Valuation SJVN Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:28:40 06/03/2026 pm IST			5-day change	1st Jan Change
70.99 ^INR	-2.31%		-2.79%	-5.04%

11/02	SJVN Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI
11/02	SJVN Limited Declares Interim Dividend or the Fiscal Year 2025-26	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,07,873	1,30,666	4,77,077	3,59,930	2,78,976	-	-
Change	-	21.13%	265.11%	-24.56%	-22.49%	-	-
Enterprise Value (EV) ¹	1,07,873	2,33,263	6,42,096	5,95,469	5,87,311	6,89,782	7,96,519
Change	-	116.24%	175.27%	-7.26%	-1.37%	17.45%	15.47%
P/E ratio	10.9x	9.61x	52.3x	44x	33.8x	16.2x	13.7x
PBR	-	0.94x	3.39x	2.54x	1.9x	1.84x	1.74x
PEG	-	0.3x	-1.6x	-4.3x	35.15x	0x	0.7x
Capitalization / Revenue	-	4.45x	18.5x	11.7x	7.51x	3.57x	3.04x
EV / Revenue	-	7.94x	24.9x	19.4x	15.8x	8.83x	8.67x
EV / EBITDA	-	10.4x	35.3x	26.8x	22.5x	14.7x	13.9x
EV / EBIT	-	12.7x	51x	38.4x	29.1x	20.6x	20x
EV / FCF	-	-4.48x	-14.8x	-14.2x	-11.7x	-8.39x	-11.4x
FCF Yield	-	-22.3%	-6.76%	-7.03%	-8.51%	-11.9%	-8.76%
Dividend per Share ²	-	1.77	1.8	1.46	1	2.415	2.842
Rate of return	-	5.32%	1.48%	1.59%	1.41%	3.4%	4%
EPS ²	2.52	3.46	2.32	2.08	2.1	4.37	5.189
Distribution rate	-	51.2%	77.6%	70.2%	47.6%	55.3%	54.8%
Net sales ¹	-	29,364	25,794	30,720	37,124	78,087	91,858
EBITDA ¹	-	22,344	18,170	22,211	26,149	46,973	57,230
EBIT ¹	-	18,380	12,599	15,506	20,171	33,506	39,912
Net income ¹	9,898	13,593	9,114	8,197	8,438	17,118	20,412
Net Debt ¹	-	1,02,598	1,65,018	2,35,539	3,08,335	4,10,806	5,17,543
Reference price ²	27.45	33.25	121.40	91.59	70.99	70.99	70.99
Nbr of stocks (in thousands)	39,29,795	39,29,795	39,29,795	39,29,795	39,29,795	-	-
Announcement Date	25/05/22	22/05/23	29/05/24	29/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SJVN LIMITED	33.8x	15.82x	22.46x	1.41%	303.56Cr
GE VERNOVA INC.	53.65x	4.57x	35.4x	0.23%	21TCr
NEXTERA ENERGY	22.82x	9.36x	15.47x	2.73%	19TCr
IBERDROLA, S.A.	19.58x	3.84x	11.1x	3.77%	15TCr
CONSTELLATION ENERGY CORPORATION	29.31x	3.72x	17.28x	0.54%	12TCr
ENEL S.P.A.	13.8x	1.91x	6.7x	5.15%	11TCr
SOUTHERN COMPANY	21.3x	6.07x	13.27x	3.12%	11TCr
DUKE ENERGY CORPORATION	19.67x	5.85x	11.49x	3.31%	10TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	20.85x	5.25x	12.4x	2.95%	7.13TCr
VISTRA CORP.	18.02x	3.09x	9.8x	0.61%	5.35TCr
Average	25.28x	5.95x	15.54x	2.38%	11.16TCr
Weighted average by Cap.	27.29x	5.21x	16.98x	2.4%