CEMIG is one of the leading energy companies in Brazil. It owns/has stakes in 103 companies and 15 consortia. It has operations in 22 Brazilian states, in addition to the Distrito Federal, and in Chile, where it operates a transmission line as part o... More
JSW ENERGY CEMIG |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
JSW ENERGY Mar-23 |
CEMIG Dec-12 |
JSW ENERGY/ CEMIG |
5-Yr Chart Click to enlarge
|
||
High | Rs | 369 | 486 | - | |
Low | Rs | 182 | 283 | - | |
Sales per share (Unadj.) | Rs | 63.0 | 825.7 | - | |
Earnings per share (Unadj.) | Rs | 9.0 | 191.1 | - | |
Cash flow per share (Unadj.) | Rs | 16.1 | 233.5 | - | |
Dividends per share (Unadj.) | Rs | 2.00 | 41.65 | - | |
Avg Dividend yield | % | 0.7 | 10.8 | 6.7% | |
Book value per share (Unadj.) | Rs | 113.2 | 538.7 | - | |
Shares outstanding (eoy) | m | 1,640.54 | 372.47 | - | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 4.4 | 0.5 | 939.0% | |
Avg P/E ratio | x | 30.5 | 2.0 | 1,516.8% | |
P/CF ratio (eoy) | x | 17.1 | 1.6 | 1,035.6% | |
Price / Book Value ratio | x | 2.4 | 0.7 | 341.0% | |
Dividend payout | % | 22.2 | 21.8 | 101.7% | |
Avg Mkt Cap | Rs m | 451,968 | 143,282 | 315.4% | |
No. of employees | `000 | NA | 8.4 | 0.0% | |
Total wages/salary | Rs m | 3,076 | 22,674 | 13.6% | |
Avg. sales/employee | Rs Th | 0 | 36,752.3 | - | |
Avg. wages/employee | Rs Th | 0 | 2,709.6 | - | |
Avg. net profit/employee | Rs Th | 0 | 8,505.2 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 103,318 | 307,544 | 33.6% | |
Other income | Rs m | 5,352 | 53,479 | 10.0% | |
Total revenues | Rs m | 108,671 | 361,022 | 30.1% | |
Gross profit | Rs m | 34,211 | 79,435 | 43.1% | |
Depreciation | Rs m | 11,692 | 15,810 | 74.0% | |
Interest | Rs m | 8,443 | 32,620 | 25.9% | |
Profit before tax | Rs m | 19,428 | 84,483 | 23.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 4,398 | 0.0% | |
Tax | Rs m | 4,627 | 17,710 | 26.1% | |
Profit after tax | Rs m | 14,801 | 71,172 | 20.8% | |
Gross profit margin | % | 33.1 | 25.8 | 128.2% | |
Effective tax rate | % | 23.8 | 21.0 | 113.6% | |
Net profit margin | % | 14.3 | 23.1 | 61.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 121,370 | 199,753 | 60.8% | |
Current liabilities | Rs m | 115,522 | 238,355 | 48.5% | |
Net working cap to sales | % | 5.7 | -12.6 | -45.1% | |
Current ratio | x | 1.1 | 0.8 | 125.4% | |
Inventory Days | Days | 448 | 1 | 33,291.0% | |
Debtors Days | Days | 5 | 48 | 11.3% | |
Net fixed assets | Rs m | 414,077 | 146,791 | 282.1% | |
Share capital | Rs m | 16,405 | 71,055 | 23.1% | |
Net worth | Rs m | 185,637 | 200,653 | 92.5% | |
Long term debt | Rs m | 192,079 | 68,739 | 279.4% | |
Total assets | Rs m | 536,463 | 655,088 | 81.9% | |
Interest coverage | x | 3.3 | 3.6 | 92.0% | |
Debt to equity ratio | x | 1.0 | 0.3 | 302.0% | |
Sales to assets ratio | x | 0.2 | 0.5 | 41.0% | |
Return on assets | % | 4.3 | 15.8 | 27.3% | |
Return on equity | % | 8.0 | 35.5 | 22.5% | |
Return on capital | % | 7.4 | 45.1 | 16.4% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 20,843 | 51,896 | 40.2% | |
From Investments | Rs m | -70,095 | -34,986 | 200.4% | |
From Financial Activity | Rs m | 73,275 | -23,174 | -316.2% | |
Net Cashflow | Rs m | 24,087 | -6,264 | -384.5% |
Compare JSW ENERGY With: ENEL (Italy) ELECTRICITE DE (France) CHINA POWER (Hong Kong)
Compare JSW ENERGY With: POWER GRID KARMA ENERGY GMR POWER & URBAN NHPC SJVN
After opening the day on positive note, Indian share markets gained the momentum as the session progressed and ended on firm footing.