SJVN

Market Cap (₹ Cr.)

₹50,950

52 Week High

170.50

Book Value

₹36

52 Week Low

63.40

PE Ratio

55.17

PB Ratio

3.62

PE for Sector

34.02

PB for Sector

-0.35

ROE

9.81 %

ROCE

4.78 %

Dividend Yield

1.39 %

EPS

₹2.35

Industry

Power Generation & Distribution

Sector

Power Generation And Supply

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

-12.35 %

Net Income Growth

-32.95 %

Cash Flow Change

-18.48 %

ROE

-33.95 %

ROCE

-38.90 %

EBITDA Margin (Avg.)

-6.28 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	605	920	1,077	555	467	928	945	655	673	828	831	529	482	768	951	551	887	814	1,084	557	835	711	889	713	1,210	718	927	608	415	1,109	969	758	583	738	967	629	626	903
Expenses	200	98	116	99	117	108	128	111	254	124	142	168	139	152	152	249	186	149	180	149	201	216	172	409	226	154	271	170	207	176	165	187	347	187	171	198	252	217
EBITDA	405	822	962	456	350	820	817	544	419	704	689	361	343	616	799	302	701	665	904	408	634	495	717	304	984	564	656	438	208	934	804	571	236	551	796	431	374	686
Operating Profit %	48 %	87 %	86 %	79 %	70 %	85 %	85 %	78 %	51 %	82 %	81 %	63 %	60 %	75 %	80 %	49 %	77 %	79 %	81 %	70 %	63 %	68 %	80 %	17 %	52 %	77 %	69 %	69 %	36 %	83 %	81 %	66 %	30 %	72 %	80 %	63 %	45 %	74 %
Depreciation	174	168	171	168	170	170	164	172	173	92	95	94	85	95	96	98	101	92	92	93	106	95	97	105	97	96	102	102	103	100	105	103	82	97	98	108	231	114
Interest	17	59	94	37	18	62	7	61	-83	24	30	-18	48	136	141	-42	1	23	67	41	137	16	-33	-15	30	26	15	38	82	144	117	117	54	94	129	146	86	142
Profit Before Tax	213	595	696	251	163	588	646	311	329	588	564	286	211	385	562	246	599	550	745	273	391	384	654	214	857	442	539	297	22	689	582	351	100	361	570	177	57	429
Tax	45	127	131	53	35	126	138	66	70	125	120	61	45	83	121	53	129	118	108	48	235	66	119	4	126	73	107	51	-2	112	92	54	55	65	96	28	13	77
Net Profit	185	485	565	212	146	480	522	261	281	451	435	206	133	294	430	182	459	421	620	212	399	301	523	196	614	340	406	233	-1	608	451	291	14	270	441	135	62	327
EPS in ₹	0.45	1.17	1.37	0.51	0.35	1.16	1.26	0.63	0.68	1.06	1.05	0.50	0.33	0.75	1.09	0.46	1.17	1.07	1.58	0.54	1.01	0.77	1.33	0.50	1.56	0.86	1.03	0.59	0.00	1.55	1.15	0.74	0.03	0.69	1.12	0.34	0.16	0.89

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	14,595	15,380	15,377	14,366	14,921	15,776	16,864	20,781	23,130	25,738
Fixed Assets	9,052	8,412	7,980	7,641	7,685	7,571	7,498	7,312	7,102	7,982
Current Assets	4,798	5,463	5,578	4,447	4,231	3,645	2,425	4,121	4,813	4,193
Capital Work in Progress	253	341	442	642	765	945	1,207	2,227	3,029	2,736
Investments	0	470	589	863	1,292	1,973	3,462	4,922	5,931	7,931
Other Assets	5,290	6,156	6,366	5,219	5,178	5,288	4,696	6,320	7,068	7,089
Total Liabilities	4,392	4,082	3,893	3,671	3,682	3,742	4,102	7,652	9,308	11,708
Current Liabilities	993	664	790	799	854	887	1,388	2,013	2,082	1,847
Non Current Liabilities	3,399	3,418	3,103	2,872	2,828	2,855	2,713	5,639	7,226	9,861
Total Equity	10,203	11,298	11,484	10,695	11,239	12,034	12,762	13,129	13,822	14,030
Reserve & Surplus	6,066	7,161	7,347	6,765	7,309	8,105	8,832	9,199	9,892	10,101
Share Capital	4,137	4,137	4,137	3,930	3,930	3,930	3,930	3,930	3,930	3,930

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	441	731	-444	-613	-125	213	-260	-279	123	425
Investing Activities	-277	-772	-1,116	95	-58	-440	-1,228	-4,259	-1,812	-2,171
Operating Activities	1,482	2,208	2,293	1,564	1,040	1,999	2,011	1,650	1,583	1,139
Financing Activities	-764	-705	-1,621	-2,272	-1,107	-1,345	-1,042	2,329	352	1,456

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	86.77 %	86.77 %	86.77 %	86.77 %	86.77 %	86.77 %	86.77 %	86.77 %	86.77 %	86.77 %	81.85 %	81.85 %	81.85 %	81.85 %
FIIs	2.33 %	2.40 %	2.53 %	2.51 %	2.65 %	2.93 %	2.96 %	2.31 %	1.76 %	1.39 %	0.91 %	1.68 %	2.36 %	2.39 %
DIIs	5.41 %	5.29 %	4.92 %	4.63 %	4.00 %	3.42 %	3.85 %	3.82 %	4.08 %	4.34 %	5.74 %	5.98 %	3.35 %	3.94 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	5.49 %	5.54 %	5.77 %	6.09 %	6.59 %	6.88 %	6.42 %	7.10 %	7.40 %	7.50 %	11.49 %	10.50 %	12.44 %	11.83 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
NTPC	414.15	4,03,623.72	18.85	1,81,165.85	1.79	20,332	12.21	57.37
Power Grid Corporation of India	334.30	3,13,104.84	19.94	46,913.12	0.66	16,145	3.52	47.47
Adani Green Energy	1,950.80	3,09,456.59	224.29	10,460.00	21.39	1,260	94.74	60.15
Adani Power	651.70	2,56,949.27	16.08	60,281.48	40.06	20,829	-55.33	46.86
Tata Power	440.60	1,42,208.59	38.77	63,272.32	11.89	4,280	4.18	56.01
JSW Energy	750.75	1,30,829.21	66.95	11,941.34	9.89	1,725	83.97	58.30
Adani Energy Solutions	979.90	1,18,794.84	78.86	17,218.31	24.41	1,196	-754.28	38.50
NHPC	94.39	95,940.13	26.53	10,993.91	-2.58	3,633	1.19	41.73
Torrent Power	1,932.90	85,547.38	37.39	27,527.53	5.57	1,896	87.18	70.16
SJVN	129.06	50,949.79	55.17	2,876.96	-12.35	911	31.40	40.04