Valuation SJVN Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:46 05/12/2025 pm IST			5-day change	1st Jan Change
74.07 ^INR	-1.74%		-4.87%	-29.06%

14/11	SJVN's Bihar, India Unit Begins Commercial Operations	MT
11/11	Sembcorp Industries awarded firm and dispatchable renewable energy power project in India	RE

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	2,91,080	-	-
Change	-	21.13%	265.11%	-24.56%	-19.13%	-	-
Enterprise Value (EV) ¹	1,07,873	2,33,263	6,42,096	5,95,469	5,90,208	7,01,886	8,08,623
Change	-	116.24%	175.27%	-7.26%	-0.88%	18.92%	15.21%
P/E ratio	10.9x	9.61x	52.3x	44x	25.1x	16x	13.7x
PBR	-	0.94x	3.39x	2.54x	1.98x	1.91x	1.8x
PEG	-	0.3x	-1.6x	-4.3x	0.6x	0.3x	0.8x
Capitalization / Revenue	-	4.45x	18.5x	11.7x	6.2x	3.66x	3.16x
EV / Revenue	-	7.94x	24.9x	19.4x	12.6x	8.83x	8.76x
EV / EBITDA	-	10.4x	35.3x	26.8x	19.8x	14.2x	13.7x
EV / EBIT	-	12.7x	51x	38.4x	27.8x	19.8x	19.6x
EV / FCF	-	-4.48x	-14.8x	-14.2x	-11.9x	-12x	-19.5x
FCF Yield	-	-22.3%	-6.76%	-7.03%	-8.43%	-8.34%	-5.13%
Dividend per Share ²	-	1.77	1.8	1.46	1.7	2.549	2.942
Rate of return	-	5.32%	1.48%	1.59%	2.3%	3.44%	3.97%
EPS ²	2.52	3.46	2.32	2.08	2.95	4.637	5.389
Distribution rate	-	51.2%	77.6%	70.2%	57.6%	55%	54.6%
Net sales ¹	-	29,364	25,794	30,720	46,940	79,493	92,256
EBITDA ¹	-	22,344	18,170	22,211	29,816	49,487	58,895
EBIT ¹	-	18,380	12,599	15,506	21,201	35,451	41,239
Net income ¹	9,898	13,593	9,114	8,197	11,578	18,238	21,166
Net Debt ¹	-	1,02,598	1,65,018	2,35,539	2,99,128	4,10,806	5,17,543
Reference price ²	27.45	33.25	121.40	91.59	74.07	74.07	74.07
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	25.11x	12.57x	19.8x	2.3%	323.43Cr
NEXTERA ENERGY	24.42x	9.16x	15.5x	2.72%	17TCr
GE VERNOVA INC.	81.41x	4.35x	48.06x	0.16%	17TCr
IBERDROLA, S.A.	18.61x	3.54x	10.28x	3.81%	14TCr
CONSTELLATION ENERGY CORPORATION	39.97x	4.91x	22.68x	0.43%	11TCr
ENEL S.P.A.	12.95x	1.89x	6.41x	5.51%	10TCr
SOUTHERN COMPANY	20.61x	5.81x	13.04x	3.42%	9.5TCr
DUKE ENERGY CORPORATION	18.43x	5.57x	11.37x	3.65%	9.06TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	18.72x	5.09x	12.39x	3.2%	6.28TCr
VISTRA CORP.	34.45x	3.75x	12.5x	0.57%	5.66TCr
Average	29.47x	5.67x	17.20x	2.58%	10.04TCr
Weighted average by Cap.	33.24x	5.17x	19.27x	2.52%