SJVN Financial Statements

SJVN Quarterly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (7.80) 21 (17) 7.43
Op profit growth (11) 20 (23) 6.68
EBIT growth 5 21.40 (14) 9.05
Net profit growth (0.60) 35.50 (21) 9.53
Profitability ratios (%)        
OPM 72.40 75.10 75.70 81.70
EBIT margin 86.20 75.70 75.40 72.90
Net profit margin 66.20 61.40 54.80 57.50
RoCE 14.70 15 12.50 14
RoNW 3.31 3.64 2.75 3.38
RoA 2.81 3.04 2.28 2.77
Per share ratios ()        
EPS 4.19 3.99 3.12 3.74
Dividend per share 2.20 2.20 2.10 2.75
Cash EPS 3.19 3.24 2.18 2.08
Book value per share 32.50 30.70 27.20 27.80
Valuation ratios        
P/E 6.22 5.19 10.70 9.05
P/CEPS 8.17 6.40 15.30 16.30
P/B 0.80 0.68 1.22 1.22
EV/EBIDTA 4.38 3.31 5.73 4.60
Payout (%)        
Dividend payout 43 48.60 83.90 72.70
Tax payout (25) (18) (27) (17)
Liquidity ratios        
Debtor days 93 69.90 73.90 110
Inventory days 7.76 6.77 7.38 5.37
Creditor days (211) (90) (78) (89)
Leverage ratios        
Interest coverage 752 (7.60) (20) (43)
Net debt / equity 0.07 -- (0.10) (0.20)
Net debt / op. profit 0.48 -- (0.80) (0.90)
Cost breakup ()        
Material costs -- -- -- --
Employee costs (13) (11) (12) (9.50)
Other costs (15) (13) (12) (8.80)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 2,485 2,697 2,229 2,679
yoy growth (%) (7.80) 21 (17) 7.43
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (317) (308) (265) (254)
As % of sales 12.80 11.40 11.90 9.46
Other costs (369) (364) (276) (236)
As % of sales 14.90 13.50 12.40 8.81
Operating profit 1,799 2,024 1,687 2,190
OPM 72.40 75.10 75.70 81.70
Depreciation (393) (384) (365) (680)
Interest expense 2.85 (268) (84) (46)
Other income 737 401 358 442
Profit before tax 2,146 1,773 1,597 1,906
Taxes (540) (310) (423) (330)
Tax rate (25) (18) (27) (17)
Minorities and other -- (5.60) (3) (4.10)
Adj. profit 1,606 1,457 1,170 1,572
Exceptional items 35.40 193 51.10 (31)
Net profit 1,646 1,656 1,222 1,541
yoy growth (%) (0.60) 35.50 (21) 9.53
NPM 66.20 61.40 54.80 57.50
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 2,146 1,773 1,597 1,906
Depreciation (393) (384) (365) (680)
Tax paid (540) (310) (423) (330)
Working capital (1,151) 551 2.48 (90)
Other operating items -- -- -- --
Operating cashflow 61.80 1,629 811 807
Capital expenditure 2,018 1,346 (3,409) (3,739)
Free cash flow 2,080 2,975 (2,597) (2,932)
Equity raised 11,990 11,978 12,273 13,908
Investments 217 195 118 54.20
Debt financing/disposal 3,750 4,275 4,176 4,374
Dividends paid 707 805 865 931
Other items -- -- -- --
Net in cash 18,744 20,228 14,834 16,335
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 3,930 3,930 3,930 3,930
Preference capital -- -- -- --
Reserves 8,861 8,121 7,316 6,770
Net worth 12,791 12,051 11,246 10,700
Minority interest
Debt 2,174 2,238 2,155 2,231
Deferred tax liabilities (net) -- -- -- --
Total liabilities 14,965 14,289 13,401 12,931
Fixed assets 12,305 10,316 9,445 9,031
Intangible assets
Investments 222 195 160 120
Deferred tax asset (net) 623 785 308 351
Net working capital 509 658 520 (186)
Inventories 56.20 49.60 44.90 50.60
Inventory Days 8.25 6.71 -- 8.28
Sundry debtors 522 744 277 289
Debtor days 76.60 101 -- 47.30
Other current assets 2,439 1,530 1,771 935
Sundry creditors (590) (202) (149) (128)
Creditor days 86.70 27.30 -- 21
Other current liabilities (1,918) (1,464) (1,424) (1,331)
Cash 1,306 2,335 2,967 3,615
Total assets 14,965 14,289 13,401 12,931
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 662 464 494 854 674
Excise Duty -- -- -- -- --
Net Sales 662 464 494 854 674
Other Operating Income -- -- -- -- --
Other Income 62.90 778 261 37 41.70
Total Income 725 1,242 755 891 715
Total Expenditure ** 154 222 409 179 216
PBIDT 571 1,019 345 712 499
Interest 26.20 29.90 (15) (33) 16.10
PBDT 545 989 361 746 483
Depreciation 96.50 96.50 105 96.60 95
Minority Interest Before NP -- -- -- -- --
Tax 77.20 156 43.50 112 66.60
Deferred Tax 29.20 117 14.50 12.80 17.40
Reported Profit After Tax 342 620 198 524 304
Minority Interest After NP -- 0.86 0.92 0.90 1.18
Net Profit after Minority Interest 342 619 197 523 303
Extra-ordinary Items -- -- (187) -- (41)
Adjusted Profit After Extra-ordinary item 342 619 383 523 343
EPS (Unit Curr.) 0.87 1.58 0.50 1.34 0.77
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 18 17 --
Equity 3,930 3,930 3,930 3,930 3,930
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 86.20 220 69.90 83.40 74.10
PBDTM(%) 82.30 213 73 87.30 71.70
PATM(%) 51.60 134 40 61.40 45.10
Open ZERO Brokerage Demat Account