Valuation SJVN Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:43 18/07/2025 pm IST			5-day change	1st Jan Change
98.87 ^INR	-0.18%		+1.29%	-5.31%

10/07	SJVN Limited Announces Board Changes	CI
16/06	Nepal begins first power exports to Bangladesh via India's grid	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,07,873	1,30,666	4,77,077	3,88,539	-	-
Change	-	21.13%	265.11%	-18.56%	-	-
Enterprise Value (EV) ¹	1,07,873	2,33,263	6,42,096	5,95,469	3,88,539	3,88,539
Change	-	116.24%	175.27%	-7.26%	-34.3%	0%
P/E ratio	10.9x	9.61x	52.3x	44x	33x	21.3x
PBR	-	0.94x	3.39x	2.54x	2.64x	2.5x
PEG	-	0.3x	-1.6x	-4.3x	5.09x	0.4x
Capitalization / Revenue	-	4.45x	18.5x	11.7x	8.21x	5.09x
EV / Revenue	-	7.94x	24.9x	19.4x	8.21x	5.09x
EV / EBITDA	-	10.4x	35.3x	26.8x	12.9x	8.43x
EV / EBIT	-	12.7x	51x	38.4x	18x	11.7x
EV / FCF	-	-4.48x	-14.8x	-14.2x	-6.84x	-7.09x
FCF Yield	-	-22.3%	-6.76%	-7.03%	-14.6%	-14.1%
Dividend per Share ²	-	1.77	1.8	1.46	1.7	2.55
Rate of return	-	5.32%	1.48%	1.59%	1.72%	2.58%
EPS ²	2.52	3.46	2.32	2.08	3	4.65
Distribution rate	-	51.2%	77.6%	70.2%	56.7%	54.8%
Net sales ¹	-	29,364	25,794	30,720	47,344	76,349
EBITDA ¹	-	22,344	18,170	22,211	30,159	46,106
EBIT ¹	-	18,380	12,599	15,506	21,544	33,334
Net income ¹	9,898	13,593	9,114	8,197	11,825	18,242
Net Debt ¹	-	1,02,598	1,65,018	2,35,539	-	-
Reference price ²	27.45	33.25	121.40	98.87	98.87	98.87
Nbr of stocks (in thousands)	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	35.16x	18.94x	26.02x	1.62%	452.43Cr
GE VERNOVA INC.	75.79x	3.97x	45.33x	0.18%	16TCr
NEXTERA ENERGY	21.69x	8.58x	14.28x	3.02%	15TCr
IBERDROLA, S.A.	16.4x	3.11x	9.18x	4.31%	11TCr
SOUTHERN COMPANY	21.87x	6.14x	13.7x	3.16%	10TCr
CONSTELLATION ENERGY CORPORATION	38.05x	4.38x	21.01x	0.5%	9.66TCr
ENEL S.P.A.	11.67x	1.64x	6.03x	6.08%	9.28TCr
DUKE ENERGY CORPORATION	18.74x	5.35x	11.25x	3.65%	9.13TCr
VISTRA CORP.	31.62x	3.85x	13.24x	0.51%	6.18TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	18.09x	4.86x	11.73x	3.56%	5.66TCr
Average	28.91x	6.08x	17.18x	2.66%	9.26TCr
Weighted average by Cap.	31.10x	4.95x	18.24x	2.68%