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?  

ADANI POWER 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

 ADANI POWER   CEMIG
EQUITY SHARE DATA
    ADANI POWER
Mar-23
CEMIG
Dec-12
ADANI POWER/
CEMIG
5-Yr Chart
Click to enlarge
High Rs433484-   
Low Rs133282-   
Sales per share (Unadj.) Rs100.5822.2-  
Earnings per share (Unadj.) Rs27.8190.3-  
Cash flow per share (Unadj.) Rs36.4232.5-  
Dividends per share (Unadj.) Rs041.48-  
Avg Dividend yield %010.8 0.0%  
Book value per share (Unadj.) Rs77.5536.4-  
Shares outstanding (eoy) m3,856.94372.47-   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x2.80.5 603.6%   
Avg P/E ratio x10.22.0 504.9%  
P/CF ratio (eoy) x7.81.6 471.7%  
Price / Book Value ratio x3.60.7 511.1%  
Dividend payout %021.8 0.0%   
Avg Mkt Cap Rs m1,090,260142,680 764.1%   
No. of employees `000NA8.4 0.0%   
Total wages/salary Rs m5,70022,579 25.2%   
Avg. sales/employee Rs Th036,597.9-  
Avg. wages/employee Rs Th02,698.3-  
Avg. net profit/employee Rs Th08,469.5-  
INCOME DATA
Net Sales Rs m387,733306,251 126.6%  
Other income Rs m42,67253,254 80.1%   
Total revenues Rs m430,405359,505 119.7%   
Gross profit Rs m100,44779,101 127.0%  
Depreciation Rs m33,03715,744 209.8%   
Interest Rs m33,33532,483 102.6%   
Profit before tax Rs m76,74784,128 91.2%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m04,380 0.0%   
Tax Rs m-30,51917,635 -173.1%   
Profit after tax Rs m107,26670,872 151.4%  
Gross profit margin %25.925.8 100.3%  
Effective tax rate %-39.821.0 -189.7%   
Net profit margin %27.723.1 119.5%  
BALANCE SHEET DATA
Current assets Rs m195,530198,914 98.3%   
Current liabilities Rs m177,446237,353 74.8%   
Net working cap to sales %4.7-12.6 -37.2%  
Current ratio x1.10.8 131.5%  
Inventory Days Days241 1,784.6%  
Debtors Days Days1148 22.7%  
Net fixed assets Rs m662,683146,174 453.4%   
Share capital Rs m38,56970,756 54.5%   
"Free" reserves Rs m260,1870-   
Net worth Rs m298,757199,810 149.5%   
Long term debt Rs m337,02668,450 492.4%   
Total assets Rs m858,213652,335 131.6%  
Interest coverage x3.33.6 92.0%   
Debt to equity ratio x1.10.3 329.3%  
Sales to assets ratio x0.50.5 96.2%   
Return on assets %16.415.8 103.4%  
Return on equity %35.935.5 101.2%  
Return on capital %17.345.1 38.4%  
Exports to sales %00-   
Imports to sales %00-   
Net fx Rs m-1,0510-   
CASH FLOW
From Operations Rs m84,30551,678 163.1%  
From Investments Rs m15,444-34,839 -44.3%  
From Financial Activity Rs m-104,085-23,077 451.0%  
Net Cashflow Rs m-4,331-6,238 69.4%  
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 16.59 Rs / BRL

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

Compare ADANI POWER With: NEPC  RATTANINDIA POWER  URJA GLOBAL  JSW ENERGY  PTC INDIA  



Today's Market

Sensex Today Trades Lower | Metal & PSB Stocks Shine | TCS, Apollo Tyre Drop 3% Sensex Today Trades Lower | Metal & PSB Stocks Shine | TCS, Apollo Tyre Drop 3%(10:30 am)

Asian shares slipped before a Bank of Japan policy decision where authorities are likely to bring an end to the world's last negative rates regime.