Stock JSW JSW SA
Add to a list
To use this feature you must be a member
Log inSign up

Financials JSW SA

Equities

JSW

PLJSW0000015

Coal

Market Closed - Warsaw S.E.
Other stock markets
 11:55:45 2024-04-26 am EDT 		5-day change 1st Jan Change
30.34 PLN -0.30% Intraday chart for JSW SA -8.20% -27.81%
Apr. 24 Transcript : Jastrzebska Spólka Weglowa S.A., 2023 Earnings Call, Apr 24, 2024
Apr. 23 Jastrzebska Spólka Weglowa S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 2,510 3,047 4,094 6,829 3,562 - -
Enterprise Value (EV) 1 1,728 3,478 4,601 6,829 -547.3 -269.8 3,562
P/E ratio 3.99 x -1.97 x 4.53 x 0.9 x 2.07 x - -
Yield 8% - - - 6.1% 8.14% -
Capitalization / Revenue 0.29 x 0.44 x 0.39 x 0.34 x 0.25 x 0.24 x 0.22 x
EV / Revenue 0.2 x 0.5 x 0.43 x 0.34 x -0.04 x -0.02 x 0.22 x
EV / EBITDA 0.89 x -5.45 x 2.94 x 0.65 x -0.18 x -0.09 x -
EV / FCF -1.92 x -2.05 x 70.8 x 0.64 x 1.91 x 0.29 x -
FCF Yield -52.1% -48.9% 1.41% 157% 52.3% 351% -
Price to Book 0.3 x 0.44 x 0.52 x - 0.2 x - -
Nbr of stocks (in thousands) 117,412 117,412 117,412 117,412 117,412 - -
Reference price 2 21.38 25.95 34.87 58.16 30.34 30.34 30.34
Announcement Date 3/19/20 3/17/21 3/17/22 3/21/23 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 8,672 6,989 10,629 20,198 14,073 14,967 15,860
EBITDA 1 1,940 -638.4 1,567 10,564 3,005 3,086 -
EBIT 1 841.6 -1,743 1,262 9,336 2,015 847.2 1,171
Operating Margin 9.71% -24.94% 11.88% 46.22% 14.32% 5.66% 7.38%
Earnings before Tax (EBT) 1 828 -1,868 1,167 9,389 444 1,974 -
Net income 1 628.9 -1,546 903.7 7,561 1,625 1,278 -
Net margin 7.25% -22.12% 8.5% 37.44% 11.55% 8.54% -
EPS 2 5.360 -13.17 7.700 64.40 14.69 - -
Free Cash Flow 1 -900.2 -1,701 65 10,690 -286.5 -946.1 -
FCF margin -10.38% -24.33% 0.61% 52.92% -2.04% -6.32% -
FCF Conversion (EBITDA) - - 4.15% 101.19% - - -
FCF Conversion (Net income) - - 7.19% 141.37% - - -
Dividend per Share 2 1.710 - - - 1.850 2.470 -
Announcement Date 3/19/20 3/17/21 3/17/22 3/21/23 - - -
1PLN in Million2PLN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2024 Q1
Net sales 1 4,697 2,579 3,873 4,931 5,972 5,146 4,149 4,458 4,139 3,402 3,519
EBITDA 1 1,146 659.2 652 2,636 3,187 2,910 1,831 1,956 1,369 531.1 623.7
EBIT 1 695.8 357.9 1,250 2,308 2,890 2,608 1,530 1,574 961.4 85.4 200.5
Operating Margin 14.81% 13.88% 32.26% 46.82% 48.38% 50.68% 36.88% 35.32% 23.23% 2.51% 5.7%
Earnings before Tax (EBT) 680 - - - - - - - 978 109 -
Net income 1 536.2 252.6 1,008 1,844 2,348 2,136 1,233 1,268 780.6 -1,208 252
Net margin 11.42% 9.79% 26.02% 37.4% 39.31% 41.51% 29.72% 28.45% 18.86% -35.52% 7.16%
EPS - - - - - - - 10.80 6.650 -10.29 -
Dividend per Share - - - - - - - - - - -
Announcement Date 8/22/19 11/18/21 3/17/22 5/19/22 8/30/22 11/28/22 3/21/23 5/22/23 9/6/23 11/22/23 -
1PLN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt 1 - 431 507 - - - -
Net Cash position 1 782 - - - 4,110 3,832 -
Leverage (Debt/EBITDA) - -0.6758 x 0.3234 x - - - -
Free Cash Flow 1 -900 -1,701 65 10,690 -287 -946 -
ROE (net income / shareholders' equity) 7.6% -19% 12.2% - 9.3% 2.3% -
ROA (Net income/ Total Assets) 4.38% -10.3% - - - - -
Assets 1 14,344 14,979 - - - - -
Book Value Per Share 2 72.10 58.90 66.90 - 154.0 - -
Cash Flow per Share - - - - - - -
Capex 1 2,041 2,056 1,596 - 3,875 3,284 2,376
Capex / Sales 23.53% 29.41% 15.02% - 27.54% 21.94% 14.98%
Announcement Date 3/19/20 3/17/21 3/17/22 3/21/23 - - -
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for JSW SA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
30.34 PLN
Average target price
53.87 PLN
Spread / Average Target
+77.54%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Coal

1st Jan change Capi.
JSW SA Stock JSW SA
-27.81% 880M
CHINA SHENHUA ENERGY COMPANY LIMITED Stock China Shenhua Energy Company Limited
+19.44% 104B
PT BAYAN RESOURCES TBK. Stock PT Bayan Resources Tbk.
-5.15% 38.78B
COAL INDIA LIMITED Stock Coal India Limited
+21.22% 33.68B
SHAANXI COAL INDUSTRY COMPANY LIMITED Stock Shaanxi Coal Industry Company Limited
+19.96% 33.53B
YANKUANG ENERGY GROUP COMPANY LIMITED Stock Yankuang Energy Group Company Limited
+11.73% 20.45B
CHINA COAL ENERGY COMPANY LIMITED Stock China Coal Energy Company Limited
+7.75% 18.4B
SHANXI LU'AN ENVIRONMENTAL ENERGY DEVELOPMENT CO., LTD. Stock Shanxi Lu'an Environmental Energy Development Co., Ltd.
-4.70% 8.62B
SHANXI COKING COAL ENERGY GROUP CO., LTD. Stock Shanxi Coking Coal Energy Group Co., Ltd.
+6.48% 8.24B
INNER MONGOLIA YITAI COAL CO.,LTD Stock Inner Mongolia Yitai Coal Co.,Ltd
+19.73% 5.4B
Other Coal
  1. Stock Market
  2. Equities
  3. JSW Stock
  4. Financials JSW SA