Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Power Generation/Distribution

Rating :
52/99

BSE: 533206 | NSE: SJVN

27.30
-0.05 (-0.18%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.45
  •  27.70
  •  27.15
  •  27.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  148833
  •  40.63
  •  40.15
  •  24.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,708.69
  • 10.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,324.83
  • 7.71%
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 90.63%
  • 0.44%
  • 2.19%
  • FII
  • DII
  • Others
  • 0.08%
  • 3.44%
  • 3.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 3.54
  • -3.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 1.25
  • -3.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 1.90
  • -4.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.26
  • 8.38
  • 9.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.04
  • 1.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 4.44
  • 4.59

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
2,228.50
2,679.14
2,493.96
2,817.44
1,873.52
1,757.11
Net Sales Growth
-
-16.82%
7.43%
-11.48%
50.38%
6.63%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
2,228.50
2,679.14
2,493.96
2,817.44
1,873.52
1,757.11
GP Margin
-
100%
100%
100%
100%
100%
100%
Total Expenditure
-
523.88
511.26
432.03
378.60
270.42
317.69
Power & Fuel Cost
-
14.86
12.57
9.24
13.16
12.19
10.33
% Of Sales
-
0.67%
0.47%
0.37%
0.47%
0.65%
0.59%
Employee Cost
-
265.37
253.56
212.84
196.61
121.62
107.57
% Of Sales
-
11.91%
9.46%
8.53%
6.98%
6.49%
6.12%
Manufacturing Exp.
-
73.13
74.00
69.26
42.76
41.42
35.36
% Of Sales
-
3.28%
2.76%
2.78%
1.52%
2.21%
2.01%
General & Admin Exp.
-
123.47
98.56
102.70
96.18
74.62
63.46
% Of Sales
-
5.54%
3.68%
4.12%
3.41%
3.98%
3.61%
Selling & Distn. Exp.
-
6.75
3.64
2.36
3.08
2.66
77.36
% Of Sales
-
0.30%
0.14%
0.09%
0.11%
0.14%
4.40%
Miscellaneous Exp.
-
40.30
68.93
35.63
26.81
17.91
23.61
% Of Sales
-
1.81%
2.57%
1.43%
0.95%
0.96%
1.34%
EBITDA
-
1,704.62
2,167.88
2,061.93
2,438.84
1,603.10
1,439.42
EBITDA Margin
-
76.49%
80.92%
82.68%
86.56%
85.57%
81.92%
Other Income
-
405.81
438.25
537.62
446.16
238.36
245.89
Interest
-
100.86
55.18
218.44
64.56
28.88
54.06
Depreciation
-
364.51
679.98
677.16
641.00
474.52
446.67
PBT
-
1,645.06
1,870.97
1,703.95
2,179.44
1,338.06
1,184.58
Tax
-
423.49
329.79
297.83
370.51
223.57
132.24
Tax Rate
-
25.74%
17.63%
17.48%
18.10%
16.71%
11.16%
PAT
-
1,221.57
1,541.18
1,406.12
1,676.65
1,114.49
1,052.34
PAT before Minority Interest
-
1,221.57
1,541.18
1,406.12
1,676.65
1,114.49
1,052.34
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
54.82%
57.53%
56.38%
59.51%
59.49%
59.89%
PAT Growth
-
-20.74%
9.61%
-16.14%
50.44%
5.91%
 
Unadjusted EPS
-
2.97
3.74
3.41
4.05
2.69
2.54

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
10,700.16
11,489.55
11,302.45
10,202.78
9,050.19
8,410.01
Share Capital
3,929.80
4,136.63
4,136.63
4,136.63
4,136.63
4,136.63
Total Reserves
6,770.36
7,352.92
7,165.82
6,066.15
4,913.56
4,273.38
Non-Current Liabilities
2,521.62
2,680.26
3,065.14
3,141.48
2,922.06
2,711.57
Secured Loans
211.28
255.68
300.08
307.21
88.90
107.85
Unsecured Loans
1,824.06
1,973.79
2,163.98
2,173.77
2,124.61
1,768.42
Long Term Provisions
49.55
48.54
89.52
79.65
67.42
54.84
Current Liabilities
2,875.74
2,508.80
1,979.04
1,949.37
2,151.13
1,937.21
Trade Payables
25.60
27.08
17.37
14.83
18.14
26.86
Other Current Liabilities
569.18
546.08
498.51
625.33
733.95
576.77
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
2,280.96
1,935.64
1,463.16
1,309.21
1,399.04
1,333.58
Total Liabilities
16,097.52
16,678.61
16,346.63
15,293.63
14,123.38
13,058.79
Net Block
8,086.97
8,424.80
8,775.26
9,053.91
5,670.15
5,819.83
Gross Block
9,814.74
9,786.42
13,621.90
13,223.34
9,218.04
8,890.00
Accumulated Depreciation
1,727.77
1,361.62
4,846.64
4,169.43
3,547.89
3,070.17
Non Current Assets
9,588.21
9,557.97
9,660.87
9,685.11
9,897.83
8,954.91
Capital Work in Progress
943.94
661.29
504.65
237.79
3,674.18
2,747.26
Non Current Investment
120.23
89.85
35.66
2.54
0.00
4.94
Long Term Loans & Adv.
266.29
258.55
182.15
179.14
149.15
139.12
Other Non Current Assets
170.78
123.48
163.15
20.59
22.56
9.48
Current Assets
6,509.31
7,120.64
6,685.76
5,608.52
4,225.55
4,103.88
Current Investments
0.01
0.00
0.00
0.00
0.00
0.00
Inventories
50.50
39.56
39.21
36.78
33.84
30.51
Sundry Debtors
288.99
612.84
1,001.23
1,507.08
374.47
358.64
Cash & Bank
3,614.54
4,319.75
3,888.81
2,857.57
2,416.02
2,422.45
Other Current Assets
2,555.27
337.34
307.78
137.56
1,401.22
1,292.28
Short Term Loans & Adv.
2,179.57
1,811.15
1,448.73
1,069.53
871.50
840.56
Net Current Assets
3,633.57
4,611.84
4,706.72
3,659.15
2,074.42
2,166.67
Total Assets
16,097.52
16,678.61
16,346.63
15,293.63
14,123.38
13,058.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,641.36
2,376.41
2,208.89
1,491.60
1,279.46
1,405.95
PBT
1,648.10
1,875.07
1,708.62
2,047.16
1,338.06
1,184.58
Adjustment
152.01
388.05
575.65
605.77
166.29
239.06
Changes in Working Capital
211.96
470.17
321.83
-721.72
71.67
220.60
Cash after chg. in Working capital
2,012.07
2,733.29
2,606.10
1,931.21
1,576.02
1,644.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-370.71
-356.88
-397.21
-439.61
-296.56
-238.29
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
15.09
-1,199.23
-768.28
-303.85
-878.62
-665.17
Net Fixed Assets
-227.19
3,816.44
-292.29
-530.48
-1,139.05
Net Investments
-29.00
-118.59
-459.09
-6.43
-0.01
Others
271.28
-4,897.08
-16.90
233.06
260.44
Cash from Financing Activity
-2,272.29
-1,621.27
-704.62
-746.20
-408.50
-207.09
Net Cash Inflow / Outflow
-615.84
-444.09
735.99
441.55
-7.66
533.69
Opening Cash & Equivalents
778.10
1,222.19
486.20
2,416.02
2,423.68
1,888.76
Closing Cash & Equivalent
162.26
778.10
1,222.19
2,857.57
2,416.02
2,422.45

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
27.23
27.78
27.32
24.66
21.88
20.33
ROA
7.45%
9.33%
8.89%
11.40%
8.20%
8.06%
ROE
11.01%
13.52%
13.08%
17.42%
12.77%
12.51%
ROCE
13.01%
13.83%
14.35%
17.34%
12.38%
11.71%
Fixed Asset Turnover
0.23
0.23
0.19
0.25
0.21
0.20
Receivable days
73.85
109.95
183.55
121.88
71.41
74.50
Inventory Days
7.38
5.37
5.56
4.57
6.27
6.34
Payable days
12.45
7.60
5.77
6.40
12.02
13.91
Cash Conversion Cycle
68.78
107.71
183.34
120.05
65.66
66.93
Total Debt/Equity
0.21
0.21
0.23
0.26
0.27
0.26
Interest Cover
17.31
34.91
8.80
32.71
47.33
22.91

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.