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 | 471 | - | |
Low | Rs | 182 | 274 | - | |
Sales per share (Unadj.) | Rs | 63.0 | 798.9 | - | |
Earnings per share (Unadj.) | Rs | 9.0 | 184.9 | - | |
Cash flow per share (Unadj.) | Rs | 16.1 | 226.0 | - | |
Dividends per share (Unadj.) | Rs | 2.00 | 40.30 | - | |
Avg Dividend yield | % | 0.7 | 10.8 | 6.7% | |
Book value per share (Unadj.) | Rs | 113.2 | 521.2 | - | |
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 | 138,637 | 326.0% | |
No. of employees | `000 | NA | 8.4 | 0.0% | |
Total wages/salary | Rs m | 3,076 | 21,939 | 14.0% | |
Avg. sales/employee | Rs Th | 0 | 35,561.1 | - | |
Avg. wages/employee | Rs Th | 0 | 2,621.8 | - | |
Avg. net profit/employee | Rs Th | 0 | 8,229.5 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 103,318 | 297,575 | 34.7% | |
Other income | Rs m | 5,352 | 51,745 | 10.3% | |
Total revenues | Rs m | 108,671 | 349,320 | 31.1% | |
Gross profit | Rs m | 34,211 | 76,860 | 44.5% | |
Depreciation | Rs m | 11,692 | 15,298 | 76.4% | |
Interest | Rs m | 8,443 | 31,563 | 26.7% | |
Profit before tax | Rs m | 19,428 | 81,745 | 23.8% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 4,256 | 0.0% | |
Tax | Rs m | 4,627 | 17,136 | 27.0% | |
Profit after tax | Rs m | 14,801 | 68,865 | 21.5% | |
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 | 193,279 | 62.8% | |
Current liabilities | Rs m | 115,522 | 230,629 | 50.1% | |
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 | 142,033 | 291.5% | |
Share capital | Rs m | 16,405 | 68,752 | 23.9% | |
Net worth | Rs m | 185,637 | 194,149 | 95.6% | |
Long term debt | Rs m | 192,079 | 66,511 | 288.8% | |
Total assets | Rs m | 536,463 | 633,855 | 84.6% | |
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 | 50,214 | 41.5% | |
From Investments | Rs m | -70,095 | -33,852 | 207.1% | |
From Financial Activity | Rs m | 73,275 | -22,423 | -326.8% | |
Net Cashflow | Rs m | 24,087 | -6,061 | -397.4% |
Compare JSW ENERGY With: ENEL (Italy) ELECTRICITE DE (France) CHINA POWER (Hong Kong)
Compare JSW ENERGY With: GITA RENEWABLE SRI KPR INDUSTRIES TATA POWER ENERGY DEV. JAIPRAKASH POWER
Asian markets traded lower on Friday tracking overnight losses on Wall Street and inflation data from Japan.