Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Power Generation/Distribution

Rating :
44/99

BSE: 532627 | NSE: JPPOWER

7.20
03-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 7.35
  • 7.55
  • 7.15
  • 7.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31812199
  •  2335.69
  •  11.15
  •  4.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,941.34
  • 14.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,618.76
  • N/A
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.00%
  • 3.72%
  • 40.14%
  • FII
  • DII
  • Others
  • 2.83%
  • 1.38%
  • 27.93%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.52
  • -1.06
  • 10.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.50
  • -6.11
  • 1.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.33
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 0.29
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.54
  • 12.71
  • 11.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,820.37
914.99
98.95%
1,406.21
956.87
46.96%
1,401.44
987.92
41.86%
901.91
778.86
15.80%
Expenses
1,192.12
658.76
80.96%
1,131.70
678.83
66.71%
1,036.93
660.96
56.88%
684.39
434.16
57.64%
EBITDA
628.25
256.23
145.19%
274.51
278.04
-1.27%
364.51
326.96
11.48%
217.52
344.70
-36.90%
EBIDTM
34.51%
28.00%
19.52%
29.06%
26.01%
33.10%
24.12%
44.26%
Other Income
8.98
11.42
-21.37%
125.69
106.26
18.29%
51.40
6.06
748.18%
46.57
6.11
662.19%
Interest
149.53
140.57
6.37%
142.56
140.29
1.62%
136.20
153.61
-11.33%
136.78
151.67
-9.82%
Depreciation
115.55
119.92
-3.64%
118.77
119.11
-0.29%
121.29
134.20
-9.62%
121.30
134.20
-9.61%
PBT
372.15
7.16
5,097.63%
138.87
236.05
-41.17%
158.42
45.21
250.41%
6.01
64.94
-90.75%
Tax
130.19
2.82
4,516.67%
141.14
35.51
297.47%
51.59
50.78
1.60%
7.43
16.44
-54.81%
PAT
241.96
4.34
5,475.12%
-2.27
200.54
-
106.83
-5.57
-
-1.42
48.50
-
PATM
13.29%
0.47%
-0.16%
20.96%
7.62%
-0.56%
-0.16%
6.23%
EPS
0.35
0.01
3,400.00%
0.00
0.31
-100.00%
0.16
-0.02
-
0.00
0.07
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,529.93
4,624.55
3,301.71
3,443.44
3,891.62
4,876.87
4,657.47
4,113.27
4,139.60
2,889.40
2,458.67
Net Sales Growth
51.98%
40.07%
-4.12%
-11.52%
-20.20%
4.71%
13.23%
-0.64%
43.27%
17.52%
 
Cost Of Goods Sold
3,829.91
-279.10
-0.28
0.00
1.84
-1.83
0.97
-1.01
0.00
0.00
0.00
Gross Profit
1,700.02
4,903.65
3,301.99
3,443.44
3,889.78
4,878.70
4,656.50
4,114.28
4,139.60
2,889.40
2,458.67
GP Margin
30.74%
106.04%
100.01%
100%
99.95%
100.04%
99.98%
100.02%
100%
100%
100%
Total Expenditure
4,045.14
3,511.78
2,144.31
2,405.41
2,562.64
3,351.99
2,944.25
1,561.15
1,360.57
839.57
500.19
Power & Fuel Cost
-
2,128.49
1,570.45
1,815.96
2,003.54
2,686.04
2,480.27
1,416.24
1,113.77
637.66
341.91
% Of Sales
-
46.03%
47.56%
52.74%
51.48%
55.08%
53.25%
34.43%
26.91%
22.07%
13.91%
Employee Cost
-
111.64
100.91
114.08
104.92
135.63
121.67
90.42
82.29
70.77
54.14
% Of Sales
-
2.41%
3.06%
3.31%
2.70%
2.78%
2.61%
2.20%
1.99%
2.45%
2.20%
Manufacturing Exp.
-
1,441.52
358.70
361.58
347.03
276.01
257.41
167.63
83.42
64.70
48.61
% Of Sales
-
31.17%
10.86%
10.50%
8.92%
5.66%
5.53%
4.08%
2.02%
2.24%
1.98%
General & Admin Exp.
-
57.02
55.71
67.57
36.82
48.72
73.11
69.37
66.96
56.81
44.88
% Of Sales
-
1.23%
1.69%
1.96%
0.95%
1.00%
1.57%
1.69%
1.62%
1.97%
1.83%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.16
-194.47
0.88
2.62
4.74
% Of Sales
-
0%
0%
0%
0%
0%
0.00%
-4.73%
0.02%
0.09%
0.19%
Miscellaneous Exp.
-
52.21
58.82
46.22
68.49
207.42
10.66
12.97
13.25
7.01
4.74
% Of Sales
-
1.13%
1.78%
1.34%
1.76%
4.25%
0.23%
0.32%
0.32%
0.24%
0.24%
EBITDA
1,484.79
1,112.77
1,157.40
1,038.03
1,328.98
1,524.88
1,713.22
2,552.12
2,779.03
2,049.83
1,958.48
EBITDA Margin
26.85%
24.06%
35.05%
30.15%
34.15%
31.27%
36.78%
62.05%
67.13%
70.94%
79.66%
Other Income
232.64
235.08
127.30
66.48
113.19
354.19
87.07
122.72
85.38
24.12
38.35
Interest
565.07
556.11
578.58
686.02
1,474.15
2,613.75
2,776.59
2,477.83
2,189.11
1,523.76
1,212.58
Depreciation
476.91
481.28
479.95
532.64
528.07
818.89
771.21
634.89
518.07
499.05
376.49
PBT
675.45
310.46
226.17
-114.15
-560.05
-1,553.57
-1,747.51
-437.88
157.23
51.14
407.76
Tax
330.35
202.98
110.16
829.03
-147.98
-176.48
-452.82
-241.83
-7.16
4.22
50.11
Tax Rate
48.91%
65.38%
32.66%
-63.37%
29.17%
9.45%
25.91%
49.83%
-4.43%
8.26%
12.29%
PAT
345.10
107.48
212.85
-2,152.09
-373.07
-1,595.83
-1,232.89
-243.45
168.85
46.84
357.65
PAT before Minority Interest
345.10
107.48
227.16
-2,137.20
-359.39
-1,690.34
-1,294.69
-243.45
168.85
46.84
357.65
Minority Interest
0.00
0.00
-14.31
-14.89
-13.68
94.51
61.80
0.00
0.00
0.00
0.00
PAT Margin
6.24%
2.32%
6.45%
-62.50%
-9.59%
-32.72%
-26.47%
-5.92%
4.08%
1.62%
14.55%
PAT Growth
39.26%
-49.50%
-
-
-
-
-
-
260.48%
-86.90%
 
EPS
0.50
0.16
0.31
-3.14
-0.54
-2.33
-1.80
-0.36
0.25
0.07
0.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
10,389.34
10,282.06
9,998.70
7,376.62
7,779.31
9,387.01
7,614.34
6,410.65
6,345.05
6,460.22
Share Capital
10,658.99
10,658.99
10,645.98
5,996.00
5,996.00
5,996.00
2,938.00
2,938.00
2,938.00
2,938.00
Total Reserves
-269.65
-376.93
-647.28
1,380.62
1,783.31
3,391.01
4,676.34
3,472.65
3,407.05
3,522.22
Non-Current Liabilities
4,665.38
4,904.93
5,311.70
17,918.54
18,852.65
20,858.85
22,809.57
27,809.71
25,701.68
22,154.74
Secured Loans
4,313.50
4,620.81
5,059.73
17,785.63
18,438.63
20,098.07
21,511.68
26,598.61
24,269.61
19,645.64
Unsecured Loans
137.80
130.69
124.41
0.00
0.00
5.00
5.00
638.21
567.66
1,589.76
Long Term Provisions
40.04
42.17
45.62
48.34
50.87
53.45
58.96
6.35
253.59
446.57
Current Liabilities
2,171.40
1,578.29
2,117.75
10,611.96
9,363.23
6,679.47
5,388.19
7,911.18
5,757.32
4,343.36
Trade Payables
331.46
226.07
223.09
308.90
318.73
302.40
1,044.02
1,873.83
2,027.60
1,690.78
Other Current Liabilities
1,389.01
876.26
1,346.03
8,507.31
7,294.89
5,377.55
3,678.42
5,243.72
3,239.12
2,233.75
Short Term Borrowings
438.68
465.27
528.03
1,714.23
1,704.39
994.95
664.17
614.25
190.31
240.07
Short Term Provisions
12.25
10.69
20.60
81.52
45.22
4.57
1.58
179.38
300.29
178.76
Total Liabilities
17,226.12
16,765.28
17,540.61
36,194.13
36,268.51
37,293.15
36,236.25
42,561.41
38,228.33
33,142.76
Net Block
13,802.62
14,271.86
15,250.98
30,649.90
31,093.46
27,436.65
23,529.71
24,156.00
13,528.82
12,341.12
Gross Block
18,006.89
18,001.03
18,926.74
34,336.10
34,252.82
29,782.11
25,099.59
26,402.61
15,237.49
13,546.46
Accumulated Depreciation
4,204.27
3,729.17
3,675.76
3,686.20
3,159.36
2,345.46
1,569.88
2,246.61
1,708.67
1,205.34
Non Current Assets
14,721.94
15,155.26
16,144.41
33,654.03
34,239.43
35,287.94
34,424.11
40,401.19
36,707.30
30,905.07
Capital Work in Progress
394.95
410.98
477.48
534.05
561.49
4,848.05
8,028.55
12,695.67
15,298.84
12,344.49
Non Current Investment
233.98
111.83
20.65
1,985.94
1,985.94
1,985.94
1,985.94
1,985.94
1,986.04
1,985.94
Long Term Loans & Adv.
246.49
347.21
366.27
439.38
541.75
963.63
450.82
1,376.67
1,428.15
1,438.76
Other Non Current Assets
43.90
13.38
29.03
44.76
56.79
53.67
429.09
186.91
133.73
15.63
Current Assets
2,504.18
1,610.02
1,396.20
2,540.10
2,029.08
2,005.21
1,812.14
2,160.22
1,521.03
2,237.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
518.70
199.94
342.30
233.61
228.36
314.61
367.94
328.15
160.61
136.62
Sundry Debtors
930.21
790.91
401.20
1,183.00
980.21
1,026.57
544.48
754.11
291.83
522.73
Cash & Bank
393.30
305.92
307.97
225.13
121.54
82.99
159.64
692.59
621.82
899.72
Other Current Assets
661.97
26.30
91.29
146.92
698.97
581.04
740.08
385.37
446.77
678.62
Short Term Loans & Adv.
628.22
286.95
253.44
751.44
586.40
535.78
376.44
300.71
404.45
629.74
Net Current Assets
332.78
31.73
-721.55
-8,071.86
-7,334.15
-4,674.26
-3,576.05
-5,750.96
-4,236.29
-2,105.67
Total Assets
17,226.12
16,765.28
17,540.61
36,194.13
36,268.51
37,293.15
36,236.25
42,561.41
38,228.33
33,142.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
845.07
812.93
1,027.85
1,178.01
1,782.44
1,412.83
2,816.15
2,676.38
2,248.78
1,871.64
PBT
310.46
226.17
-181.07
-560.05
-1,553.57
-1,747.51
-485.28
161.69
51.07
407.76
Adjustment
819.58
958.38
1,073.40
1,914.93
3,432.63
3,488.66
2,635.64
1,716.69
1,057.02
649.47
Changes in Working Capital
-289.50
-372.82
140.94
-165.25
-160.83
-327.85
-96.13
17.76
1,015.69
812.92
Cash after chg. in Working capital
840.54
811.73
1,033.27
1,189.63
1,718.23
1,413.30
2,054.23
1,896.14
2,123.78
1,870.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
4.53
1.20
-5.42
-11.62
64.21
-0.47
16.79
0.00
0.00
-48.70
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
0.00
0.00
0.00
0.00
745.13
0.00
0.00
0.00
Cash From Investing Activity
-112.55
279.87
-129.76
-191.22
-230.28
-801.97
6,415.64
-4,885.65
-5,059.16
-7,020.95
Net Fixed Assets
8.05
-14.04
-64.76
-55.84
-42.34
-191.35
7,905.13
-1,582.28
-4,087.63
-4,167.50
Net Investments
-122.25
132.12
4,703.96
-0.13
-218.76
-40.50
303.66
-775.04
-570.82
-571.09
Others
1.65
161.79
-4,768.96
-135.25
30.82
-570.12
-1,793.15
-2,528.33
-400.71
-2,282.36
Cash from Financing Activity
-710.77
-1,135.72
-822.08
-1,020.03
-1,543.20
-671.53
-9,493.68
2,057.67
3,084.01
5,014.15
Net Cash Inflow / Outflow
21.75
-42.92
76.01
-33.24
8.96
-60.67
-261.89
-151.60
273.63
-135.16
Opening Cash & Equivalents
40.19
83.11
22.33
80.36
71.38
132.05
393.94
545.55
271.92
407.08
Closing Cash & Equivalent
61.94
40.19
83.11
47.19
80.36
71.38
132.05
393.95
545.55
271.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
9.61
9.45
9.05
12.30
12.97
15.66
25.92
21.82
21.60
21.99
ROA
0.63%
1.32%
-7.95%
-0.99%
-4.60%
-3.52%
-0.62%
0.42%
0.13%
1.22%
ROE
1.65%
3.59%
-31.50%
-4.74%
-19.69%
-15.23%
-3.47%
2.65%
0.73%
6.00%
ROCE
5.60%
5.81%
-2.67%
3.13%
2.31%
3.12%
5.56%
6.40%
4.89%
6.09%
Fixed Asset Turnover
0.26
0.18
0.13
0.11
0.15
0.17
0.16
0.20
0.20
0.20
Receivable days
67.92
65.89
83.96
101.45
75.10
61.56
56.99
46.11
51.45
70.75
Inventory Days
28.36
29.97
30.52
21.66
20.32
26.74
30.55
21.55
18.77
13.78
Payable days
-364.56
0.00
34.11
38.17
28.74
67.28
248.96
388.67
520.61
621.25
Cash Conversion Cycle
460.84
95.87
80.37
84.94
66.68
21.03
-161.42
-321.01
-450.38
-536.72
Total Debt/Equity
0.49
0.51
0.60
3.14
3.01
2.56
3.28
5.10
4.42
3.64
Interest Cover
1.56
1.58
-0.91
0.66
0.29
0.37
0.80
1.07
1.03
1.34

News Update:


  • Jaiprakash Power Ventures emerges as highest bidder for coal block in Madhya Pradesh
    14th Sep 2022, 09:59 AM

    The government put on sale 10 coal mines under the commercial coal mining this week

    Read More
  • JP Power Ventures - Quarterly Results
    9th Aug 2022, 17:37 PM

    Read More

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