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: 8,685 Cr.
  • Current Price: 22.10
  • 52 weeks High / Low 27.35 / 17.15
  • Book Value: 29.97
  • Stock P/E: 5.25
  • Dividend Yield: 7.69 %
  • ROCE: 15.97 %
  • ROE: 12.85 %
  • Sales Growth (3Yrs): 2.10 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.74 times its book value
Company has been maintaining a healthy dividend payout of 85.86%
Debtor days have improved from 56.29 to 38.04 days.
Cons:
The company has delivered a poor growth of 7.23% over past five years.
Company has a low return on equity of 12.55% for last 3 years.

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

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
614 752 484 794 724 946 488 538
152 137 214 180 149 180 149 196
Operating Profit 462 615 270 614 575 766 339 342
OPM % 75% 82% 56% 77% 79% 81% 69% 64%
Other Income 155 185 33 86 92 144 73 293
Interest 136 141 -42 1 23 67 41 137
Depreciation 95 96 98 101 92 92 93 106
Profit before tax 386 562 248 599 552 750 278 392
Tax % 24% 23% 26% 23% 23% 17% 22% -2%
Net Profit 294 429 182 458 422 622 215 397
EPS in Rs 0.75 1.09 0.47 1.17 1.08 1.59 0.55 1.02
Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
1,682 1,872 2,816 2,494 2,679 2,228 2,654 2,697
242 268 372 432 480 524 606 674
Operating Profit 1,440 1,604 2,443 2,062 2,199 1,705 2,048 2,022
OPM % 86% 86% 87% 83% 82% 76% 77% 75%
Other Income 245 237 309 542 411 409 387 601
Interest 54 29 65 218 55 101 251 268
Depreciation 447 475 641 677 680 365 390 384
Profit before tax 1,185 1,338 2,047 1,709 1,875 1,648 1,795 1,972
Tax % 11% 17% 18% 17% 18% 26% 24%
Net Profit 1,052 1,114 1,677 1,411 1,541 1,225 1,367 1,656
EPS in Rs 2.38 2.53 3.84 3.28 3.73 3.12 3.48 4.24
Dividend Payout % 38% 36% 26% 32% 74% 122% 62%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:7.23%
3 Years:2.10%
TTM:1.98%
Compounded Profit Growth
10 Years:%
5 Years:4.82%
3 Years:2.46%
TTM:17.73%
Stock Price CAGR
10 Years:-0.74%
5 Years:-2.55%
3 Years:-10.72%
1 Year:-9.43%
Return on Equity
10 Years:%
5 Years:13.55%
3 Years:12.55%
Last Year:12.85%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
4,137 4,137 4,137 4,137 4,137 3,930 3,930 3,930
Reserves 4,273 4,914 6,066 7,166 7,353 6,770 7,316 7,846
Borrowings 2,164 2,457 2,648 2,646 2,416 2,231 2,155 1,997
1,916 2,053 1,781 1,440 1,486 1,460 1,572 1,907
Total Liabilities 12,489 13,561 14,632 15,389 15,392 14,391 14,974 15,680
5,820 5,670 9,054 8,775 8,425 8,087 8,142 8,083
CWIP 2,982 4,056 429 505 661 944 1,303 2,233
Investments 5 0 3 36 90 120 160 195
3,683 3,835 5,147 6,073 6,216 5,239 5,368 5,169
Total Assets 12,489 13,561 14,632 15,389 15,392 14,391 14,974 15,680

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
1,406 1,279 1,492 2,209 2,376 1,641 1,018
-665 -879 -304 -768 -1,199 15 -34
-207 -408 -746 -705 -1,621 -2,272 -1,107
Net Cash Flow 534 -8 442 736 -444 -616 -123

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 12% 18% 13% 14% 13% 16%
Debtor Days 78 73 195 147 83 47 38
Inventory Turnover 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