SJVN Ltd
SJVN is the principal business activity Electricity generation of the company. The company is also engaged in the business of providing consultancy.
- Market Cap: 9,667 Cr.
- Current Price: 24.60
- 52 weeks High / Low 27.75 / 21.85
- Book Value: 30.44
- Stock P/E: 5.65
- Dividend Yield: 8.54 %
- ROCE: 15.96 %
- ROE: 12.84 %
- Sales Growth (3Yrs): 2.12 %
- Listed on BSE and NSE
- Company Website
- Face Value: 10.00
Pros:
Stock is trading at 0.81 times its book value
Stock is providing a good dividend yield of 8.54%.
Company is expected to give good quarter
Company has been maintaining a healthy dividend payout of 68.25%
Debtor days have improved from 56.34 to 38.04 days.
Cons:
The company has delivered a poor growth of 7.24% over past five years.
Company has a low return on equity of 12.56% 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
Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
495 | 518 | 704 | 730 | 451 | 345 | 614 | 752 | 484 | 805 | 724 | 947 | |
111 | 254 | 124 | 142 | 168 | 139 | 152 | 136 | 214 | 180 | 149 | 180 | |
Operating Profit | 384 | 265 | 580 | 588 | 283 | 206 | 462 | 616 | 270 | 625 | 575 | 767 |
OPM % | 78% | 51% | 82% | 81% | 63% | 60% | 75% | 82% | 56% | 78% | 79% | 81% |
Other Income | 159 | 155 | 123 | 101 | 78 | 137 | 154 | 184 | 31 | 76 | 89 | 137 |
Interest | 61 | -83 | 24 | 30 | -18 | 48 | 136 | 141 | -42 | 1 | 23 | 67 |
Depreciation | 172 | 173 | 92 | 95 | 94 | 85 | 95 | 96 | 98 | 101 | 92 | 92 |
Profit before tax | 311 | 329 | 588 | 564 | 286 | 211 | 385 | 562 | 246 | 599 | 550 | 745 |
Tax % | 16% | 15% | 23% | 23% | 28% | 37% | 24% | 23% | 26% | 23% | 23% | 17% |
Net Profit | 261 | 281 | 451 | 435 | 206 | 133 | 294 | 430 | 182 | 459 | 421 | 620 |
EPS in Rs | 0.63 | 0.68 | 1.06 | 1.05 | 0.50 | 0.33 | 0.75 | 1.09 | 0.46 | 1.17 | 1.07 | 1.58 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,357 | 1,760 | 1,770 | 1,806 | 1,914 | 1,682 | 1,873 | 2,816 | 2,494 | 2,679 | 2,230 | 2,656 | 2,961 | |
150 | 180 | 289 | 214 | 236 | 242 | 268 | 372 | 432 | 480 | 524 | 605 | 723 | |
Operating Profit | 1,207 | 1,580 | 1,481 | 1,592 | 1,678 | 1,440 | 1,604 | 2,443 | 2,062 | 2,200 | 1,706 | 2,051 | 2,238 |
OPM % | 89% | 90% | 84% | 88% | 88% | 86% | 86% | 87% | 83% | 82% | 77% | 77% | 76% |
Other Income | 106 | 272 | 142 | 147 | 197 | 245 | 237 | 309 | 537 | 409 | 407 | 383 | 334 |
Interest | 255 | 332 | 173 | 133 | 84 | 54 | 29 | 65 | 218 | 55 | 101 | 251 | 48 |
Depreciation | 240 | 233 | 432 | 451 | 446 | 447 | 475 | 641 | 677 | 680 | 365 | 390 | 383 |
Profit before tax | 818 | 1,286 | 1,017 | 1,156 | 1,346 | 1,185 | 1,338 | 2,047 | 1,704 | 1,874 | 1,648 | 1,793 | 2,140 |
Tax % | 12% | 21% | 4% | 21% | 21% | 11% | 17% | 18% | 17% | 18% | 26% | 24% | |
Net Profit | 717 | 1,015 | 973 | 912 | 1,069 | 1,052 | 1,115 | 1,677 | 1,407 | 1,544 | 1,225 | 1,364 | 1,681 |
EPS in Rs | 164.39 | 233.87 | 2.23 | 2.08 | 2.43 | 2.38 | 2.53 | 3.84 | 3.40 | 3.27 | 3.12 | 3.47 | 4.28 |
Dividend Payout % | 34% | 32% | 34% | 36% | 36% | 38% | 36% | 26% | 32% | 74% | 71% | 60% |
* Sales is net of excise duty and discounts
Compounded Sales Growth | |
---|---|
10 Years: | 4.20% |
5 Years: | 7.24% |
3 Years: | 2.12% |
TTM: | 36.95% |
Compounded Profit Growth | |
---|---|
10 Years: | 3.33% |
5 Years: | 4.79% |
3 Years: | 2.50% |
TTM: | 59.38% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 0.54% |
3 Years: | -7.37% |
1 Year: | -3.53% |
Return on Equity | |
---|---|
10 Years: | 13.59% |
5 Years: | 13.55% |
3 Years: | 12.56% |
Last Year: | 12.84% |
Balance Sheet Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Sep 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4,109 | 4,109 | 4,109 | 4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 4,137 | 3,930 | 3,930 | 3,930 | |
Reserves | 1,583 | 1,939 | 2,528 | 3,069 | 3,686 | 4,273 | 4,914 | 6,066 | 7,161 | 7,347 | 6,765 | 7,309 | 8,034 |
Borrowings | 2,020 | 2,142 | 1,682 | 1,754 | 1,764 | 2,164 | 2,457 | 2,621 | 2,646 | 2,416 | 2,231 | 2,155 | 1,968 |
1,733 | 2,099 | 2,131 | 2,169 | 1,857 | 1,916 | 2,050 | 1,771 | 1,436 | 1,477 | 1,440 | 1,527 | 2,033 | |
Total Liabilities | 9,444 | 10,289 | 10,450 | 11,129 | 11,443 | 12,489 | 13,558 | 14,594 | 15,380 | 15,377 | 14,366 | 14,921 | 15,965 |
7,366 | 7,319 | 6,934 | 6,621 | 6,230 | 5,820 | 5,669 | 9,052 | 8,412 | 7,980 | 7,641 | 7,685 | 7,644 | |
CWIP | 318 | 726 | 995 | 1,240 | 2,023 | 2,982 | 3,926 | 253 | 341 | 442 | 642 | 765 | 797 |
Investments | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 11 | 470 | 589 | 863 | 1,292 | 1,750 |
1,761 | 2,244 | 2,521 | 3,269 | 3,190 | 3,683 | 3,958 | 5,278 | 6,156 | 6,366 | 5,219 | 5,178 | 5,773 | |
Total Assets | 9,444 | 10,289 | 10,450 | 11,129 | 11,443 | 12,489 | 13,558 | 14,594 | 15,380 | 15,377 | 14,366 | 14,921 | 15,965 |
Cash Flows Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,646 | 1,641 | 1,522 | 1,398 | 1,094 | 1,406 | 1,154 | 1,482 | 2,208 | 2,293 | 1,564 | 1,040 | |
-460 | -625 | -317 | -550 | -685 | -665 | -753 | -277 | -772 | -1,116 | 95 | -58 | |
-1,113 | -439 | -934 | -326 | -584 | -207 | -408 | -764 | -705 | -1,621 | -2,272 | -1,107 | |
Net Cash Flow | 73 | 578 | 271 | 522 | -175 | 534 | -7 | 441 | 731 | -444 | -613 | -125 |
Ratios Standalone Figures in Rs. Crores / View Consolidated
Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 14% | 20% | 14% | 15% | 16% | 12% | 12% | 18% | 13% | 14% | 13% | 16% |
Debtor Days | 85 | 75 | 39 | 19 | 110 | 78 | 73 | 195 | 147 | 84 | 47 | 38 |
Inventory Turnover | 24.15 | 32.14 | 30.91 | 44.27 | 74.50 | 56.99 | 58.13 | 79.65 | 65.57 | 67.96 | 49.47 | 55.62 |
Recent Announcements
- Appointment Of Chief Financial Officer (CFO) Nov. 29, 2019
- Announcement under Regulation 30 (LODR)-Resignation of Chief Financial Officer (CFO) Nov. 28, 2019
- Announcement under Regulation 30 (LODR)-Resignation of Director Nov. 28, 2019
- Announcement under Regulation 30 (LODR)-Cessation Nov. 18, 2019
- Results For The Quarter/Half Year Ended 30Th September,2019 Nov. 11, 2019
Annual Reports
- 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
Credit Ratings
- India Ratings Affirms SJVN at ‘IND AA+’; Outlook Stable fitch
- India Ratings Affirms SJVN at ‘IND AA+’; Outlook Stable fitch
- India Ratings Affirms SJVN at ‘IND AA+’; Outlook Stable fitch
- India Ratings Affirms SJVN at ‘IND AA+’; Outlook Stable fitch
- Ind-Ra Assigns SJVN Limited`IND AA+`;Outlook Stable fitch