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 18,745 20,228 14,834 16,335
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 Mar-2020 Mar-2019
Equity capital 3,930 3,930 3,930 3,930
Preference capital -- -- -- --
Reserves 9,241 8,861 8,121 7,316
Net worth 13,170 12,791 12,051 11,246
Minority interest
Debt 6,906 2,174 2,238 2,155
Deferred tax liabilities (net) -- -- -- --
Total liabilities 20,076 14,965 14,289 13,401
Fixed assets 16,235 12,305 10,316 9,445
Intangible assets
Investments 275 222 195 160
Deferred tax asset (net) 530 623 785 308
Net working capital 135 509 658 520
Inventories 62.70 56.20 49.60 44.90
Inventory Days -- 8.25 6.71 --
Sundry debtors 575 522 744 277
Debtor days -- 76.60 101 --
Other current assets 2,669 2,439 1,530 1,771
Sundry creditors (907) (590) (202) (149)
Creditor days -- 86.70 27.30 --
Other current liabilities (2,265) (1,918) (1,464) (1,424)
Cash 2,902 1,306 2,335 2,967
Total assets 20,076 14,965 14,289 13,401
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2022 Jun-2022 Mar-2022 Dec-2021 Sep-2021
Gross Sales 878 1,004 323 549 882
Excise Duty -- -- -- -- --
Net Sales 878 1,004 323 549 882
Other Operating Income -- -- -- -- --
Other Income 86.20 108 98.40 62.80 43.90
Total Income 965 1,112 421 612 926
Total Expenditure ** 166 176 204 171 271
PBIDT 799 936 218 441 655
Interest 117 144 82.40 37.70 15
PBDT 682 792 135 404 640
Depreciation 105 100 103 102 102
Minority Interest Before NP -- -- -- -- --
Tax 92.40 113 (0.30) 52.50 107
Deferred Tax 39.10 (31) 24.90 13.40 25.60
Reported Profit After Tax 445 609 7.49 235 405
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 445 609 7.49 235 405
Extra-ordinary Items -- -- (5.20) -- --
Adjusted Profit After Extra-ordinary item 445 609 12.70 235 405
EPS (Unit Curr.) 1.13 1.55 0.02 0.60 1.03
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- 11.50 --
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(%) 90.90 93.20 67.40 80.40 74.20
PBDTM(%) 77.70 78.80 41.90 73.50 72.50
PATM(%) 50.70 60.70 2.32 42.90 45.90
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp