WEBSITE BSE:533206 NSE: SJVN Inc. Year: 1988 Industry: Power Generation/Distribution My Bucket: Add Stock
Last updated: 15:58
No Notes Added Yet
1. Business Overview
SJVN Ltd. is an Indian public sector undertaking primarily engaged in the generation and transmission of electricity. Its core business model involves developing, owning, and operating power projects, predominantly hydropower, but increasingly diversifying into solar and wind power. The company generates revenue by selling the electricity produced from its power plants to state utilities and power distribution companies across India under long-term Power Purchase Agreements (PPAs). It also engages in power transmission through its subsidiary, SJVN Power Transmission Pvt. Ltd.
2. Key Segments / Revenue Mix
SJVN's primary revenue driver is Power Generation. While specific percentage contributions are not typically segmented separately in its financials as distinct businesses, its generation mix is evolving. Historically, hydropower has been the dominant source. However, the company is aggressively expanding its capacity in renewable energy, particularly solar and wind power, which are growing components of its future revenue mix. Power transmission forms a smaller but integrated part of its operations.
3. Industry & Positioning
SJVN operates within India's highly regulated and rapidly expanding power sector, which is characterized by robust demand growth. The industry is witnessing a significant shift towards renewable energy sources alongside conventional thermal and hydro power. SJVN is positioned as a key public sector enterprise (PSE) under the Ministry of Power, Government of India. It holds a significant position in the hydropower generation segment, where it has extensive experience in developing complex projects. With its aggressive renewable energy targets, SJVN is increasingly competing with other public and private sector players in the solar and wind energy space.
4. Competitive Advantage (Moat)
SJVN benefits from several advantages inherent to its status as a Public Sector Undertaking. These include:
Government Backing & Capital Access: As a PSU, it has relatively easier access to government funding, grants, and favorable debt terms, which is crucial for large capital-intensive projects.
Project Execution Expertise: Decades of experience in developing and operating large, complex hydropower projects, often in challenging terrains.
Regulatory & Land Acquisition Support: PSU status can facilitate easier clearances and land acquisition processes for large infrastructure projects compared to purely private players, though challenges still exist.
Long-Term PPAs: Existing and future projects typically secure long-term power purchase agreements, providing revenue visibility and stability.
5. Growth Drivers
Rising Energy Demand in India: India's continuous economic growth and industrialization drive sustained demand for electricity.
Government's Renewable Energy Push: India's ambitious targets for renewable energy capacity addition (e.g., 500 GW by 2030) create significant opportunities for SJVN, particularly in solar and wind power.
Large Project Pipeline: SJVN has a substantial pipeline of hydro, solar, and wind power projects under various stages of development, which will significantly increase its operational capacity.
Diversification into New Technologies: Expansion into battery energy storage systems (BESS) and green hydrogen projects offers future growth avenues.
International Expansion: Opportunities in neighboring countries for hydro power development.
6. Risks
Project Execution & Delays: Large infrastructure projects, especially hydro, are prone to geological surprises, environmental clearances, land acquisition issues, and cost overruns, leading to commissioning delays.
Regulatory & Policy Risks: Changes in power sector policies, tariff regulations, and environmental norms can impact project viability and profitability.
Hydrological Risks: For hydropower projects, variability in monsoon patterns and water availability due to climate change poses a risk to generation levels.
Interest Rate & Commodity Price Volatility: Fluctuations in interest rates can impact debt servicing costs, and commodity price changes can affect project costs.
Intense Competition: Increasing competition from private players and other PSUs in the renewable energy sector can put pressure on tariffs and project allocation.
7. Management & Ownership
SJVN Ltd. is a Public Sector Undertaking (PSU) with the Government of India as the majority promoter and owner, holding a significant stake (e.g., around 81% as of recent data). The company's board of directors typically includes government nominees and independent directors. Management quality is generally professional, comprising experienced engineers and administrators within the power sector, but strategic decisions can be influenced by government directives and policies.
8. Outlook
SJVN is poised to benefit from India's robust energy demand and the government's aggressive push towards renewable energy. Its extensive experience in large-scale power projects, especially hydropower, and a growing pipeline of solar and wind projects position it well for future capacity additions. However, the company faces inherent risks associated with project execution, including potential delays, cost overruns, and environmental challenges, particularly in hydropower development. Regulatory uncertainties and increasing competition in the renewable space also present challenges. While its PSU status provides certain advantages in capital access and project facilitation, success will hinge on efficient project management, timely commissioning, and effective integration of its diversified energy portfolio.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹30424 Cr.
Stock P/E 37.2
P/B 2.1
Current Price ₹77.4
Book Value ₹ 36.2
Face Value 10
52W High ₹107.5
Dividend Yield 1.94%
52W Low ₹ 63.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 543 | 483 | 870 | 1026 | 671 | 504 | 917 | 1032 | 1082 | 1496 |
| Other Income | 64 | 90 | 88 | 82 | 90 | 44 | 54 | 46 | 43 | 52 |
| Total Income | 608 | 573 | 958 | 1108 | 761 | 549 | 972 | 1078 | 1124 | 1548 |
| Total Expenditure | 175 | 243 | 203 | 191 | 201 | 264 | 175 | 172 | 244 | 587 |
| Operating Profit | 433 | 330 | 756 | 918 | 560 | 285 | 796 | 906 | 880 | 962 |
| Interest | 122 | 121 | 143 | 206 | 229 | 159 | 216 | 315 | 245 | 522 |
| Depreciation | 112 | 242 | 131 | 133 | 137 | 275 | 160 | 171 | 216 | 494 |
| Exceptional Income / Expenses | -25 | 104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 173 | 70 | 482 | 580 | 193 | -149 | 420 | 420 | 419 | -55 |
| Provision for Tax | 44 | -3 | 105 | 150 | 40 | -14 | 157 | 145 | 133 | 71 |
| Profit After Tax | 129 | 73 | 377 | 430 | 153 | -135 | 263 | 275 | 287 | -126 |
| Adjustments | 10 | -12 | -20 | 11 | -4 | 8 | -35 | 33 | -62 | 8 |
| Profit After Adjustments | 139 | 61 | 357 | 441 | 149 | -128 | 228 | 308 | 224 | -118 |
| Adjusted Earnings Per Share | 0.4 | 0.2 | 0.9 | 1.1 | 0.4 | -0.3 | 0.6 | 0.8 | 0.6 | -0.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2817 | 2494 | 2679 | 2229 | 2645 | 2703 | 2485 | 2417 | 2938 | 2579 | 3072 | 4527 |
| Other Income | 446 | 538 | 439 | 407 | 478 | 594 | 1064 | 218 | 344 | 298 | 304 | 195 |
| Total Income | 3264 | 3032 | 3118 | 2635 | 3122 | 3296 | 3550 | 2635 | 3283 | 2877 | 3377 | 4722 |
| Total Expenditure | 379 | 432 | 512 | 525 | 634 | 596 | 641 | 626 | 674 | 737 | 851 | 1178 |
| Operating Profit | 2885 | 2600 | 2606 | 2110 | 2489 | 2700 | 2908 | 2008 | 2609 | 2140 | 2526 | 3544 |
| Interest | 65 | 218 | 55 | 101 | 251 | 344 | 98 | 226 | 449 | 482 | 743 | 1298 |
| Depreciation | 641 | 677 | 680 | 365 | 390 | 384 | 393 | 404 | 396 | 557 | 676 | 1041 |
| Exceptional Income / Expenses | -132 | 0 | 0 | 0 | -57 | -6 | -293 | -67 | -40 | 69 | -13 | 0 |
| Profit Before Tax | 2047 | 1709 | 1875 | 1648 | 1795 | 1972 | 2128 | 1316 | 1727 | 1174 | 1099 | 1204 |
| Provision for Tax | 371 | 298 | 330 | 423 | 428 | 405 | 482 | 326 | 368 | 262 | 281 | 506 |
| Profit After Tax | 1677 | 1411 | 1545 | 1225 | 1367 | 1567 | 1646 | 990 | 1359 | 911 | 818 | 699 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -56 |
| Profit After Adjustments | 1677 | 1411 | 1545 | 1225 | 1367 | 1567 | 1646 | 990 | 1359 | 911 | 820 | 642 |
| Adjusted Earnings Per Share | 4.1 | 3.4 | 3.7 | 3.1 | 3.5 | 4 | 4.2 | 2.5 | 3.5 | 2.3 | 2.1 | 1.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 19% | 8% | 3% | 1% |
| Operating Profit CAGR | 18% | 8% | -1% | -1% |
| PAT CAGR | -10% | -6% | -12% | -7% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -21% | 29% | 24% | 11% |
| ROE Average | 6% | 7% | 9% | 11% |
| ROCE Average | 5% | 6% | 9% | 12% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 10203 | 11302 | 11490 | 10700 | 11246 | 12051 | 12791 | 13170 | 13860 | 14071 | 14179 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 |
| Borrowings | 2481 | 2464 | 2229 | 2035 | 1940 | 1972 | 1856 | 6170 | 13248 | 19690 | 26220 |
| Other Non-Current Liabilities | 661 | 601 | 451 | 486 | 2488 | 1213 | 1829 | 2400 | 975 | 1622 | 1469 |
| Total Current Liabilities | 1949 | 1979 | 2509 | 2876 | 900 | 987 | 1804 | 2625 | 4269 | 4103 | 4536 |
| Total Liabilities | 15294 | 16347 | 16679 | 16098 | 16575 | 16224 | 18280 | 24365 | 32352 | 39486 | 46414 |
| Fixed Assets | 9054 | 8775 | 8425 | 8087 | 8142 | 8051 | 8007 | 7866 | 8489 | 10906 | 11610 |
| Other Non-Current Assets | 631 | 886 | 1133 | 1501 | 3787 | 4036 | 7475 | 12381 | 19028 | 23683 | 30337 |
| Total Current Assets | 5609 | 6686 | 7121 | 6509 | 4645 | 4136 | 2799 | 4103 | 4818 | 4896 | 4466 |
| Total Assets | 15294 | 16347 | 16679 | 16098 | 16575 | 16224 | 18280 | 24365 | 32352 | 39486 | 46414 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2416 | 486 | 1222 | 778 | 162 | 39 | 313 | 46 | -279 | 36 | 345 |
| Cash Flow from Operating Activities | 1492 | 2209 | 2376 | 1641 | 1018 | 1714 | 1983 | 2138 | 1606 | 1310 | 2483 |
| Cash Flow from Investing Activities | -304 | -768 | -1199 | 15 | -34 | -95 | -1145 | -6132 | -6851 | -5502 | -6430 |
| Cash Flow from Financing Activities | -746 | -705 | -1621 | -2272 | -1107 | -1345 | -1105 | 3669 | 5559 | 4502 | 3939 |
| Net Cash Inflow / Outflow | 442 | 736 | -444 | -616 | -123 | 273 | -267 | -325 | 314 | 309 | -8 |
| Closing Cash & Cash Equivalent | 2858 | 1222 | 778 | 162 | 39 | 313 | 46 | -279 | 36 | 345 | 337 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.05 | 3.41 | 3.74 | 3.12 | 3.48 | 3.99 | 4.19 | 2.52 | 3.46 | 2.32 | 2.09 |
| CEPS(Rs) | 5.6 | 5.05 | 5.38 | 4.04 | 4.47 | 4.96 | 5.19 | 3.55 | 4.47 | 3.74 | 3.8 |
| DPS(Rs) | 1.05 | 1.1 | 2.75 | 2.1 | 2.15 | 2.2 | 2.2 | 1.7 | 1.77 | 1.8 | 1.46 |
| Book NAV/Share(Rs) | 24.66 | 27.32 | 27.78 | 27.23 | 28.62 | 30.67 | 32.55 | 33.51 | 35.27 | 35.81 | 36.08 |
| Core EBITDA Margin(%) | 86.56 | 82.68 | 80.9 | 76.46 | 76.04 | 77.94 | 74.19 | 74.08 | 77.06 | 71.41 | 72.3 |
| EBIT Margin(%) | 74.95 | 77.27 | 72.05 | 78.48 | 77.34 | 85.68 | 89.54 | 63.78 | 74.07 | 64.19 | 59.97 |
| Pre Tax Margin(%) | 72.66 | 68.51 | 69.99 | 73.96 | 67.86 | 72.94 | 85.61 | 54.45 | 58.79 | 45.5 | 35.77 |
| PAT Margin (%) | 59.51 | 56.57 | 57.68 | 54.95 | 51.67 | 57.97 | 66.22 | 40.95 | 46.26 | 35.34 | 26.63 |
| Cash Profit Margin (%) | 82.26 | 83.72 | 83.06 | 71.31 | 66.43 | 72.18 | 82.04 | 57.68 | 59.75 | 56.94 | 48.64 |
| ROA(%) | 11.4 | 8.92 | 9.36 | 7.47 | 8.37 | 9.55 | 9.54 | 4.64 | 4.79 | 2.54 | 1.9 |
| ROE(%) | 17.42 | 13.12 | 13.56 | 11.04 | 12.45 | 13.45 | 13.25 | 7.63 | 10.06 | 6.53 | 5.79 |
| ROCE(%) | 17.34 | 14.38 | 13.86 | 13.03 | 15.53 | 16.74 | 15.24 | 8.81 | 9.08 | 5.33 | 4.88 |
| Receivable days | 121.88 | 183.55 | 109.95 | 73.85 | 39.03 | 68.94 | 92.99 | 82.83 | 52.91 | 63.96 | 70.18 |
| Inventory Days | 4.57 | 5.56 | 5.37 | 7.38 | 6.58 | 6.37 | 7.76 | 8.97 | 8.41 | 10.94 | 9.81 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 6.08 | 8.4 | 9.06 | 10.7 | 6.96 | 5.19 | 6.22 | 10.9 | 9.61 | 52.34 | 43.93 |
| Price/Book(x) | 1 | 1.05 | 1.22 | 1.22 | 0.85 | 0.68 | 0.8 | 0.82 | 0.94 | 3.39 | 2.54 |
| Dividend Yield(%) | 4.26 | 3.84 | 8.12 | 6.3 | 8.88 | 10.63 | 8.45 | 6.19 | 5.32 | 1.48 | 1.59 |
| EV/Net Sales(x) | 3.54 | 4.25 | 4.52 | 5.26 | 3.29 | 2.96 | 4.46 | 6.11 | 7.94 | 24.89 | 19.39 |
| EV/Core EBITDA(x) | 3.46 | 4.08 | 4.64 | 5.55 | 3.5 | 2.97 | 3.81 | 7.36 | 8.94 | 30.01 | 23.58 |
| Net Sales Growth(%) | 50.38 | -11.48 | 7.43 | -16.82 | 18.67 | 2.2 | -8.04 | -2.75 | 21.57 | -12.22 | 19.1 |
| EBIT Growth(%) | 54.49 | -8.74 | 0.17 | -9.39 | 16.95 | 13.22 | -3.9 | -30.73 | 41.19 | -23.92 | 11.26 |
| PAT Growth(%) | 50.44 | -15.86 | 9.53 | -20.75 | 11.59 | 14.65 | 5.04 | -39.86 | 37.33 | -32.95 | -10.25 |
| EPS Growth(%) | 50.44 | -15.86 | 9.53 | -16.58 | 11.59 | 14.65 | 5.04 | -39.86 | 37.33 | -32.95 | -10.07 |
| Debt/Equity(x) | 0.26 | 0.23 | 0.21 | 0.21 | 0.19 | 0.18 | 0.17 | 0.52 | 1.01 | 1.44 | 1.9 |
| Current Ratio(x) | 2.88 | 3.38 | 2.84 | 2.26 | 5.16 | 4.19 | 1.55 | 1.56 | 1.13 | 1.19 | 0.98 |
| Quick Ratio(x) | 2.86 | 3.36 | 2.82 | 2.25 | 5.11 | 4.14 | 1.52 | 1.54 | 1.11 | 1.17 | 0.97 |
| Interest Cover(x) | 32.71 | 8.82 | 34.98 | 17.34 | 8.16 | 6.73 | 22.79 | 6.84 | 4.85 | 3.43 | 2.48 |
| Total Debt/Mcap(x) | 0.26 | 0.22 | 0.17 | 0.17 | 0.23 | 0.27 | 0.21 | 0.64 | 1.07 | 0.42 | 0.75 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 81.85 | 81.85 | 81.85 | 81.85 | 81.85 | 81.85 | 81.85 | 81.85 | 81.85 | 81.85 |
| FII | 1.68 | 2.36 | 2.39 | 2.38 | 2.42 | 2.49 | 2.52 | 2.55 | 2.7 | 2.75 |
| DII | 5.97 | 3.35 | 3.94 | 4.29 | 4.1 | 4.2 | 4.11 | 4.32 | 3.99 | 3.75 |
| Public | 10.51 | 12.44 | 11.83 | 11.48 | 11.63 | 11.47 | 11.53 | 11.28 | 11.47 | 11.65 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 321.64 | 321.64 | 321.64 | 321.64 | 321.64 | 321.64 | 321.64 | 321.64 | 321.64 | 321.64 |
| FII | 6.6 | 9.28 | 9.4 | 9.36 | 9.5 | 9.79 | 9.89 | 10.02 | 10.59 | 10.82 |
| DII | 23.46 | 13.18 | 15.47 | 16.87 | 16.13 | 16.49 | 16.13 | 16.99 | 15.67 | 14.73 |
| Public | 41.28 | 48.88 | 46.48 | 45.11 | 45.71 | 45.06 | 45.32 | 44.34 | 45.08 | 45.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 392.98 | 392.98 | 392.98 | 392.98 | 392.98 | 392.98 | 392.98 | 392.98 | 392.98 | 392.98 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.