Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Invalid Username / Password
   
     
   
     
 
Invalid Captcha
   
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

POWER GRID vs CEMIG (Brazil) - Comparison Results

CEMIG (Brazil)
   Change

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

DO YOU LIKE THESE REPORTS? TELL US!

Financials

 POWER GRID   CEMIG
EQUITY SHARE DATA
    POWER GRID
Mar-23
CEMIG
Dec-12
POWER GRID/
CEMIG
5-Yr Chart
Click to enlarge
High Rs248489-   
Low Rs186285-   
Sales per share (Unadj.) Rs65.3830.1-  
Earnings per share (Unadj.) Rs22.1192.1-  
Cash flow per share (Unadj.) Rs41.2234.8-  
Dividends per share (Unadj.) Rs14.7541.88-  
Avg Dividend yield %6.810.8 62.7%  
Book value per share (Unadj.) Rs119.0541.6-  
Shares outstanding (eoy) m6,975.45372.47-   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x3.30.5 713.8%   
Avg P/E ratio x9.82.0 488.4%  
P/CF ratio (eoy) x5.31.6 320.1%  
Price / Book Value ratio x1.80.7 255.7%  
Dividend payout %66.721.8 306.2%   
Avg Mkt Cap Rs m1,515,766144,056 1,052.2%   
No. of employees `000NA8.4 0.0%   
Total wages/salary Rs m25,08522,797 110.0%   
Avg. sales/employee Rs Th036,950.9-  
Avg. wages/employee Rs Th02,724.3-  
Avg. net profit/employee Rs Th08,551.1-  
INCOME DATA
Net Sales Rs m455,813309,205 147.4%  
Other income Rs m10,24753,768 19.1%   
Total revenues Rs m466,060362,973 128.4%   
Gross profit Rs m396,44279,864 496.4%  
Depreciation Rs m133,33415,896 838.8%   
Interest Rs m96,33932,797 293.7%   
Profit before tax Rs m177,01684,939 208.4%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m04,422 0.0%   
Tax Rs m22,84517,805 128.3%   
Profit after tax Rs m154,17171,556 215.5%  
Gross profit margin %87.025.8 336.7%  
Effective tax rate %12.921.0 61.6%   
Net profit margin %33.823.1 146.2%  
BALANCE SHEET DATA
Current assets Rs m358,740200,833 178.6%   
Current liabilities Rs m393,480239,642 164.2%   
Net working cap to sales %-7.6-12.6 60.7%  
Current ratio x0.90.8 108.8%  
Inventory Days Days2141 15,889.2%  
Debtors Days Days1048 21.7%  
Net fixed assets Rs m2,256,272147,584 1,528.8%   
Share capital Rs m69,75571,439 97.6%   
"Free" reserves Rs m760,3910-   
Net worth Rs m830,145201,737 411.5%   
Long term debt Rs m1,138,91369,111 1,648.0%   
Total assets Rs m2,615,012658,627 397.0%  
Interest coverage x2.83.6 79.0%   
Debt to equity ratio x1.40.3 400.5%  
Sales to assets ratio x0.20.5 37.1%   
Return on assets %9.615.8 60.5%  
Return on equity %18.635.5 52.4%  
Return on capital %13.945.1 30.8%  
Exports to sales %00-   
Imports to sales %00-   
Net fx Rs m-13,4340-   
CASH FLOW
From Operations Rs m380,04752,176 728.4%  
From Investments Rs m-61,257-35,175 174.1%  
From Financial Activity Rs m-292,640-23,299 1,256.0%  
Net Cashflow Rs m26,151-6,298 -415.2%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster
The reporting currency for CEMIG (Brazil) is Brazil Reais. All data has been converted at 16.75 Rs / BRL

Compare POWER GRID With: ELECTRICITE DE (France)  ENEL (Italy)  CHINA POWER (Hong Kong)  

Compare POWER GRID With: SRI KPR INDUSTRIES  TORRENT POWER  WAAREE RENEWABLE TECH  ADANI GREEN ENERGY   ENERGY DEV.  



Today's Market

Sensex Today Rallies 550 Points| Nifty Tops 22,250 | Power Stocks Shine Sensex Today Rallies 550 Points| Nifty Tops 22,250 | Power Stocks Shine(10:30 am)

Asian markets traded lower, while the US stock indices ended higher overnight with the S&P 500 hitting a record closing high ahead of key economic data.