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
SJVN CEMIG |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
SJVN Mar-23 |
CEMIG Dec-12 |
SJVN/ CEMIG |
5-Yr Chart Click to enlarge
|
||
High | Rs | 42 | 471 | - | |
Low | Rs | 25 | 274 | - | |
Sales per share (Unadj.) | Rs | 7.5 | 798.9 | - | |
Earnings per share (Unadj.) | Rs | 3.5 | 184.9 | - | |
Cash flow per share (Unadj.) | Rs | 4.5 | 226.0 | - | |
Dividends per share (Unadj.) | Rs | 1.77 | 40.30 | - | |
Avg Dividend yield | % | 5.2 | 10.8 | 48.3% | |
Book value per share (Unadj.) | Rs | 35.3 | 521.2 | - | |
Shares outstanding (eoy) | m | 3,929.80 | 372.47 | - | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 4.5 | 0.5 | 971.7% | |
Avg P/E ratio | x | 9.8 | 2.0 | 486.1% | |
P/CF ratio (eoy) | x | 7.6 | 1.6 | 460.0% | |
Price / Book Value ratio | x | 1.0 | 0.7 | 134.4% | |
Dividend payout | % | 51.2 | 21.8 | 234.8% | |
Avg Mkt Cap | Rs m | 133,024 | 138,637 | 96.0% | |
No. of employees | `000 | NA | 8.4 | 0.0% | |
Total wages/salary | Rs m | 2,869 | 21,939 | 13.1% | |
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 | 29,384 | 297,575 | 9.9% | |
Other income | Rs m | 3,442 | 51,745 | 6.7% | |
Total revenues | Rs m | 32,825 | 349,320 | 9.4% | |
Gross profit | Rs m | 22,287 | 76,860 | 29.0% | |
Depreciation | Rs m | 3,964 | 15,298 | 25.9% | |
Interest | Rs m | 4,491 | 31,563 | 14.2% | |
Profit before tax | Rs m | 17,274 | 81,745 | 21.1% | |
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 | 3,681 | 17,136 | 21.5% | |
Profit after tax | Rs m | 13,593 | 68,865 | 19.7% | |
Gross profit margin | % | 75.8 | 25.8 | 293.7% | |
Effective tax rate | % | 21.3 | 21.0 | 101.6% | |
Net profit margin | % | 46.3 | 23.1 | 199.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 48,177 | 193,279 | 24.9% | |
Current liabilities | Rs m | 42,690 | 230,629 | 18.5% | |
Net working cap to sales | % | 18.7 | -12.6 | -148.8% | |
Current ratio | x | 1.1 | 0.8 | 134.7% | |
Inventory Days | Days | 417 | 1 | 30,991.8% | |
Debtors Days | Days | 344 | 48 | 718.1% | |
Net fixed assets | Rs m | 275,179 | 142,033 | 193.7% | |
Share capital | Rs m | 39,298 | 68,752 | 57.2% | |
Net worth | Rs m | 138,595 | 194,149 | 71.4% | |
Long term debt | Rs m | 132,479 | 66,511 | 199.2% | |
Total assets | Rs m | 323,518 | 633,855 | 51.0% | |
Interest coverage | x | 4.8 | 3.6 | 135.0% | |
Debt to equity ratio | x | 1.0 | 0.3 | 279.0% | |
Sales to assets ratio | x | 0.1 | 0.5 | 19.3% | |
Return on assets | % | 5.6 | 15.8 | 35.3% | |
Return on equity | % | 9.8 | 35.5 | 27.7% | |
Return on capital | % | 8.0 | 45.1 | 17.8% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 16,319 | 50,214 | 32.5% | |
From Investments | Rs m | -68,766 | -33,852 | 203.1% | |
From Financial Activity | Rs m | 55,592 | -22,423 | -247.9% | |
Net Cashflow | Rs m | 3,145 | -6,061 | -51.9% |
Compare SJVN With: ELECTRICITE DE (France) ENEL (Italy) CHINA POWER (Hong Kong)
Compare SJVN With: NTPC INDOWIND ENERGY ENERGY DEV. KKV AGRO POWERS RAVINDRA TRADING
Indian share markets Slipped further as the session progressed and ended the day weak.