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
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
POWER GRID Mar-19 |
CEMIG Dec-12 |
POWER GRID/ CEMIG |
5-Yr Chart Click to enlarge
|
||
High | Rs | 217 | 386 | - | |
Low | Rs | 173 | 224 | - | |
Sales per share (Unadj.) | Rs | 67.0 | 654.7 | - | |
Earnings per share (Unadj.) | Rs | 24.3 | 151.5 | - | |
Cash flow per share (Unadj.) | Rs | 44.4 | 185.2 | - | |
Dividends per share (Unadj.) | Rs | 8.63 | 33.03 | - | |
Dividend yield (eoy) | % | 4.4 | 10.8 | 40.9% | |
Book value per share (Unadj.) | Rs | 112.9 | 427.2 | - | |
Shares outstanding (eoy) | m | 5,231.59 | 372.47 | - | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 2.9 | 0.5 | 624.7% | |
Avg P/E ratio | x | 8.0 | 2.0 | 399.4% | |
P/CF ratio (eoy) | x | 4.4 | 1.6 | 266.7% | |
Price / Book Value ratio | x | 1.7 | 0.7 | 241.8% | |
Dividend payout | % | 35.6 | 21.8 | 163.2% | |
Avg Mkt Cap | Rs m | 1,020,422 | 113,610 | 898.2% | |
No. of employees | `000 | 9.9 | 8.4 | 118.1% | |
Total wages/salary | Rs m | 17,836 | 17,979 | 99.2% | |
Avg. sales/employee | Rs Th | 35,463.4 | 29,141.6 | 121.7% | |
Avg. wages/employee | Rs Th | 1,804.1 | 2,148.5 | 84.0% | |
Avg. net profit/employee | Rs Th | 12,835.5 | 6,743.9 | 190.3% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 350,591 | 243,857 | 143.8% | |
Other income | Rs m | 6,022 | 42,404 | 14.2% | |
Total revenues | Rs m | 356,613 | 286,261 | 124.6% | |
Gross profit | Rs m | 303,494 | 62,985 | 481.8% | |
Depreciation | Rs m | 105,410 | 12,536 | 840.8% | |
Interest | Rs m | 87,366 | 25,865 | 337.8% | |
Profit before tax | Rs m | 116,740 | 66,988 | 174.3% | |
Minority Interest | Rs m | 1,288 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 3,487 | 0.0% | |
Tax | Rs m | -8,864 | 14,042 | -63.1% | |
Profit after tax | Rs m | 126,892 | 56,433 | 224.9% | |
Gross profit margin | % | 86.6 | 25.8 | 335.2% | |
Effective tax rate | % | -7.6 | 21.0 | -36.2% | |
Net profit margin | % | 36.2 | 23.1 | 156.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 176,619 | 158,388 | 111.5% | |
Current liabilities | Rs m | 326,149 | 188,995 | 172.6% | |
Net working cap to sales | % | -42.7 | -12.6 | 339.8% | |
Current ratio | x | 0.5 | 0.8 | 64.6% | |
Inventory Days | Days | 13 | 1 | 965.8% | |
Debtors Days | Days | 49 | 48 | 102.8% | |
Net fixed assets | Rs m | 2,115,373 | 116,393 | 1,817.4% | |
Share capital | Rs m | 52,316 | 56,341 | 92.9% | |
Net worth | Rs m | 590,884 | 159,101 | 371.4% | |
Long term debt | Rs m | 1,313,295 | 54,504 | 2,409.5% | |
Total assets | Rs m | 2,473,576 | 519,430 | 476.2% | |
Interest coverage | x | 2.3 | 3.6 | 65.1% | |
Debt to equity ratio | x | 2.2 | 0.3 | 648.8% | |
Sales to assets ratio | x | 0.1 | 0.5 | 30.2% | |
Return on assets | % | 8.7 | 15.8 | 54.7% | |
Return on equity | % | 21.5 | 35.5 | 60.5% | |
Return on capital | % | 10.8 | 45.1 | 23.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 233,807 | 41,149 | 568.2% | |
From Investments | Rs m | -188,370 | -27,741 | 679.0% | |
From Financial Activity | Rs m | -24,308 | -18,375 | 132.3% | |
Net Cashflow | Rs m | 21,129 | -4,967 | -425.4% |
Compare POWER GRID With: ELECTRICITE DE (France) ENEL (Italy) CHINA POWER (Hong Kong)
Compare POWER GRID With: NAVA BHARAT VENTURES JSW ENERGY CESC LANCO INFRATECH PTC INDIA
Share markets in India are presently trading on a negative note. The BSE Sensex is trading down by 1692 points, down 3.3% at 49,330 levels.
For the quarter ended June 2020, POWER GRID has posted a net profit of Rs 16 bn (down 34.9% YoY). Sales on the other hand came in at Rs 90 bn (up 2.1% YoY). Read on for a complete analysis of POWER GRID's quarterly results.
For the quarter ended December 2019, POWER GRID has posted a net profit of Rs 23 bn (down 7.2% YoY). Sales on the other hand came in at Rs 90 bn (up 6.1% YoY). Read on for a complete analysis of POWER GRID's quarterly results.
Here's an analysis of the annual report of POWER GRID for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of POWER GRID. Also includes updates on the valuation of POWER GRID.
More Views on NewsIn this video, I'll cover your queries on intraday trading and also share my view on how to decide stop losses and target prices.
Last time the smallcap index crossed 19k a big correction followed. Here's what makes it different this time.
A look at what India's top equity mutual funds bought and sold in January 2021.
Do you enjoy reading Tesla and Bitcoin stories? Here's a not so famous small-cap stock to profit from the rise of EVs.
More