SJVN Ltd

SJVN is the principal business activity Electricity generation of the company. The company is also engaged in the business of providing consultancy.

Pros:
Stock is trading at 0.86 times its book value
Stock is providing a good dividend yield of 8.52%.
Company is expected to give good quarter
Company has been maintaining a healthy dividend payout of 57.79%
Cons:
The company has delivered a poor growth of 5.81% over past five years.
Company has a low return on equity of 12.23% for last 3 years.

Peer Comparison Sector: Power Generation & Distribution // Industry: Power Generation And Supply

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019
741 849 495 518 704 730 451 345 614 752 484 805
108 128 111 254 124 142 168 139 152 136 214 180
Operating Profit 633 721 384 265 580 588 283 206 462 616 270 625
OPM % 85% 85% 78% 51% 82% 81% 63% 60% 75% 82% 56% 78%
Other Income 187 96 159 155 123 101 78 137 154 184 31 76
Interest 62 7 61 -83 24 30 -18 48 136 141 -42 1
Depreciation 170 164 172 173 92 95 94 85 95 96 98 101
Profit before tax 588 646 311 329 588 564 286 211 385 562 246 599
Tax % 18% 19% 16% 15% 23% 23% 28% 37% 24% 23% 26% 23%
Net Profit 480 522 261 281 451 435 206 133 294 430 182 459
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
1,409 1,357 1,760 1,770 1,806 1,914 1,682 1,873 2,816 2,494 2,679 2,230 2,656
138 150 180 289 214 236 242 268 372 432 480 524 682
Operating Profit 1,271 1,207 1,580 1,481 1,592 1,678 1,440 1,604 2,443 2,062 2,200 1,706 1,973
OPM % 90% 89% 90% 84% 88% 88% 86% 86% 87% 83% 82% 76% 74%
Other Income 67 106 272 142 147 197 245 237 309 537 409 408 445
Interest 323 255 332 173 133 84 54 29 65 218 55 101 235
Depreciation 246 240 233 432 451 446 447 475 641 677 680 365 390
Profit before tax 769 818 1,286 1,017 1,156 1,346 1,185 1,338 2,047 1,704 1,874 1,648 1,793
Tax % 16% 12% 21% 4% 21% 21% 11% 17% 18% 17% 18% 26%
Net Profit 650 717 1,015 973 912 1,069 1,052 1,115 1,677 1,407 1,544 1,225 1,364
EPS in Rs 2.08 2.43 2.38 2.53 3.84 3.40 3.27 2.71
Dividend Payout % 36% 34% 32% 34% 36% 36% 38% 36% 26% 32% 74% 67%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:5.09%
5 Years:5.81%
3 Years:-7.48%
TTM:19.09%
Compounded Profit Growth
10 Years:5.18%
5 Years:2.44%
3 Years:-12.65%
TTM:11.38%
Return on Equity
10 Years:13.89%
5 Years:13.49%
3 Years:12.23%
Last Year:10.71%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
4,109 4,109 4,109 4,109 4,137 4,137 4,137 4,137 4,137 4,137 4,137 3,930 3,930
Reserves 1,151 1,583 1,939 2,528 3,069 3,686 4,273 4,914 6,066 7,161 7,347 6,765 7,309
Borrowings 2,524 2,020 2,142 1,682 1,754 1,764 2,164 2,457 2,621 2,646 2,416 2,231 1,940
1,262 1,733 2,099 2,131 2,169 1,857 1,916 2,050 1,771 1,436 1,477 1,440 1,741
Total Liabilities 9,047 9,444 10,289 10,450 11,129 11,443 12,489 13,558 14,594 15,380 15,377 14,366 14,921
7,349 7,366 7,319 6,934 6,621 6,230 5,820 5,669 9,052 8,412 7,980 7,641 7,702
CWIP 184 318 726 995 1,240 2,023 2,982 3,926 253 341 442 642 749
Investments 0 0 0 0 0 0 5 5 11 470 589 618 1,292
1,514 1,761 2,244 2,521 3,269 3,190 3,683 3,958 5,278 6,156 6,366 5,464 5,178
Total Assets 9,047 9,444 10,289 10,450 11,129 11,443 12,489 13,558 14,594 15,380 15,377 14,366 14,921

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
1,875 1,646 1,641 1,522 1,398 1,094 1,406 1,154 1,482 2,208 2,293 1,564
-256 -460 -625 -317 -550 -685 -665 -753 -277 -772 -1,116 95
-1,131 -1,113 -439 -934 -326 -584 -207 -408 -764 -705 -1,621 -2,272
Net Cash Flow 488 73 578 271 522 -175 534 -7 441 731 -444 -613

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 14% 14% 20% 14% 15% 16% 12% 12% 18% 13% 14% 13%
Debtor Days 65 85 75 39 19 110 78 73 195 147 84 47
Inventory Turnover 23.25 24.15 32.14 30.91 44.27 74.50 56.99 58.13 79.65 65.57 67.96 49.47