Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Power Generation/Distribution

Rating :
55/99  (View)

BSE: 533206 | NSE: SJVN

24.15
1.15 (5.00%)
26-Nov-2020 | 4:02PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  23.20
  •  24.80
  •  23.00
  •  23.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5627043
  •  1358.93
  •  27.35
  •  17.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,038.53
  • 6.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,916.95
  • 9.57%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 86.77%
  • 0.55%
  • 3.55%
  • FII
  • DII
  • Others
  • 2.79%
  • 5.87%
  • 0.47%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 1.58
  • 6.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.86
  • 0.37
  • 4.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 3.32
  • 10.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.09
  • 8.23
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • 1.01
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.09
  • 4.05
  • 3.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
854
946
-10%
674
712
-5%
538
794
-32%
488
484
1%
Expenses
179
125
43%
165
149
10%
66
169
-61%
140
214
-35%
EBITDA
675
821
-18%
509
563
-10%
472
626
-24%
349
270
29%
EBIDTM
79%
87%
76%
79%
14%
79%
71%
56%
Other Income
70
88
-21%
40
103
-61%
160
80
98%
63
109
-43%
Interest
0
67
-100%
16
23
-30%
137
1
25196%
41
0
0
Depreciation
97
92
5%
95
92
3%
106
101
5%
93
98
-4%
PBT
648
749
-13%
387
551
-30%
389
598
-35%
277
247
12%
Tax
125
126
-1%
84
129
-35%
-7
141
-
62
65
-4%
PAT
523
622
-16%
303
422
-28%
397
458
-13%
215
182
18%
PATM
61%
66%
45%
59%
7%
58%
44%
38%
EPS
1.33
1.58
-16%
0.77
1.07
-28%
1.01
1.16
-13%
0.55
0.46
20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,554
2,697
2,645
2,228
2,679
2,494
2,817
1,874
1,757
Net Sales Growth
-13%
2%
19%
-17%
7%
-11%
50%
7%
 
Cost Of Goods Sold
4,644
0
0
0
0
0
0
0
0
Gross Profit
-2,090
2,697
2,645
2,228
2,679
2,494
2,817
1,874
1,757
GP Margin
-82%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
549
596
634
525
511
432
379
270
318
Power & Fuel Cost
-
12
14
15
13
9
13
12
10
% Of Sales
-
0%
1%
1%
0%
0%
0%
1%
1%
Employee Cost
-
308
316
265
254
213
197
122
108
% Of Sales
-
11%
12%
12%
9%
9%
7%
6%
6%
Manufacturing Exp.
-
82
95
74
74
69
43
41
35
% Of Sales
-
3%
4%
3%
3%
3%
2%
2%
2%
General & Admin Exp.
-
138
130
123
99
103
96
75
63
% Of Sales
-
5%
5%
6%
4%
4%
3%
4%
4%
Selling & Distn. Exp.
-
6
8
7
4
2
3
3
77
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
4%
Miscellaneous Exp.
-
51
70
41
69
36
27
18
24
% Of Sales
-
2%
3%
2%
3%
1%
1%
1%
1%
EBITDA
2,005
2,101
2,011
1,704
2,168
2,062
2,439
1,603
1,439
EBITDA Margin
79%
78%
76%
76%
81%
83%
87%
86%
82%
Other Income
333
594
478
407
438
538
446
238
246
Interest
194
344
251
101
55
218
65
29
54
Depreciation
391
384
390
365
680
677
641
475
447
PBT
1,701
1,966
1,848
1,645
1,871
1,704
2,179
1,338
1,185
Tax
263
310
428
423
330
298
371
224
132
Tax Rate
15%
16%
24%
26%
18%
17%
18%
17%
11%
PAT
1,438
1,656
1,363
1,222
1,541
1,406
1,677
1,114
1,052
PAT before Minority Interest
1,435
1,656
1,363
1,222
1,541
1,406
1,677
1,114
1,052
Minority Interest
-3
0
0
0
0
0
0
0
0
PAT Margin
56%
61%
52%
55%
58%
56%
60%
59%
60%
PAT Growth
-15%
22%
12%
-21%
10%
-16%
50%
6%
 
EPS
3.66
4.21
3.47
3.11
3.92
3.58
4.27
2.84
2.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
11,776
11,246
10,700
11,490
11,302
10,203
9,050
8,410
Share Capital
3,930
3,930
3,930
4,137
4,137
4,137
4,137
4,137
Total Reserves
7,846
7,316
6,770
7,353
7,166
6,066
4,914
4,273
Non-Current Liabilities
3,461
4,429
2,522
2,680
3,065
3,141
2,922
2,712
Secured Loans
228
167
211
256
300
307
89
108
Unsecured Loans
1,744
1,774
1,824
1,974
2,164
2,174
2,125
1,768
Long Term Provisions
1,139
1,979
50
49
90
80
67
55
Current Liabilities
987
900
2,876
2,509
1,979
1,949
2,151
1,937
Trade Payables
40
24
26
27
17
15
18
27
Other Current Liabilities
725
669
569
546
499
625
734
577
Short Term Borrowings
0
0
0
0
0
0
0
0
Short Term Provisions
222
206
2,281
1,936
1,463
1,309
1,399
1,334
Total Liabilities
16,224
16,575
16,098
16,679
16,347
15,294
14,123
13,059
Net Block
8,051
8,142
8,087
8,425
8,775
9,054
5,670
5,820
Gross Block
10,564
10,260
9,815
9,786
13,622
13,223
9,218
8,890
Accumulated Depreciation
2,512
2,118
1,728
1,362
4,847
4,169
3,548
3,070
Non Current Assets
12,087
11,929
9,588
9,558
9,661
9,685
9,898
8,955
Capital Work in Progress
2,265
1,303
944
661
505
238
3,674
2,747
Non Current Investment
195
160
120
90
36
3
0
5
Long Term Loans & Adv.
1,549
2,301
266
259
182
179
149
139
Other Non Current Assets
28
22
171
123
163
21
23
9
Current Assets
4,136
4,645
6,509
7,121
6,686
5,609
4,226
4,104
Current Investments
0
0
0
0
0
0
0
0
Inventories
50
45
50
40
39
37
34
31
Sundry Debtors
744
277
289
613
1,001
1,507
374
359
Cash & Bank
2,335
2,967
3,615
4,320
3,889
2,858
2,416
2,422
Other Current Assets
1,007
1,271
376
337
1,757
1,207
1,401
1,292
Short Term Loans & Adv.
96
86
2,180
1,811
1,449
1,070
872
841
Net Current Assets
3,150
3,745
3,634
4,612
4,707
3,659
2,074
2,167
Total Assets
16,224
16,575
16,098
16,679
16,347
15,294
14,123
13,059

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,714
1,018
1,641
2,376
2,209
1,492
1,279
1,406
PBT
1,971
1,795
1,645
1,875
1,709
2,047
1,338
1,185
Adjustment
433
356
155
388
576
606
166
239
Changes in Working Capital
-224
-719
212
470
322
-722
72
221
Cash after chg. in Working capital
2,180
1,432
2,012
2,733
2,606
1,931
1,576
1,644
Interest Paid
0
0
0
0
0
0
0
0
Tax Paid
-467
-414
-371
-357
-397
-440
-297
-238
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
Cash From Investing Activity
-95
-34
15
-1,199
-768
-304
-879
-665
Net Fixed Assets
-453
-557
-227
3,816
-292
-530
-1,139
Net Investments
-920
-429
-274
-119
-459
-6
0
Others
1,279
952
516
-4,897
-17
233
260
Cash from Financing Activity
-1,345
-1,107
-2,272
-1,621
-705
-746
-408
-207
Net Cash Inflow / Outflow
273
-123
-616
-444
736
442
-8
534
Opening Cash & Equivalents
39
162
778
1,222
486
2,416
2,424
1,889
Closing Cash & Equivalent
312
39
162
778
1,222
2,858
2,416
2,422

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
30
29
27
28
27
25
22
20
ROA
10%
8%
7%
9%
9%
11%
8%
8%
ROE
14%
12%
11%
14%
13%
17%
13%
13%
ROCE
17%
16%
13%
14%
14%
17%
12%
12%
Fixed Asset Turnover
0.26
0.26
0.23
0.23
0.19
0.25
0.21
0.20
Receivable days
69
39
74
110
184
122
71
74
Inventory Days
6
7
7
5
6
5
6
6
Payable days
14
10
12
8
6
6
12
14
Cash Conversion Cycle
61
35
69
108
183
120
66
67
Total Debt/Equity
0.19
0.19
0.21
0.21
0.23
0.26
0.27
0.26
Interest Cover
7
8
17
35
9
33
47
23

News Update


  • SJVN signs MoU with Ministry of Power
    1st Oct 2020, 09:02 AM

    The company shall strive to achieve 9,680 million units of electricity generation during 2020-21 under ‘Excellent’ category

    Read More
  • SJVN bags 100 MW solar project in Raghanesda Solar Park
    30th Sep 2020, 11:19 AM

    The tentative cost of Construction / Development of this project is Rs 490 crore

    Read More
  • SJVN gets investment approval for Hydro Electric Project in Himachal Pradesh
    28th Sep 2020, 17:04 PM

    The company has received investment approval from the Public Investment Board, Ministry of Finance, Government of India

    Read More
  • SJVN - Quarterly Results
    28th Aug 2020, 14:44 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.