metrics
JSW Infrastructure Limited reported strong profitability in Q4 FY2025 and for FY2025, reflecting robust operational performance and margin expansion driven by higher volumes and improved cost efficiencies. Key headline numbers demonstrate upward momentum across EBITDA and PAT.- Q4 FY2025 EBITDA: ₹730 crore (up 7% YoY)
- Q4 FY2025 EBITDA margin: 53% (vs 52% in Q4 FY2024)
- FY2025 EBITDA: ₹2,615 crore (up 17% YoY)
- Q4 FY2025 PAT: ₹516 crore (up 57% YoY)
- Q4 FY2025 PAT margin: ~37.6% (vs 30.1% in Q4 FY2024)
- Profitability metrics exceed industry averages, indicating efficient operations and strong margin control
| Metric | Q4 FY2025 | Q4 FY2024 | FY2025 | FY2024 |
|---|---|---|---|---|
| EBITDA (₹ crore) | 730 | 682 (implied) | 2,615 | 2,235 (implied) |
| EBITDA Margin | 53% | 52% | - | - |
| PAT (₹ crore) | 516 | 329 (implied) | - | - |
| PAT Margin | 37.6% | 30.1% | - | - |
JSW Infrastructure Limited (JSWINFRA.NS) - Debt vs. Equity Structure
JSW Infrastructure Limited's capital structure as of FY2025 and the latest interim period shows a conservative leverage profile, ample liquidity and evidence of strong cash-generation capacity. Key metrics indicate manageable debt levels relative to operating earnings and equity.- Net debt (30 Sep 2025): ₹1,810 crore (after cash & bank balances of ₹3,088 crore).
- Gross debt (30 Sep 2025): ₹4,898 crore.
- Net debt / Operating EBITDA (30 Sep 2025): 0.75x.
- Net debt / EBITDA (FY2025): 0.82x.
- Gearing (overall) as of 31 Mar 2025: 0.48x.
- Low debt-to-equity ratio maintained throughout FY2025 - signalling financial stability.
- Acquisition of Navkar Corporation Limited funded from internal accruals.
| Metric | Value | Reference Date / Period |
|---|---|---|
| Net Debt | ₹1,810 crore | 30 Sep 2025 |
| Cash & Bank Balances | ₹3,088 crore | 30 Sep 2025 |
| Gross Debt | ₹4,898 crore | 30 Sep 2025 |
| Net Debt / Operating EBITDA | 0.75x | 30 Sep 2025 |
| Net Debt / EBITDA | 0.82x | FY2025 |
| Overall Gearing | 0.48x | 31 Mar 2025 |
| Acquisition Funding | Internal accruals (Navkar Corporation Ltd.) | FY2025 |
JSW Infrastructure Limited (JSWINFRA.NS) - Liquidity and Solvency
JSW Infrastructure Limited demonstrates strong liquidity and conservative solvency metrics that support operational flexibility and strategic investments. Key headline figures point to robust cash reserves, low leverage, and effective cash flow management:- Cash & cash equivalents: ₹4,360 crore as of June 30, 2025, providing substantial short-term liquidity.
- Net debt / operating EBITDA: 0.54x in Q1 FY2026, indicating low leverage relative to earnings.
- Overall gearing ratio: 0.48x as of March 31, 2025, reflecting a conservative capital structure.
- Net debt / EBITDA: 0.82x for FY2025, showing manageable leverage on a full-year basis.
- Low debt-to-equity ratio historically maintained, underpinning financial stability and creditor confidence.
- Acquisition funding: Navkar Corporation Limited was acquired using internal accruals, evidencing strong free cash flow and internal funding capability.
| Metric | Period | Value | Implication |
|---|---|---|---|
| Cash & Cash Equivalents | June 30, 2025 | ₹4,360 crore | High immediate liquidity to cover short-term obligations and fund initiatives |
| Net Debt / Operating EBITDA | Q1 FY2026 | 0.54x | Low leverage; ample earnings cushion |
| Overall Gearing Ratio | March 31, 2025 | 0.48x | Conservative capital structure; balanced debt-equity mix |
| Net Debt / EBITDA | FY2025 | 0.82x | Manageable full-year leverage |
| Acquisition Financing | 2024-2025 | Funded via internal accruals | Demonstrates strong cash flow generation and financing discipline |
- Liquidity posture: With ₹4,360 crore in cash, JSW Infrastructure can meet near-term liabilities, support working capital needs, and pursue opportunistic capex or M&A without immediate external financing.
- Solvency posture: Sub-1x net debt/EBITDA ratios (0.54x quarterly, 0.82x annual) and a 0.48x gearing ratio point to low financial risk and room to deploy debt prudently if needed.
- Funding strategy: Use of internal accruals for the Navkar acquisition highlights operational cash flow strength and reduces dilution or refinancing risk.
JSW Infrastructure Limited (JSWINFRA.NS) - Valuation Analysis
JSW Infrastructure Limited's market valuation and profitability metrics as of December 17, 2025, present a mixed but generally attractive picture for value-oriented investors. Key headline figures to anchor any assessment:- Market capitalization: ₹15,000 crore
- P/E ratio: 10x (industry average: 12x)
- P/B ratio: 1.5x (industry average: 2x)
- Dividend yield: 2%; dividend payout ratio: 20%
- Return on equity (ROE): 15% (industry average: 12%)
- Return on assets (ROA): 8% (industry average: 6%)
| Metric | JSW Infrastructure (JSWINFRA.NS) | Industry Average | Interpretation |
|---|---|---|---|
| Market Capitalization | ₹15,000 crore | - | Mid-cap scale - size supports diversified infrastructure exposure |
| Price-to-Earnings (P/E) | 10x | 12x | Discount to peers; potential value opportunity or growth differential |
| Price-to-Book (P/B) | 1.5x | 2x | Lower market valuation of net assets versus sector |
| Dividend Yield | 2% | Varies | Modest yield consistent with retained earnings for growth |
| Dividend Payout Ratio | 20% | Varies | Conservative payout; room to invest in capex or deleverage |
| Return on Equity (ROE) | 15% | 12% | Superior capital efficiency relative to peers |
| Return on Assets (ROA) | 8% | 6% | Stronger asset utilization |
- Relative undervaluation: P/E of 10x and P/B of 1.5x both sit below industry averages, implying potential upside if earnings multiple re-rating occurs.
- Profitability premium: ROE (15%) and ROA (8%) exceed industry norms, supporting a case that the company earns higher returns on invested capital than peers.
- Yield and payout: A 2% dividend yield with a 20% payout ratio indicates steady shareholder returns while retaining the majority of earnings for reinvestment or balance-sheet strengthening.
- Market-cap context: ₹15,000 crore positions the company to pursue sizable infrastructure projects but may limit liquidity relative to larger caps.
JSW Infrastructure Limited (JSWINFRA.NS) - Risk Factors
JSW Infrastructure Limited operates in ports, logistics and cargo handling with material exposure to commodity flows, regulatory regimes and international trade cycles. The key risk areas below quantify and contextualize how business metrics and financials could respond under different stress scenarios.- Trade-policy and volume risk: A slowdown in global trade or protectionist measures can directly reduce cargo throughput. JSW Infrastructure's consolidated throughput is sensitive to changes in export/import volumes for iron ore, coal and finished steel.
- Commodity concentration: Heavy reliance on coal and iron-ore handling concentrates revenue exposure to those commodity markets and price-driven volume shifts.
- Regulatory and compliance risk: Changes in port tariff setting, licensing, or new environmental norms can raise operating costs or limit operational flexibility.
- Environmental and capex risk: Stricter emissions, dust-control and coastal regulation enforcement may require incremental capital expenditure and higher recurring compliance costs.
- Competitive pressure: Private port operators, state port investments or improved rail/road logistics can erode market share and margins.
- FX and international exposure: Currency fluctuations affect imported equipment costs and any dollar-linked contracts or invoicing; depreciation of INR against USD can raise capex and interest costs on foreign currency borrowings.
| Risk Category | Quantified Sensitivity / Illustration | Potential P&L / Balance Sheet Impact |
|---|---|---|
| Trade volume shock (20% drop) | Throughput decline: ~20% lower MT handled on exposed terminals | Revenue decline ~10-18% (depending on terminal mix); EBITDA down ~12-22% |
| Commodity price-driven volume shift (coal/iron ore - 15% volume drop) | Coal/iron-ore volumes fall by 15% from baseline | Transactional revenue falls proportionally; fixed-cost absorption worsens, EBITDA margin contraction of ~150-400 bps |
| Regulatory tariff reduction (5-10%) | Lower per-TEU/MT handling charges | Revenue reduction 5-10%; EBITDA impact depends on pass-through clauses-could reduce profit by 3-7% |
| Environmental compliance capex | One-time capex example: INR 300-800 crore across network (illustrative) | Higher depreciation and possible incremental debt; interest cost +30-120 bps on leverage if financed |
| Competitive erosion (5-10% market share loss) | Permanent throughput reduction | Structural revenue loss; longer-term returns on invested capital (ROIC) may decline by several hundred basis points |
| Currency shock (INR depreciation of 10%) | Higher imported capex/equipment costs; foreign-currency debt servicing rise | Immediate FX loss on un-hedged exposures; finance cost increase depending on hedging-could reduce PAT by mid-single digits |
- Balance-sheet levers and mitigation: Liquidity buffers, committed credit lines, staggered capex and hedging strategies can reduce short-term shock transmission. Monitoring of covenant headroom and net debt/EBITDA sensitivity is critical.
- Operational levers: Diversifying cargo mix, expanding value-added logistics services and improving automation/efficiency lower per-unit costs and reduce margin volatility.
- Contractual protections: Long-term terminal concession agreements, minimum throughput guarantees and dollar-linked contracts (where applicable) moderate commercial risk.
JSW Infrastructure Limited (JSWINFRA.NS) Growth Opportunities
JSW Infrastructure Limited (JSWINFRA.NS) is positioning itself for multi-year expansion across cargo handling, logistics, and value-added services. Key company-stated targets and strategic moves form the backbone of expected volume and revenue growth through FY2030 and beyond.- Scale target: expand cargo handling capacity to 400 million tonnes per annum (mtpa) by FY2030 - a clear throughput target that drives capex, berth additions and hinterland connectivity.
- Logistics integration: acquisition of Navkar Corporation Limited to develop a pan‑India logistics network, integrating inland container depots (ICDs), container train operators (CTOs) and trucking services to capture greater share of end‑to‑end freight value.
- Greenfield port investments: multiple greenfield port projects aimed at increasing overall capacity and operational efficiency, with phased commissioning schedules aligned to the 400 mtpa goal.
- Value‑added services: expansion of warehousing, customs clearance, container repair, and JIT logistics to lift revenue per TEU and improve margins versus pure stevedoring.
- Partnerships & JVs: strategic partnerships and joint ventures for coastal shipping, terminal operations and upstream logistics to accelerate market entry and de‑risk capex.
- Technology adoption: digital terminal operating systems, automation (RTGs, AGVs where viable), predictive maintenance and TOS-ERP integration to lower operating cost per tonne and improve berth turnaround times.
| Growth Initiative | Target / Timeline | Expected Impact | Indicative Investment / Notes |
|---|---|---|---|
| Cargo handling scale-up | 400 mtpa by FY2030 | Material uplift in volume; leverage economies of scale; improved fixed-cost absorption | Phased capex over FY2024-FY2030 (company guidance) |
| Navkar acquisition & pan‑India logistics | Integration ongoing (post-acquisition) | Higher EBITDA mix from logistics; reduced revenue seasonality | Transaction completed; integration capex and working capital to follow |
| Greenfield ports | Multiple projects across west & east coasts (staggered commissioning) | Increased berth capacity, shorter vessel queues, modal shift to coastal shipping | Project‑level investments (single‑project capex in hundreds of crores to thousands of crores scale) |
| Value‑added services | Ongoing expansion FY2024-FY2028 | Higher revenue per TEU, improved ROCE | Moderate capex; quicker payback versus terminals |
| Strategic JVs & partnerships | Deal pipeline across coastal shipping & terminal ops | Market access, risk sharing, faster roll‑out | Minority equity + shared project capex |
| Technology & automation | Continuous; accelerated at large terminals | Lower opex/tonne, improved vessel turnaround | Capitalized as part of terminal modernization budgets |
- Operational leverage: achieving 400 mtpa will require both brownfield capacity optimization and large incremental greenfield capacity; utilization uplift is the primary lever for near‑term margin improvement.
- Revenue mix shift: migrating from bulk stevedoring to integrated logistics and value‑added services is expected to raise blended margins and recurring revenue share.
- Capital allocation focus: prioritizing projects with shorter payback (logistics hubs, value‑added services) while phasing large port capex to match demand growth and financing availability.
- Risk management: partnerships and JVs are used to limit single‑project exposure and accelerate access to technology and coastal shipping permits.
JSW Infrastructure Limited (JSWINFRA.NS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.