SJVN Ltd
SJVN is engaged in the business of Electricity generation. The company is also engaged in the business of providing consultancy for hydro-power projects.[1]
- Market Cap ₹ 47,708 Cr.
- Current Price ₹ 121
- High / Low ₹ 170 / 32.4
- Stock P/E 53.8
- Book Value ₹ 36.4
- Dividend Yield 1.46 %
- ROCE 11.3 %
- ROE 10.3 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 57.4%
- Debtor days have improved from 65.6 to 33.6 days.
Cons
- Stock is trading at 3.34 times its book value
- The company has delivered a poor sales growth of 5.65% over past five years.
- Company has a low return on equity of 11.0% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Power Generation & Distribution Industry: Power Generation And Supply
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,914 | 1,682 | 1,873 | 2,816 | 2,494 | 2,679 | 2,230 | 2,646 | 2,708 | 2,491 | 2,422 | 2,935 | 2,569 | |
235 | 242 | 268 | 372 | 431 | 480 | 524 | 605 | 589 | 621 | 625 | 671 | 866 | |
Operating Profit | 1,679 | 1,440 | 1,604 | 2,443 | 2,063 | 2,200 | 1,706 | 2,041 | 2,119 | 1,869 | 1,797 | 2,264 | 1,703 |
OPM % | 88% | 86% | 86% | 87% | 83% | 82% | 77% | 77% | 78% | 75% | 74% | 77% | 66% |
197 | 245 | 237 | 309 | 537 | 409 | 407 | 392 | 569 | 406 | 177 | 325 | 312 | |
Interest | 84 | 54 | 29 | 65 | 218 | 55 | 101 | 251 | 344 | 42 | 226 | 466 | 422 |
Depreciation | 446 | 447 | 475 | 641 | 677 | 680 | 365 | 390 | 384 | 393 | 404 | 391 | 385 |
Profit before tax | 1,346 | 1,185 | 1,338 | 2,047 | 1,704 | 1,874 | 1,648 | 1,793 | 1,959 | 1,840 | 1,343 | 1,732 | 1,208 |
Tax % | 21% | 11% | 17% | 18% | 17% | 18% | 26% | 24% | 21% | 11% | 27% | 21% | |
1,069 | 1,052 | 1,115 | 1,677 | 1,407 | 1,544 | 1,225 | 1,364 | 1,557 | 1,633 | 978 | 1,363 | 861 | |
EPS in Rs | 2.58 | 2.54 | 2.69 | 4.05 | 3.40 | 3.73 | 3.12 | 3.47 | 3.96 | 4.16 | 2.49 | 3.47 | 2.18 |
Dividend Payout % | 36% | 38% | 36% | 26% | 32% | 74% | 67% | 62% | 56% | 53% | 68% | 51% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 6% |
3 Years: | 3% |
TTM: | -7% |
Compounded Profit Growth | |
---|---|
10 Years: | 3% |
5 Years: | 3% |
3 Years: | 0% |
TTM: | -35% |
Stock Price CAGR | |
---|---|
10 Years: | 19% |
5 Years: | 38% |
3 Years: | 66% |
1 Year: | 271% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 12% |
3 Years: | 11% |
Last Year: | 10% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 |
Reserves | 3,686 | 4,273 | 4,914 | 6,066 | 7,161 | 7,347 | 6,765 | 7,309 | 8,105 | 8,832 | 9,199 | 9,892 | 10,359 |
1,764 | 2,164 | 2,457 | 2,621 | 2,646 | 2,416 | 2,231 | 2,155 | 2,236 | 2,173 | 5,533 | 7,152 | 8,259 | |
1,857 | 1,916 | 2,050 | 1,771 | 1,436 | 1,477 | 1,440 | 1,527 | 1,506 | 1,929 | 2,119 | 2,156 | 2,243 | |
Total Liabilities | 11,443 | 12,489 | 13,558 | 14,594 | 15,380 | 15,377 | 14,366 | 14,921 | 15,776 | 16,864 | 20,781 | 23,130 | 24,791 |
6,230 | 5,820 | 5,669 | 9,052 | 8,412 | 7,980 | 7,641 | 7,685 | 7,571 | 7,498 | 7,312 | 7,102 | 6,925 | |
CWIP | 2,023 | 2,982 | 3,926 | 253 | 341 | 442 | 642 | 765 | 945 | 1,207 | 2,227 | 3,029 | 3,860 |
Investments | 0 | 5 | 5 | 11 | 470 | 589 | 863 | 1,292 | 1,973 | 3,462 | 4,922 | 5,931 | 6,931 |
3,190 | 3,683 | 3,958 | 5,278 | 6,156 | 6,366 | 5,219 | 5,178 | 5,288 | 4,696 | 6,320 | 7,068 | 7,075 | |
Total Assets | 11,443 | 12,489 | 13,558 | 14,594 | 15,380 | 15,377 | 14,366 | 14,921 | 15,776 | 16,864 | 20,781 | 23,130 | 24,791 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,094 | 1,406 | 1,154 | 1,482 | 2,208 | 2,293 | 1,564 | 1,040 | 1,999 | 2,011 | 1,650 | 1,576 | |
-685 | -665 | -753 | -277 | -772 | -1,116 | 95 | -58 | -440 | -1,228 | -4,259 | -1,805 | |
-584 | -207 | -408 | -764 | -705 | -1,621 | -2,272 | -1,107 | -1,345 | -1,042 | 2,329 | 352 | |
Net Cash Flow | -175 | 534 | -7 | 441 | 731 | -444 | -613 | -125 | 213 | -260 | -279 | 123 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 110 | 78 | 73 | 195 | 147 | 84 | 47 | 38 | 100 | 77 | 87 | 34 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 110 | 78 | 73 | 195 | 147 | 84 | 47 | 38 | 100 | 77 | 87 | 34 |
Working Capital Days | -24 | -56 | -41 | 123 | 134 | 64 | 6 | 65 | 75 | 59 | 2 | 56 |
ROCE % | 16% | 12% | 12% | 18% | 13% | 14% | 13% | 16% | 15% | 15% | 10% | 11% |
Documents
Announcements
- Closure of Trading Window 1d
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
15 Mar - Press release titled "SJVN gets Letter of Intent from GUVNL for 200 MW Solar Project".
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
13 Mar - Press release titled "SJVN gets Letter of Intent from GUVNL for 500 MW Solar Project".
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
10 Mar - Press release titled "SJVN inks PUA for 500 MW Solar Power and PPA for 100 MW Solar Power with RUVITL"
-
9,000 MW PM-KUSUM Scheme Solar Power Projects In Maharashtra
7 Mar - The wholly owned subsidiary of the Company i.e., SJVN Green Energy Limited has received Letter of Awards for cumulative 1,352 MW of Solar Power Projects …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024TranscriptPPT
-
Nov 2023TranscriptPPT
-
Aug 2023TranscriptPPT
-
Jun 2023Transcript PPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
May 2022TranscriptPPT
-
Feb 2022TranscriptPPT
-
Nov 2021TranscriptPPT
-
Aug 2021TranscriptPPT
-
Jul 2021TranscriptPPT
-
Feb 2021TranscriptPPT
-
Nov 2020TranscriptPPT
-
Sep 2020TranscriptPPT
-
Jun 2019TranscriptPPT
-
Jun 2017TranscriptPPT
-
Dec 2016TranscriptPPT
Electricity Plants
Presently, the company has 6 operation electricity projects across India with a total capacity of ~2017 MW.