JSW Infrastructure (JSWINFRA)₹339.25−0.43%Port & Port services
In the Sep 2026 quarter (consolidated), JSW Infrastructure reported sales of ₹1,484 Cr, up 17.0% from Sep 2025, and net profit of ₹328 Cr, down 11.2% year on year. For the year to Mar 2026, sales were ₹5,368 Cr and net profit ₹1,548 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 941 | 1,098 | 1,012 | 1,003 | 1,183 | 1,284 | 1,225 | 1,268 | 1,353 | 1,524 | 1,448 | 1,484 |
| Expenses | 460 | 515 | 495 | 481 | 596 | 642 | 643 | 656 | 705 | 752 | 771 | 805 |
| Operating Profit | 482 | 582 | 517 | 522 | 587 | 643 | 582 | 612 | 646 | 772 | 676 | 676 |
| OPM % | 51.1% | 53.1% | 51.1% | 52.1% | 50.1% | 50.1% | 47.1% | 48.1% | 48.1% | 51.1% | 47.1% | 46.1% |
| Other Income | 78.05 | 104 | 94.13 | 87.05 | 83.05 | 89.06 | 90.10 | 107 | 52.06 | 17.03 | 57.07 | 189 |
| Interest | 143 | 134 | 82.09 | −80.13 | 256 | 8.01 | 55.09 | 105 | 93.18 | 130 | 102 | 257 |
| Depreciation | 108 | 134 | 135 | 134 | 138 | 140 | 143 | 149 | 164 | 158 | 166 | 175 |
| Profit before tax | 308 | 418 | 392 | 555 | 276 | 582 | 473 | 464 | 439 | 498 | 464 | 432 |
| Tax % | 17.0% | 21.0% | 24.0% | 33.0% | −22.0% | 11.0% | 18.0% | 20.0% | 17.0% | 15.0% | 23.0% | 24.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −5.99 | −59.86 | 0.00 | 0.00 |
| Net Profit | 254 | 329 | 297 | 374 | 336 | 516 | 390 | 369 | 365 | 424 | 358 | 328 |
| EPS (Rs) | 1.20 | 1.58 | 1.40 | 1.78 | 1.58 | 2.44 | 1.84 | 1.73 | 1.72 | 2.00 | 1.50 | 1.37 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 890 | 1,000 | 1,082 | 1,145 | 1,607 | 2,275 | 3,201 | 3,770 | 4,479 | 5,368 | 5,808 |
| Expenses | 377 | 410 | 550 | 524 | 787 | 1,164 | 1,571 | 1,794 | 2,214 | 2,755 | 3,034 |
| Operating Profit | 512 | 589 | 531 | 620 | 818 | 1,112 | 1,628 | 1,972 | 2,268 | 2,613 | 2,768 |
| OPM % | 58.1% | 59.1% | 49.1% | 54.1% | 51.1% | 49.1% | 51.1% | 52.1% | 51.1% | 49.1% | 47.7% |
| Other Income | 57.05 | 77.02 | 101 | 94.04 | 75.05 | 106 | 176 | 266 | 353 | 266 | 315 |
| Interest | 90.10 | 130 | 177 | 277 | 228 | 421 | 597 | 333 | 266 | 384 | 583 |
| Depreciation | 82.19 | 157 | 171 | 202 | 271 | 371 | 392 | 437 | 548 | 615 | 664 |
| Profit before tax | 396 | 378 | 285 | 234 | 394 | 427 | 812 | 1,467 | 1,806 | 1,875 | 1,833 |
| Tax % | 22.0% | 26.0% | 4.0% | 16.0% | 28.0% | 22.0% | 8.0% | 21.0% | 16.0% | 17.0% | — |
| Exceptional items | 5.99 | 4.99 | 8.98 | 10.99 | 2.99 | 0.99 | −1.99 | 15.98 | 97.84 | −51.88 | −65.85 |
| Net Profit | 310 | 281 | 272 | 197 | 285 | 330 | 751 | 1,161 | 1,521 | 1,548 | 1,476 |
| EPS (Rs) | 1.83 | 1.48 | 1.47 | 1.06 | 1.61 | 1.81 | 3.98 | 5.51 | 7.17 | 7.26 | 6.59 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 10.1% | 11.1% | 12.1% | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 55.78 | 59.81 | 59.77 | 59.75 | 59.77 | 59.80 | 359 | 408 | 414 | 415 |
| Reserves | 1,804 | 2,564 | 2,837 | 2,497 | 2,841 | 3,221 | 3,648 | 7,638 | 9,311 | 10,493 |
| Borrowings | 1,603 | 1,737 | 2,058 | 3,113 | 3,959 | 4,756 | 4,581 | 4,771 | 5,055 | 6,916 |
| Other Liabilities | 627 | 839 | 758 | 1,080 | 1,280 | 1,160 | 748 | 905 | 2,070 | 2,427 |
| Total Liabilities | 4,091 | 5,200 | 5,713 | 6,750 | 8,139 | 9,196 | 9,335 | 13,723 | 16,849 | 20,252 |
| Fixed Assets | 2,736 | 3,196 | 3,263 | 3,957 | 4,933 | 6,146 | 5,991 | 7,771 | 9,553 | 10,547 |
| CWIP | 380 | 634 | 863 | 753 | 1,126 | 79.99 | 46.04 | 132 | 2,022 | 3,191 |
| Investments | 95.32 | 28.08 | 231 | 377 | 297 | 284 | 308 | 245 | 183 | 25.07 |
| Other Assets | 880 | 1,342 | 1,356 | 1,663 | 1,784 | 2,687 | 2,990 | 5,575 | 5,092 | 6,488 |
| Inventories | 33.88 | 49.86 | 75.75 | 125 | 98.76 | 84.76 | 102 | 112 | 134 | 147 |
| Trade receivables | 198 | 294 | 308 | 502 | 412 | 600 | 401 | 677 | 808 | 1,057 |
| Cash & equivalents | 44.98 | 328 | 102 | 163 | 314 | 1,038 | 1,634 | 4,089 | 2,483 | 2,317 |
| Total Assets | 4,091 | 5,200 | 5,713 | 6,750 | 8,139 | 9,196 | 9,335 | 13,723 | 16,849 | 20,252 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 615 | 599 | 327 | 259 | 989 | 1,173 | 1,794 | 1,800 | 2,096 | 2,017 |
| Cash from investing activity | −1,052 | −1,098 | −495 | −378 | −1,639 | −801 | −883 | −4,207 | −1,691 | −2,062 |
| Cash from financing activity | 388 | 542 | 140 | 226 | 643 | 3.01 | −827 | 2,510 | −522 | 228 |
| Net cash flow | −49.07 | 41.04 | −27.03 | 107 | −6.01 | 378 | 90.19 | 105 | −112 | 186 |
| Capex | 1,041 | 938 | 552 | 660 | 1,724 | 510 | 279 | 249 | 2,079 | 2,496 |
| Free cash flow | −423 | −337 | −23.91 | −399 | −600 | 667 | 1,522 | 1,549 | 25.92 | −466 |
| CFO / OP % | 137.1% | 119.0% | 67.1% | 48.0% | 129.0% | 117.0% | 122.1% | 104.1% | 105.0% | 91.0% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 81 | 107 | 103 | 159 | 93 | 96 | 45 | 65 | 65 | 71 |
| Cash conversion cycle | 81 | 107 | 103 | 159 | 93 | 96 | 45 | 65 | 65 | 71 |
| Working capital days | −169 | −27 | 181 | 122 | 52 | 63 | 16 | 34 | 10 | 11 |
| ROCE % | — | 12.1% | 9.1% | 9.1% | 10.0% | 11.0% | 17.1% | 16.1% | 14.1% | 14.0% |
For the Sep 2026 quarter, JSW Infrastructure reported sales of ₹1,484 Cr, up 17.0% year on year and net profit of ₹328 Cr, down 11.2% year on year. The operating margin was 46.1%.
JSW Infrastructure's sales for the year to Mar 2026 were ₹5,368 Cr; over the last twelve months they were ₹5,808 Cr.
Net profit for the year to Mar 2026 was ₹1,548 Cr, and ₹1,476 Cr over the last twelve months. Earnings per share over the same trailing period were ₹6.59.
JSW Infrastructure reported borrowings of ₹6,916 Cr at Mar 2026, against cash and equivalents of ₹2,317 Cr.
Cash from operations was ₹2,017 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹466 Cr.