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 Rs433489-   
Low Rs133285-   
Sales per share (Unadj.) Rs100.5830.1-  
Earnings per share (Unadj.) Rs27.8192.1-  
Cash flow per share (Unadj.) Rs36.4234.8-  
Dividends per share (Unadj.) Rs041.88-  
Avg Dividend yield %010.8 0.0%  
Book value per share (Unadj.) Rs77.5541.6-  
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 m1,090,260144,056 756.8%   
No. of employees `000NA8.4 0.0%   
Total wages/salary Rs m5,70022,797 25.0%   
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 m387,733309,205 125.4%  
Other income Rs m42,67253,768 79.4%   
Total revenues Rs m430,405362,973 118.6%   
Gross profit Rs m100,44779,864 125.8%  
Depreciation Rs m33,03715,896 207.8%   
Interest Rs m33,33532,797 101.6%   
Profit before tax Rs m76,74784,939 90.4%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m04,422 0.0%   
Tax Rs m-30,51917,805 -171.4%   
Profit after tax Rs m107,26671,556 149.9%  
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 m195,530200,833 97.4%   
Current liabilities Rs m177,446239,642 74.0%   
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 m662,683147,584 449.0%   
Share capital Rs m38,56971,439 54.0%   
"Free" reserves Rs m260,1870-   
Net worth Rs m298,757201,737 148.1%   
Long term debt Rs m337,02669,111 487.7%   
Total assets Rs m858,213658,627 130.3%  
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 m84,30552,176 161.6%  
From Investments Rs m15,444-35,175 -43.9%  
From Financial Activity Rs m-104,085-23,299 446.7%  
Net Cashflow Rs m-4,331-6,298 68.8%  
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 ADANI POWER With: ELECTRICITE DE (France)  ENEL (Italy)  CHINA POWER (Hong Kong)  

Compare ADANI POWER With: TATA POWER  WAAREE RENEWABLE TECH  NHPC  SUN SOURCE  AMALGAMATED ELECTRICITY  



Today's Market

Sensex Today Rallies 639 Points | Suzlon Energy Surges 5%, Grasim Industries 4% | 3 Reasons Why Indian Share Market is Rising Sensex Today Rallies 639 Points | Suzlon Energy Surges 5%, Grasim Industries 4% | 3 Reasons Why Indian Share Market is Rising(Closing)

After opening the day on positive note, Indian share markets gained the momentum as the session progressed and ended on firm footing.