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: 8,704 Cr.
  • Current Price: 22.15
  • 52 weeks High / Low 27.35 / 17.15
  • Book Value: 29.92
  • Stock P/E: 5.27
  • Dividend Yield: 7.67 %
  • ROCE: 15.96 %
  • ROE: 12.84 %
  • Sales Growth (3Yrs): 2.12 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.74 times its book value
Stock is providing a good dividend yield of 7.67%.
Company has been maintaining a healthy dividend payout of 67.66%
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

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
704 730 451 345 614 752 484 805 724 947 491 540
124 142 168 139 152 136 214 180 149 180 149 195
Operating Profit 580 588 283 206 462 616 270 625 575 767 342 345
OPM % 82% 81% 63% 60% 75% 82% 56% 78% 79% 81% 70% 64%
Other Income 123 101 78 137 154 184 31 76 89 137 66 290
Interest 24 30 -18 48 136 141 -42 1 23 67 41 137
Depreciation 92 95 94 85 95 96 98 101 92 92 93 106
Profit before tax 588 564 286 211 385 562 246 599 550 745 273 391
Tax % 23% 23% 28% 37% 24% 23% 26% 23% 23% 17% 22% -2%
Net Profit 451 435 206 133 294 430 182 459 421 620 212 399
EPS in Rs 1.06 1.05 0.50 0.33 0.75 1.09 0.46 1.17 1.07 1.58 0.54 1.01
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 2,702
150 180 289 214 236 242 268 372 432 480 524 605 673
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 2,029
OPM % 89% 90% 84% 88% 88% 86% 86% 87% 83% 82% 77% 77% 75%
Other Income 106 272 142 147 197 245 237 309 537 409 407 383 583
Interest 255 332 173 133 84 54 29 65 218 55 101 251 268
Depreciation 240 233 432 451 446 447 475 641 677 680 365 390 384
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 1,959
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 1,652
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 4.20
Dividend Payout % 34% 32% 34% 36% 36% 38% 36% 26% 32% 74% 67% 62%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:4.20%
5 Years:7.24%
3 Years:2.12%
TTM:1.72%
Compounded Profit Growth
10 Years:3.33%
5 Years:4.79%
3 Years:2.50%
TTM:17.40%
Stock Price CAGR
10 Years:-0.76%
5 Years:-2.97%
3 Years:-11.03%
1 Year:-8.85%
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 Mar 2020
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 7,830
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 1,994
1,733 2,099 2,131 2,169 1,857 1,916 2,050 1,771 1,436 1,477 1,440 1,527 1,748
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 15,501
7,366 7,319 6,934 6,621 6,230 5,820 5,669 9,052 8,412 7,980 7,641 7,685 7,603
CWIP 318 726 995 1,240 2,023 2,982 3,926 253 341 442 642 765 913
Investments 0 0 0 0 0 5 5 11 470 589 863 1,292 2,213
1,761 2,244 2,521 3,269 3,190 3,683 3,958 5,278 6,156 6,366 5,219 5,178 4,773
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 15,501

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 0.09 0.13 0.14 0.20 0.37 0.33 0.36 0.36 0.24 0.32 0.33 0.29

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
89.97 89.73 90.78 90.62 90.63 89.53 88.78 88.78 88.00 87.90 86.77 86.77
3.47 3.44 3.00 2.97 2.94 2.82 3.07 3.26 3.37 3.06 3.14 3.12
2.58 3.85 3.56 3.66 3.52 3.50 3.82 3.67 5.15 5.40 6.01 5.70
0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.98 2.98 2.66 2.74 2.91 4.14 4.33 4.29 3.47 3.64 4.09 4.42