JSW Energy Ltd Nine-Monthly Results: Standalone & Consolidated Reports

Nine Monthly Results

Results Snapshot

Figures in Cr

Consolidate Nine Monthly Results

Dec'25

Dec'24

Dec'23

Dec'22

Dec'21

Dec'20

Dec'19

Net Sales

14,402.55

8,556.00

8,730.04

7,661.84

5,720.16

5,352.58

6,479.30

Other Operating Income

0.00

Total Operating income

14,402.55

8,556.00

8,730.04

7,661.84

5,720.16

5,352.58

6,479.30

Raw Material Cost

0.00

Purchase of Finished goods

81.74

0.00

123.29

288.64

78.67

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

543.27

333.15

271.08

232.67

192.10

171.66

183.85

Power Cost

4,241.24

3,292.93

3,384.52

4,032.92

2,500.34

2,582.33

3,493.26

Manufacturing Expenses

0.00

Selling and Distribution Expenses

0.00

Other Expenses

1,721.61

913.58

737.90

571.09

518.09

324.82

420.15

Total Expenditure (Excl Depreciation)

6,587.86

4,539.66

4,516.79

5,125.32

3,289.20

3,078.81

4,097.26

Operating Profit (PBDIT) excl Other Income

7,814.69

4,016.34

4,213.25

2,536.52

2,430.96

2,273.77

2,382.04

Other Income

624.30

586.10

331.95

399.49

361.07

192.98

232.74

Operating Profit (PBDIT)

8,438.99

4,602.44

4,545.20

2,936.01

2,792.03

2,466.75

2,614.78

Interest

4,207.96

1,593.85

1,520.19

611.25

676.43

638.75

803.06

Exceptional Items

-65.19

0.00

120.00

0.00

61.46

Gross Profit (PBDT)

4,165.84

3,008.59

3,025.01

2,444.76

2,115.60

1,828.00

1,873.18

Depreciation

2,376.31

1,172.78

1,206.68

877.89

853.90

872.70

878.73

Profit Before Tax

1,793.07

1,840.98

1,819.95

1,583.91

1,263.81

955.30

994.45

Tax

-390.86

284.82

448.61

394.10

403.25

248.95

30.44

Provisions and contingencies

0.00

Profit After Tax

2,180.39

1,550.99

1,369.72

1,172.77

858.45

706.35

964.01

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

2,180.39

1,550.99

1,369.72

1,172.77

858.45

706.35

964.01

Share in Profit of Associates

8.49

17.38

9.66

25.32

7.59

11.58

27.27

Minority Interest

-103.52

-46.29

-6.19

21.88

-7.99

8.03

20.58

Other related items

0.00

Consolidated Net Profit

1,867.74

1,542.84

1,371.37

1,205.71

864.27

688.88

991.48

Equity Capital

1,746.60

1,745.17

1,641.25

1,640.70

1,639.61

1,642.25

1,641.69

Face Value

10.0

Reserves

0.00

Diluted Earnings per share

2.41

0.96

1.41

1.09

1.94

0.75

2.4

Operating Profit Margin (Excl OI)

54.26%

46.94%

48.26%

33.11%

42.5%

42.48%

36.76%

Gross Profit Margin

28.92%

35.16%

34.65%

31.91%

36.98%

34.15%

28.91%

PAT Margin

15.14%

18.13%

15.69%

15.31%

15.01%

13.2%

14.88%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Nine Monthly Analysis Highlights

Net Sales

YoY Growth in nine months ended Dec 2025 is 68.33% vs -1.99% in Dec 2024

Consolidate Net Profit

YoY Growth in nine months ended Dec 2025 is 21.06% vs 12.50% in Dec 2024

Operating Profit (PBDIT) excl Other Income

YoY Growth in nine months ended Dec 2025 is 94.57% vs -4.67% in Dec 2024

Interest

YoY Growth in nine months ended Dec 2025 is 164.01% vs 4.85% in Dec 2024

Operating Profit Margin (Excl OI)

YoY Growth in nine months ended Dec 2025 has improved from Dec 2024

Compare Nine Monthly Results Of JSW Energy With

Select Peers

Figures in Cr

Consolidate Nine Monthly Results

Change(INR)

Change(%)

Net Sales

14,402.55

20,144.76

-5,742.21

-28.50%

Other Operating Income

0.00

Total Operating income

14,402.55

20,144.76

-5,742.21

-28.50%

Raw Material Cost

0.00

Purchase of Finished goods

81.74

612.20

-530.46

-86.65%

(Increase) / Decrease In Stocks

0.00

Employee Cost

543.27

785.00

-241.73

-30.79%

Power Cost

4,241.24

4,832.12

-590.88

-12.23%

Manufacturing Expenses

0.00

5,012.18

-5,012.18

-100.00%

Selling and Distribution Expenses

0.00

Other Expenses

1,721.61

1,963.87

-242.26

-12.34%

Total Expenditure (Excl Depreciation)

6,587.86

13,205.37

-6,617.51

-50.11%

Operating Profit (PBDIT) excl Other Income

7,814.69

6,939.39

875.30

12.61%

Other Income

624.30

592.32

31.98

5.40%

Operating Profit (PBDIT)

8,438.99

7,531.71

907.28

12.05%

Interest

4,207.96

2,678.64

1,529.32

57.09%

Exceptional Items

-65.19

0.00

-65.19

Gross Profit (PBDT)

4,165.84

4,853.07

-687.23

-14.16%

Depreciation

2,376.31

1,470.42

905.89

61.61%

Profit Before Tax

1,793.07

2,204.77

-411.70

-18.67%

Tax

-390.86

534.67

-925.53

-173.10%

Provisions and contingencies

0.00

Profit After Tax

2,180.39

1,670.10

510.29

30.55%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

2,180.39

1,670.10

510.29

30.55%

Share in Profit of Associates

8.49

0.00

8.49

Minority Interest

-103.52

-27.84

-75.68

-271.84%

Other related items

0.00

Consolidated Net Profit

1,867.74

1,598.76

268.98

16.82%

Equity Capital

1,746.60

1,201.28

545.32

45.39%

Face Value

10.00

0.00

Reserves

0.00

22,909.45

-22,909.45

-100.00%

Gross Profit Margin

28.92%

24.09%

0.00

4.83%

PAT Margin

15.14%

8.29%

0.00

6.85%

Public Share Holdings (%)

0.00%

0.00

0.00%

Pledged Promotor Holding (%)

0.00%

0.00

0.00%

Nine Monthly - Net Sales

Net Sales 14,402.55 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is 68.33% vs -1.99% in Dec 2024

Nine Monthly - Consolidate Net Profit

Consolidate Net Profit 1,867.74 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is 21.06% vs 12.50% in Dec 2024

Nine Monthly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 7,814.69 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is 94.57% vs -4.67% in Dec 2024

Nine Monthly - Interest

Interest 4,207.96 Cr

in Dec 2025

Figures in Cr

YoY Growth in nine months ended Dec 2025 is 164.01% vs 4.85% in Dec 2024

Nine Monthly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 54.26%

in Dec 2025

Figures in %

YoY Growth in nine months ended Dec 2025 has improved from Dec 2024