Valuation SJVN Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:43:59 06/09/2024 BST			5-day change	1st Jan Change
130.51 ^INR	-1.72%		-2.13%	+43.50%

08-22	Crisil Keeps AA+ Rating on SJVN's Bonds; Outlook Stable	MT
08-16	Transcript : SJVN Limited, Q1 2025 Earnings Call, Aug 16, 2024

Fiscal Period: March	2022	2023	2024	2025	2026	2027
Capitalization ¹	107,873	130,666	477,077	512,878	-	-
Change	-	21.13%	265.11%	7.5%	-	-
Enterprise Value (EV) ¹	107,873	233,263	642,096	801,847	897,195	955,166
Change	-	116.24%	175.27%	24.88%	11.89%	6.46%
P/E ratio	10.9x	9.61x	52.3x	54.4x	37.8x	29x
PBR	-	0.94x	3.39x	3.51x	3.36x	3.25x
PEG	-	0.3x	-1.6x	15.78x	0.9x	1x
Capitalization / Revenue	-	4.45x	18.5x	15.2x	7.48x	5.46x
EV / Revenue	-	7.94x	24.9x	23.8x	13.1x	10.2x
EV / EBITDA	-	10.4x	35.3x	32.9x	18.9x	15x
EV / EBIT	-	12.7x	51x	46x	27.5x	22.2x
EV / FCF	-	-4.48x	-14.8x	-7.65x	-19.6x	-
FCF Yield	-	-22.3%	-6.76%	-13.1%	-5.09%	-
Dividend per Share ²	-	1.77	1.8	0.9967	1.09	1.27
Rate of return	-	5.32%	1.48%	0.76%	0.84%	0.97%
EPS ²	2.52	3.46	2.32	2.4	3.45	4.5
Distribution rate	-	51.2%	77.6%	41.5%	31.6%	28.2%
Net sales ¹	-	29,364	25,794	33,752	68,612	93,887
EBITDA ¹	-	22,344	18,170	24,358	47,489	63,468
EBIT ¹	-	18,380	12,599	17,426	32,626	43,106
Net income ¹	9,898	13,593	9,114	9,432	13,620	17,651
Net Debt ¹	-	102,598	165,018	288,969	384,318	442,288
Reference price ²	27.45	33.25	121.40	130.51	130.51	130.51
Nbr of stocks (in thousands)	3,929,795	3,929,795	3,929,795	3,929,795	-	-
Announcement Date	25/05/22	22/05/23	29/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SJVN LIMITED	54.38x	23.76x	32.92x	+0.76%	6.11B
NEXTERA ENERGY	23.09x	8.89x	14.89x	+2.57%	164B
SOUTHERN COMPANY	22.02x	6.11x	13.74x	+3.24%	96.77B
IBERDROLA, S.A.	14.94x	2.65x	8.33x	+4.43%	91.11B
DUKE ENERGY CORPORATION	19.36x	5.81x	12.45x	+3.59%	90.04B
ENEL S.P.A.	10.46x	1.38x	5.55x	+6.41%	79.52B
CONSTELLATION ENERGY CORPORATION	19.01x	2.99x	14.21x	+0.81%	54.13B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.26x	4.91x	12.12x	+3.51%	54.3B
DOMINION ENERGY, INC.	20.13x	5.6x	11.89x	+4.68%	47.91B
Average	22.40x	6.90x	14.01x	+3.33%	76.03B
Weighted average by Cap.	19.26x	5.51x	12.12x	+3.56%