Nifty
Sensex
:
:
25637.80
84058.90
88.80 (0.35%)
303.03 (0.36%)

Power Generation/Distribution

Rating :
46/99

BSE: 533206 | NSE: SJVN

99.60
27-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  100.7
  •  101.47
  •  99.29
  •  100.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5910689
  •  592288425.88
  •  159.65
  •  80.54

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39,172.20
  • 47.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62,726.10
  • 1.46%
  • 2.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 81.85%
  • 0.37%
  • 10.29%
  • FII
  • DII
  • Others
  • 2.49%
  • 4.20%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.88
  • -0.93
  • 2.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.77
  • -2.65
  • 0.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.91
  • -10.20
  • -2.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 10.80
  • 32.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.40
  • 1.65
  • 2.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.55
  • 12.73
  • 18.55

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
2.32
2.11
4.82
6.62
P/E Ratio
42.93
47.20
20.66
15.05
Revenue
2567
3072
5580
8795
EBITDA
1817
3763
5954
Net Income
911
818
1649
2409
ROA
2.6
P/B Ratio
2.79
2.57
2.38
ROE
6.53
10.8
14.38
FCFF
-5451
-5248
1683
FCFF Yield
-12.55
-12.09
3.88
Net Debt
3092
BVPS
35.7
38.72
41.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
504.40
482.91
4.45%
670.99
543.31
23.50%
1,026.25
878.36
16.84%
870.37
674.79
28.98%
Expenses
263.52
243.03
8.43%
208.08
174.84
19.01%
197.85
172.19
14.90%
202.88
172.09
17.89%
EBITDA
240.88
239.88
0.42%
462.91
368.47
25.63%
828.40
706.17
17.31%
667.49
502.70
32.78%
EBIDTM
47.76%
49.67%
68.99%
67.82%
80.72%
80.40%
76.69%
74.50%
Other Income
44.44
90.32
-50.80%
89.77
64.41
39.37%
82.18
73.26
12.18%
88.10
69.60
26.58%
Interest
159.41
121.14
31.59%
221.71
122.37
81.18%
198.23
124.15
59.67%
142.62
89.80
58.82%
Depreciation
275.03
242.43
13.45%
137.49
112.12
22.63%
132.80
101.88
30.35%
130.89
100.71
29.97%
PBT
-149.12
70.47
-
193.48
173.40
11.58%
579.55
553.40
4.73%
482.08
381.79
26.27%
Tax
-13.79
-2.86
-
40.16
44.30
-9.35%
149.79
129.19
15.95%
104.70
91.47
14.46%
PAT
-135.33
73.33
-
153.32
129.10
18.76%
429.76
424.21
1.31%
377.38
290.32
29.99%
PATM
-26.83%
15.19%
22.85%
23.76%
41.88%
48.30%
43.36%
43.02%
EPS
-0.32
0.16
-
0.38
0.35
8.57%
1.12
1.12
0.00%
0.91
0.69
31.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,072.01
2,579.37
2,938.35
2,417.00
2,485.39
2,702.80
2,644.66
2,228.50
2,679.14
2,493.96
2,817.44
Net Sales Growth
19.10%
-12.22%
21.57%
-2.75%
-8.04%
2.20%
18.67%
-16.82%
7.43%
-11.48%
 
Cost Of Goods Sold
37.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,034.40
2,579.37
2,938.35
2,417.00
2,485.39
2,702.80
2,644.66
2,228.50
2,679.14
2,493.96
2,817.44
GP Margin
98.78%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
872.33
737.39
673.97
626.38
641.41
596.15
633.70
524.62
511.26
432.03
378.60
Power & Fuel Cost
-
57.37
11.30
11.56
10.11
11.91
14.08
14.86
12.57
9.24
13.16
% Of Sales
-
2.22%
0.38%
0.48%
0.41%
0.44%
0.53%
0.67%
0.47%
0.37%
0.47%
Employee Cost
-
295.78
286.86
290.62
317.22
308.41
316.41
265.37
253.56
212.84
196.61
% Of Sales
-
11.47%
9.76%
12.02%
12.76%
11.41%
11.96%
11.91%
9.46%
8.53%
6.98%
Manufacturing Exp.
-
115.63
105.06
91.25
86.91
81.55
94.89
73.97
74.00
69.26
42.76
% Of Sales
-
4.48%
3.58%
3.78%
3.50%
3.02%
3.59%
3.32%
2.76%
2.78%
1.52%
General & Admin Exp.
-
202.02
185.11
152.98
145.50
137.86
129.90
122.63
98.56
102.70
96.18
% Of Sales
-
7.83%
6.30%
6.33%
5.85%
5.10%
4.91%
5.50%
3.68%
4.12%
3.41%
Selling & Distn. Exp.
-
14.08
13.76
5.13
3.76
5.68
8.42
6.75
3.64
2.36
3.08
% Of Sales
-
0.55%
0.47%
0.21%
0.15%
0.21%
0.32%
0.30%
0.14%
0.09%
0.11%
Miscellaneous Exp.
-
52.51
71.88
74.84
77.91
50.74
70.00
41.04
68.93
35.63
3.08
% Of Sales
-
2.04%
2.45%
3.10%
3.13%
1.88%
2.65%
1.84%
2.57%
1.43%
0.95%
EBITDA
2,199.68
1,841.98
2,264.38
1,790.62
1,843.98
2,106.65
2,010.96
1,703.88
2,167.88
2,061.93
2,438.84
EBITDA Margin
71.60%
71.41%
77.06%
74.08%
74.19%
77.94%
76.04%
76.46%
80.92%
82.68%
86.56%
Other Income
304.49
297.59
344.15
217.78
1,064.22
593.65
477.76
406.55
438.25
537.62
446.16
Interest
721.97
482.22
449.09
225.52
97.66
344.20
250.55
100.86
55.18
218.44
64.56
Depreciation
676.21
557.14
396.40
404.29
393.27
384.09
390.26
364.51
679.98
677.16
641.00
PBT
1,105.99
1,100.21
1,763.04
1,378.59
2,417.27
1,972.01
1,847.91
1,645.06
1,870.97
1,703.95
2,179.44
Tax
280.86
262.10
368.06
326.20
482.07
404.74
428.25
423.49
329.79
297.83
370.51
Tax Rate
25.39%
22.41%
21.36%
24.87%
22.70%
20.59%
23.91%
25.74%
17.63%
17.48%
18.10%
PAT
825.13
911.44
1,359.30
989.80
1,645.72
1,561.18
1,362.58
1,221.57
1,541.18
1,406.12
1,676.65
PAT before Minority Interest
826.77
911.44
1,359.30
989.80
1,645.72
1,561.18
1,362.58
1,221.57
1,541.18
1,406.12
1,676.65
Minority Interest
1.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
26.86%
35.34%
46.26%
40.95%
66.22%
57.76%
51.52%
54.82%
57.53%
56.38%
59.51%
PAT Growth
-10.01%
-32.95%
37.33%
-39.86%
5.42%
14.58%
11.54%
-20.74%
9.61%
-16.14%
 
EPS
2.10
2.32
3.46
2.52
4.19
3.97
3.47
3.11
3.92
3.58
4.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
14,070.85
13,859.54
13,170.34
12,791.29
12,051.08
11,246.22
10,700.16
11,489.55
11,302.45
10,202.78
Share Capital
3,929.80
3,929.80
3,929.80
3,929.80
3,929.80
3,929.80
3,929.80
4,136.63
4,136.63
4,136.63
Total Reserves
10,141.05
9,929.74
9,240.54
8,861.49
8,121.28
7,316.42
6,770.36
7,352.92
7,165.82
6,066.15
Non-Current Liabilities
21,311.96
14,223.30
8,570.06
3,684.99
3,185.31
4,428.64
2,521.62
2,680.26
3,065.14
3,141.48
Secured Loans
11,078.52
7,312.49
1,626.33
366.80
228.47
166.88
211.28
255.68
300.08
307.21
Unsecured Loans
8,611.02
5,935.45
4,543.83
1,488.88
1,743.72
1,773.58
1,824.06
1,973.79
2,163.98
2,173.77
Long Term Provisions
892.30
696.15
1,813.83
1,587.43
1,199.73
1,979.26
49.55
48.54
89.52
79.65
Current Liabilities
4,102.95
4,268.96
2,624.82
1,804.14
987.29
899.70
2,875.74
2,508.80
1,979.04
1,949.37
Trade Payables
119.83
46.76
37.16
45.31
39.91
24.40
25.60
27.08
17.37
14.83
Other Current Liabilities
3,285.45
3,240.09
1,626.82
1,202.59
725.38
668.85
569.18
546.08
498.51
625.33
Short Term Borrowings
100.06
384.80
458.18
52.18
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
597.61
597.31
502.66
504.06
222.00
206.45
2,280.96
1,935.64
1,463.16
1,309.21
Total Liabilities
39,485.76
32,351.80
24,365.22
18,280.42
16,223.68
16,574.56
16,097.52
16,678.61
16,346.63
15,293.63
Net Block
10,906.36
8,489.49
7,865.50
8,007.03
8,051.15
8,141.93
8,086.97
8,424.80
8,775.26
9,053.91
Gross Block
15,164.57
12,168.76
11,174.64
10,908.00
10,563.59
10,259.81
9,814.74
9,786.42
13,621.90
13,223.34
Accumulated Depreciation
4,258.21
3,679.27
3,309.14
2,900.97
2,512.44
2,117.88
1,727.77
1,361.62
4,846.64
4,169.43
Non Current Assets
34,589.61
27,517.86
20,246.07
15,481.85
12,087.47
11,929.41
9,588.21
9,557.97
9,660.87
9,685.11
Capital Work in Progress
20,033.41
15,673.87
8,369.46
4,298.27
2,265.08
1,303.30
943.94
661.29
504.65
237.79
Non Current Investment
36.88
35.84
275.17
222.07
195.12
160.30
120.23
89.85
35.66
2.54
Long Term Loans & Adv.
2,466.72
2,248.18
2,687.14
2,001.05
1,548.59
2,301.49
266.29
258.55
182.15
179.14
Other Non Current Assets
1,146.24
1,070.48
1,048.80
953.43
27.53
22.39
170.78
123.48
163.15
20.59
Current Assets
4,896.08
4,817.69
4,103.08
2,798.57
4,136.21
4,645.15
6,509.31
7,120.64
6,685.76
5,608.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Inventories
81.81
72.80
62.66
56.15
49.51
44.90
50.50
39.56
39.21
36.78
Sundry Debtors
167.09
276.84
575.03
521.91
744.46
276.57
288.99
612.84
1,001.23
1,507.08
Cash & Bank
3,749.81
3,731.44
2,902.03
1,305.94
2,335.38
2,966.94
3,614.54
4,319.75
3,888.81
2,857.57
Other Current Assets
897.37
295.58
287.60
632.27
1,006.86
1,356.74
2,555.27
2,148.49
1,756.51
1,207.09
Short Term Loans & Adv.
510.62
441.03
275.76
282.30
168.09
646.96
2,279.73
1,932.96
1,568.35
1,058.45
Net Current Assets
793.13
548.73
1,478.26
994.43
3,148.92
3,745.45
3,633.57
4,611.84
4,706.72
3,659.15
Total Assets
39,485.69
32,335.55
24,349.15
18,280.42
16,223.68
16,574.56
16,097.52
16,678.61
16,346.63
15,293.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,309.53
1,606.48
2,137.73
1,982.65
1,713.54
1,017.89
1,641.36
2,376.41
2,208.89
1,491.60
PBT
1,171.48
1,725.18
1,306.72
2,185.13
1,965.92
1,794.79
1,645.06
1,875.07
1,708.62
2,047.16
Adjustment
739.09
533.73
452.11
277.84
438.93
355.73
155.05
388.05
575.65
605.77
Changes in Working Capital
-333.68
-314.53
744.05
-179.20
-224.41
-718.62
211.96
470.17
321.83
-721.72
Cash after chg. in Working capital
1,576.89
1,944.38
2,502.88
2,283.77
2,180.44
1,431.90
2,012.07
2,733.29
2,606.10
1,931.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-267.36
-337.90
-365.15
-301.12
-466.90
-414.01
-370.71
-356.88
-397.21
-439.61
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5,501.87
-6,851.18
-6,131.67
-1,144.61
-94.69
-34.05
15.09
-1,199.23
-768.28
-303.85
Net Fixed Assets
-1,128.37
-947.84
-1,236.84
-570.76
-453.47
-556.55
-227.19
3,816.44
-292.29
-530.48
Net Investments
-2,000.00
-1,009.57
-1,459.74
-1,489.15
-680.60
-429.35
-273.98
-118.59
-459.09
-6.43
Others
-2,373.50
-4,893.77
-3,435.09
915.30
1,039.38
951.85
516.26
-4,897.08
-16.90
233.06
Cash from Financing Activity
4,501.54
5,559.19
3,669.36
-1,104.95
-1,345.43
-1,107.02
-2,272.29
-1,621.27
-704.62
-746.20
Net Cash Inflow / Outflow
309.20
314.49
-324.58
-266.91
273.42
-123.18
-615.84
-444.09
735.99
441.55
Opening Cash & Equivalents
35.50
-278.99
45.59
312.50
39.08
162.26
778.10
1,222.19
486.20
2,416.02
Closing Cash & Equivalent
344.70
35.50
-278.99
45.59
312.50
39.08
162.26
778.10
1,222.19
2,857.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
35.81
35.27
33.51
32.55
30.67
28.62
27.23
27.78
27.32
24.66
ROA
2.54%
4.79%
4.64%
9.54%
9.52%
8.34%
7.45%
9.33%
8.89%
11.40%
ROE
6.53%
10.06%
7.63%
13.25%
13.40%
12.42%
11.01%
13.52%
13.08%
17.42%
ROCE
5.33%
9.08%
8.81%
15.24%
16.70%
15.50%
13.01%
13.83%
14.35%
17.34%
Fixed Asset Turnover
0.19
0.25
0.22
0.23
0.26
0.26
0.23
0.23
0.19
0.25
Receivable days
31.41
52.91
82.83
92.99
68.94
39.03
73.85
109.95
183.55
121.88
Inventory Days
10.94
8.41
8.97
7.76
6.37
6.58
7.38
5.37
5.56
4.57
Payable days
0.00
0.00
0.00
0.00
14.01
10.48
12.44
7.60
5.77
6.40
Cash Conversion Cycle
42.35
61.32
91.80
100.75
61.31
35.13
68.79
107.71
183.34
120.05
Total Debt/Equity
1.44
1.01
0.52
0.17
0.18
0.19
0.21
0.21
0.23
0.26
Interest Cover
3.43
4.85
6.84
22.79
6.71
8.15
17.31
34.91
8.80
32.71

News Update:


  • SJVN signs power sale agreement with Damodar Valley Corporation
    24th May 2025, 16:10 PM

    Agreement aims to supply 200 MW power to DVC from its 900 MW Arun-III Hydro Electric Project in Nepal

    Read More
  • SJVN’s arm begins commercial operations of 78.23 MW capacity at Bikaner solar project
    16th May 2025, 12:27 PM

    The project, with a total planned capacity of 1000 MW, is slated for full commissioning by the third quarter of 2025

    Read More
  • SJVN signs power purchase agreements with Damodar Valley Corporation
    30th Apr 2025, 15:28 PM

    The hydropower will be sourced from SJVN’s Sunni Dam and Luhri Stage-I Hydro Projects

    Read More
  • SJVN releases Rs 269.97 crore as land compensation for Etalin Hydro Electric Project in Dibang Valley
    11th Apr 2025, 09:39 AM

    The project is scheduled for commissioning in December 2033

    Read More
  • SJVN’s arm completes Trial Run of 241.77 MW capacity in Phase-I of Bikaner Solar Power Project
    2nd Apr 2025, 09:41 AM

    The said capacity is currently under operation and is all set to achieve COD on April 02, 2025

    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.