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 ₹ 10,768 Cr.
- Current Price ₹ 27.4
- High / Low ₹ 33.8 / 25.4
- Stock P/E 10.8
- Book Value ₹ 33.4
- Dividend Yield 8.03 %
- ROCE 8.84 %
- ROE 7.69 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.82 times its book value
- Company has been maintaining a healthy dividend payout of 58.93%
Cons
- The company has delivered a poor sales growth of -2.00% over past five years.
- Company has a low return on equity of 10.89% for 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 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,806 | 1,914 | 1,682 | 1,873 | 2,816 | 2,494 | 2,679 | 2,230 | 2,646 | 2,708 | 2,491 | 2,422 | |
214 | 235 | 242 | 268 | 372 | 431 | 480 | 524 | 605 | 589 | 622 | 737 | |
Operating Profit | 1,592 | 1,679 | 1,440 | 1,604 | 2,443 | 2,063 | 2,200 | 1,706 | 2,041 | 2,119 | 1,869 | 1,685 |
OPM % | 88% | 88% | 86% | 86% | 87% | 83% | 82% | 77% | 77% | 78% | 75% | 70% |
147 | 197 | 245 | 237 | 309 | 537 | 409 | 407 | 392 | 569 | 735 | 180 | |
Interest | 133 | 84 | 54 | 29 | 65 | 218 | 55 | 101 | 251 | 344 | 42 | 161 |
Depreciation | 451 | 446 | 447 | 475 | 641 | 677 | 680 | 365 | 390 | 384 | 393 | 404 |
Profit before tax | 1,156 | 1,346 | 1,185 | 1,338 | 2,047 | 1,704 | 1,874 | 1,648 | 1,793 | 1,959 | 2,169 | 1,300 |
Tax % | 21% | 21% | 11% | 17% | 18% | 17% | 18% | 26% | 24% | 21% | 25% | 25% |
Net Profit | 912 | 1,069 | 1,052 | 1,115 | 1,677 | 1,407 | 1,544 | 1,225 | 1,364 | 1,557 | 1,633 | 978 |
EPS in Rs | 2.21 | 2.58 | 2.54 | 2.69 | 4.05 | 3.40 | 3.73 | 3.12 | 3.47 | 3.96 | 4.16 | 2.49 |
Dividend Payout % | 36% | 36% | 38% | 36% | 26% | 32% | 74% | 67% | 62% | 56% | 53% | 68% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | -2% |
3 Years: | -3% |
TTM: | -3% |
Compounded Profit Growth | |
---|---|
10 Years: | -1% |
5 Years: | -9% |
3 Years: | -11% |
TTM: | -39% |
Stock Price CAGR | |
---|---|
10 Years: | 3% |
5 Years: | -3% |
3 Years: | 4% |
1 Year: | -1% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 11% |
3 Years: | 11% |
Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 3,930 | 3,930 | 3,930 | 3,930 | 3,930 | |
Reserves | 3,069 | 3,686 | 4,273 | 4,914 | 6,066 | 7,161 | 7,347 | 6,765 | 7,309 | 8,105 | 8,832 | 9,199 |
1,754 | 1,764 | 2,164 | 2,457 | 2,621 | 2,646 | 2,416 | 2,231 | 2,155 | 2,236 | 2,173 | 5,533 | |
2,169 | 1,857 | 1,916 | 2,050 | 1,771 | 1,436 | 1,477 | 1,440 | 1,527 | 1,506 | 1,929 | 2,119 | |
Total Liabilities | 11,129 | 11,443 | 12,489 | 13,558 | 14,594 | 15,380 | 15,377 | 14,366 | 14,921 | 15,776 | 16,864 | 20,780 |
6,621 | 6,230 | 5,820 | 5,669 | 9,052 | 8,412 | 7,980 | 7,641 | 7,685 | 7,571 | 7,498 | 7,312 | |
CWIP | 1,240 | 2,023 | 2,982 | 3,926 | 253 | 341 | 442 | 642 | 765 | 945 | 1,207 | 2,226 |
Investments | 0 | 0 | 5 | 5 | 11 | 470 | 589 | 863 | 1,292 | 1,973 | 3,462 | 4,922 |
3,269 | 3,190 | 3,683 | 3,958 | 5,278 | 6,156 | 6,366 | 5,219 | 5,178 | 5,288 | 4,696 | 6,320 | |
Total Assets | 11,129 | 11,443 | 12,489 | 13,558 | 14,594 | 15,380 | 15,377 | 14,366 | 14,921 | 15,776 | 16,864 | 20,780 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,398 | 1,094 | 1,406 | 1,154 | 1,482 | 2,208 | 2,293 | 1,564 | 1,040 | 1,999 | 2,010 | 1,650 | |
-550 | -685 | -665 | -753 | -277 | -772 | -1,116 | 95 | -58 | -440 | -1,228 | -4,259 | |
-326 | -584 | -207 | -408 | -764 | -705 | -1,621 | -2,272 | -1,107 | -1,345 | -1,042 | 2,329 | |
Net Cash Flow | 522 | -175 | 534 | -7 | 441 | 731 | -444 | -613 | -125 | 213 | -260 | -279 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 19 | 110 | 78 | 73 | 195 | 147 | 84 | 47 | 38 | 100 | 77 | 87 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 19 | 110 | 78 | 73 | 195 | 147 | 84 | 47 | 38 | 100 | 77 | 87 |
Working Capital Days | -111 | -24 | -56 | -41 | 123 | 134 | 64 | 6 | 65 | 75 | 23 | 5 |
ROCE % | 15% | 16% | 12% | 12% | 18% | 13% | 14% | 13% | 16% | 15% | 15% | 9% |
Documents
Announcements
- Closure of Trading Window 23 Jun
- Closure of Trading Window 23 Jun
- Disclosure Under Regulation 23(9) Of SEBI (LODR) Regulations, 2015 7 Jun
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
30 May - In compliance with regulation 30 of SEBI (LODR) Regulations, 2015, kindly find attached herewith transcript of conference call held with Investors and Analysts on Wednesday, …
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
27 May - In compliance with regulation 24A of SEBI (LODR) Regulations, 2015, and SEBI Circular No. CIR/CFD/CMD1/27/2019 dated 8th February, 2019, kindly find attached herein the annual …
Annual reports
-
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
-
Financial Year 2010
from nse
Concalls
-
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 5 operation electricity projects across India with a total capacity of ~2015 MW.