Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Power Generation/Distribution

Rating :
31/99

BSE: 532627 | NSE: JPPOWER

2.00
0.05 (2.56%)
21-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1.95
  •  2.00
  •  1.90
  •  1.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3822807
  •  76.46
  •  10.20
  •  1.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,175.22
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,469.89
  • N/A
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.85%
  • 3.69%
  • 8.39%
  • FII
  • DII
  • Others
  • 48.52%
  • 2.10%
  • 7.45%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.55
  • 4.66
  • -4.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.04
  • -11.39
  • -15.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.56
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 0.38
  • 0.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.24
  • 11.33
  • 11.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
4,876.87
4,657.47
4,113.27
4,139.60
2,889.40
2,458.67
1,615.56
736.89
690.73
296.67
Net Sales Growth
-
4.71%
13.23%
-0.64%
43.27%
17.52%
52.19%
119.24%
6.68%
132.83%
 
Cost Of Goods Sold
-
-1.83
0.97
-1.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
4,878.70
4,656.50
4,114.28
4,139.60
2,889.40
2,458.67
1,615.56
736.89
690.73
296.67
GP Margin
-
100.04%
99.98%
100.02%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
3,346.55
2,944.25
1,561.15
1,360.57
839.57
500.19
133.81
80.90
85.11
23.43
Power & Fuel Cost
-
2,686.04
2,480.27
1,416.24
1,113.77
637.66
341.91
5.40
3.30
3.32
1.19
% Of Sales
-
55.08%
53.25%
34.43%
26.91%
22.07%
13.91%
0.33%
0.45%
0.48%
0.40%
Employee Cost
-
135.63
121.67
90.42
82.29
70.77
54.14
37.92
22.72
17.14
7.32
% Of Sales
-
2.78%
2.61%
2.20%
1.99%
2.45%
2.20%
2.35%
3.08%
2.48%
2.47%
Manufacturing Exp.
-
290.31
257.41
167.63
83.42
64.70
48.61
43.45
24.54
27.82
6.66
% Of Sales
-
5.95%
5.53%
4.08%
2.02%
2.24%
1.98%
2.69%
3.33%
4.03%
2.24%
General & Admin Exp.
-
84.17
73.11
69.37
66.96
56.81
44.88
28.64
27.58
28.11
7.49
% Of Sales
-
1.73%
1.57%
1.69%
1.62%
1.97%
1.83%
1.77%
3.74%
4.07%
2.52%
Selling & Distn. Exp.
-
0.27
0.16
-194.47
0.88
2.62
4.74
12.18
1.72
4.46
0.24
% Of Sales
-
0.01%
0.00%
-4.73%
0.02%
0.09%
0.19%
0.75%
0.23%
0.65%
0.08%
Miscellaneous Exp.
-
151.96
10.66
12.97
13.25
7.01
5.91
6.22
1.04
4.26
0.24
% Of Sales
-
3.12%
0.23%
0.32%
0.32%
0.24%
0.24%
0.39%
0.14%
0.62%
0.18%
EBITDA
-
1,530.32
1,713.22
2,552.12
2,779.03
2,049.83
1,958.48
1,481.75
655.99
605.62
273.24
EBITDA Margin
-
31.38%
36.78%
62.05%
67.13%
70.94%
79.66%
91.72%
89.02%
87.68%
92.10%
Other Income
-
354.19
87.07
122.72
85.38
24.12
38.35
70.74
103.85
27.06
21.24
Interest
-
2,619.19
2,776.59
2,477.83
2,189.11
1,523.76
1,212.58
859.45
448.44
236.43
81.94
Depreciation
-
818.89
771.21
634.89
518.07
499.05
376.49
231.18
97.78
102.61
46.97
PBT
-
-1,553.57
-1,747.51
-437.88
157.23
51.14
407.76
461.86
213.62
293.64
165.57
Tax
-
-176.48
-452.82
-241.83
-7.16
4.22
50.11
60.84
41.35
51.85
18.33
Tax Rate
-
9.45%
25.91%
49.83%
-4.43%
8.26%
12.29%
13.17%
20.31%
17.66%
11.37%
PAT
-
-1,595.83
-1,232.89
-243.45
168.85
46.84
357.65
401.02
161.77
241.79
142.86
PAT before Minority Interest
-
-1,690.34
-1,294.69
-243.45
168.85
46.84
357.65
401.02
162.25
241.79
142.86
Minority Interest
-
94.51
61.80
0.00
0.00
0.00
0.00
0.00
-0.48
0.00
0.00
PAT Margin
-
-32.72%
-26.47%
-5.92%
4.08%
1.62%
14.55%
24.82%
21.95%
35.00%
48.15%
PAT Growth
-
-
-
-
260.48%
-86.90%
-10.81%
147.90%
-33.09%
69.25%
 
Unadjusted EPS
-
-2.66
-3.75
-1.52
0.51
0.11
1.32
1.00
0.77
1.15
2.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
7,779.31
9,387.01
7,614.34
6,410.65
6,345.05
6,460.22
5,459.06
5,166.38
3,368.05
1,075.15
Share Capital
5,996.00
5,996.00
2,938.00
2,938.00
2,938.00
2,938.00
2,624.76
2,095.68
2,095.68
491.00
Total Reserves
1,783.31
3,391.01
4,676.34
3,472.65
3,407.05
3,522.22
2,834.30
2,541.62
1,272.37
584.15
Non-Current Liabilities
18,852.65
20,858.85
22,809.57
27,809.71
25,701.68
22,154.74
16,614.22
13,775.03
7,045.44
988.89
Secured Loans
18,438.63
20,098.07
21,511.68
26,598.61
24,269.61
19,645.64
14,647.98
12,118.40
5,548.47
911.25
Unsecured Loans
0.00
5.00
5.00
638.21
567.66
1,589.76
1,423.07
1,212.02
1,496.97
77.64
Long Term Provisions
50.87
53.45
58.96
6.35
253.59
446.57
356.26
347.15
0.00
0.00
Current Liabilities
9,363.23
6,679.47
5,388.19
7,911.18
5,757.32
4,343.36
3,357.35
785.70
376.00
156.04
Trade Payables
318.73
302.40
1,044.02
1,873.83
2,027.60
1,690.78
1,204.58
395.70
201.59
14.64
Other Current Liabilities
7,336.80
5,377.55
3,678.42
5,243.72
3,239.12
2,233.75
1,786.62
319.63
73.17
24.61
Short Term Borrowings
1,704.39
994.95
664.17
614.25
190.31
240.07
0.51
50.82
0.00
0.00
Short Term Provisions
3.31
4.57
1.58
179.38
300.29
178.76
365.64
19.55
101.24
116.79
Total Liabilities
36,268.51
37,293.15
36,236.25
42,561.41
38,228.33
33,142.76
25,506.26
19,792.11
10,847.99
2,269.83
Net Block
31,093.46
27,436.65
23,529.71
24,156.00
13,528.82
12,341.12
9,860.01
3,211.20
4,227.78
1,584.62
Gross Block
34,252.82
29,782.11
25,099.59
26,402.61
15,237.49
13,546.46
10,685.01
3,801.48
4,830.27
1,848.74
Accumulated Depreciation
3,159.36
2,345.46
1,569.88
2,246.61
1,708.67
1,205.34
825.00
590.28
602.49
264.12
Non Current Assets
34,239.43
35,287.94
34,424.11
40,401.19
36,707.30
30,905.07
23,583.71
17,133.52
7,020.13
1,836.04
Capital Work in Progress
561.49
4,848.05
8,028.55
12,695.67
15,298.84
12,344.49
7,348.66
7,914.15
1,570.05
195.56
Non Current Investment
1,985.94
1,985.94
1,985.94
1,985.94
1,986.04
1,985.94
1,985.94
1,985.94
400.00
0.00
Long Term Loans & Adv.
541.75
963.63
450.82
1,376.67
1,428.15
1,438.76
2,111.24
1,550.58
0.00
0.00
Other Non Current Assets
56.79
53.67
429.09
186.91
133.73
15.63
61.19
61.51
0.00
0.00
Current Assets
2,029.08
2,005.21
1,812.14
2,160.22
1,521.03
2,237.69
1,922.55
2,658.59
3,826.02
431.95
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
228.36
314.61
367.94
328.15
160.61
136.62
49.01
54.90
21.70
4.90
Sundry Debtors
980.21
1,026.57
544.48
754.11
291.83
522.73
430.36
155.66
203.93
120.58
Cash & Bank
121.54
82.99
159.64
692.59
621.82
899.72
919.25
2,228.15
2,587.17
123.67
Other Current Assets
698.97
45.26
363.64
84.66
446.77
678.62
523.93
219.88
1,013.22
182.80
Short Term Loans & Adv.
625.70
535.78
376.44
300.71
404.45
629.74
482.78
164.50
802.30
74.13
Net Current Assets
-7,334.15
-4,674.26
-3,576.05
-5,750.96
-4,236.29
-2,105.67
-1,434.80
1,872.89
3,450.02
275.91
Total Assets
36,268.51
37,293.15
36,236.25
42,561.41
38,228.33
33,142.76
25,506.26
19,792.11
10,847.99
2,269.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,782.44
1,412.83
2,816.15
2,676.38
2,248.78
1,871.64
1,507.79
591.00
21.13
374.74
PBT
-1,553.57
-1,747.51
-485.28
161.69
51.07
407.76
461.86
203.60
293.64
165.57
Adjustment
3,432.63
3,488.66
2,635.64
1,716.69
1,057.02
649.47
1,098.98
521.42
390.18
110.38
Changes in Working Capital
-160.83
-327.85
-96.13
17.76
1,015.69
812.92
37.61
-89.84
-607.43
119.24
Cash after chg. in Working capital
1,718.23
1,413.30
2,054.23
1,896.14
2,123.78
1,870.15
1,598.45
635.18
76.39
395.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
64.21
-0.47
16.79
0.00
0.00
-48.70
-90.66
-44.18
-55.26
-20.45
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
745.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-230.28
-801.97
6,415.64
-4,885.65
-5,059.16
-7,020.95
-6,049.24
-4,226.09
-2,260.60
-245.64
Net Fixed Assets
-42.34
-191.35
7,905.13
-1,582.28
-4,087.63
-4,167.50
-4,770.65
-5,741.20
-3,344.56
-47.34
Net Investments
-218.76
-40.50
303.66
-775.04
-570.82
-571.09
-256.78
-2,185.34
-1,345.71
-37.00
Others
30.82
-570.12
-1,793.15
-2,528.33
-400.71
-2,282.36
-1,021.81
3,700.45
2,429.67
-161.30
Cash from Financing Activity
-1,543.20
-671.53
-9,493.68
2,057.67
3,084.01
5,014.15
3,232.55
3,215.18
4,529.00
-101.56
Net Cash Inflow / Outflow
8.96
-60.67
-261.89
-151.60
273.63
-135.16
-1,308.90
-419.91
2,289.53
27.54
Opening Cash & Equivalents
71.38
132.05
393.94
545.55
271.92
407.08
2,228.15
2,587.17
123.67
96.13
Closing Cash & Equivalent
80.36
71.38
132.05
393.95
545.55
271.92
919.25
2,228.15
2,587.17
123.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
12.97
15.66
25.92
21.82
21.60
21.99
20.80
22.13
16.06
21.86
ROA
-4.60%
-3.52%
-0.62%
0.42%
0.13%
1.22%
1.77%
1.06%
3.69%
6.55%
ROE
-19.69%
-15.23%
-3.47%
2.65%
0.73%
6.00%
7.94%
4.05%
10.89%
13.59%
ROCE
2.33%
3.12%
5.56%
6.40%
4.89%
6.09%
6.28%
4.46%
8.50%
12.18%
Fixed Asset Turnover
0.15
0.17
0.16
0.20
0.20
0.20
0.22
0.17
0.21
0.17
Receivable days
75.10
61.56
56.99
46.11
51.45
70.75
66.20
89.06
85.74
206.04
Inventory Days
20.32
26.74
30.55
21.55
18.77
13.78
11.74
18.97
7.03
6.07
Payable days
28.63
67.28
248.96
388.67
520.61
621.25
848.30
699.07
240.61
59.59
Cash Conversion Cycle
66.79
21.03
-161.42
-321.01
-450.38
-536.72
-770.36
-591.04
-147.84
152.51
Total Debt/Equity
3.01
2.56
3.28
5.10
4.42
3.64
3.26
2.95
2.09
0.92
Interest Cover
0.29
0.37
0.80
1.07
1.03
1.34
1.54
1.45
2.24
2.97

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.