SJVN Limited
SJVN · Power/Utilities · NSE
₹76
Current Market Price
Fair Value (DCF)
₹29
Margin of Safety
-61.6%
Updated just now
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
11%
ROE
5.8%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.30 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
420.0%
Return on capital employed
EV / EBITDA
21.3×
Enterprise multiple
Debt / EBITDA
10.7×
Leverage vs earnings
Interest Coverage
2.8×
EBIT covers interest
Current Ratio
0.98×
Short-term liquidity
Asset Turnover
0.07×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
7.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹75.5
Bear case
₹0
MoS -Infinity%
Base case
₹28.96
MoS -160.7%
Bull case
₹32.02
MoS -135.8%
Ratio Trends
SJVN · last 7 annual periods
ROE
5.8%
ROCE
5.8%
Operating Margin
—
Debt / Equity
1.90×
PE
759.2×
EV / EBITDA
5.7×
Historical Financials
SJVN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2485 Cr | ₹2417 Cr | ₹504 Cr | ₹462 Cr | ₹3029 Cr | +5.1% |
| EBITDA | — | ₹1896 Cr | ₹2367 Cr | ₹2213 Cr | ₹2405 Cr | +6.1% |
| EBIT | ₹1882 Cr | ₹1517 Cr | ₹290 Cr | ₹156 Cr | — | -46.3% |
| PAT | ₹1646 Cr | ₹990 Cr | ₹17.2 Cr | ₹61.5 Cr | ₹820 Cr | -16.0% |
| EPS (diluted) | ₹4.19 | ₹2.52 | ₹0.04 | ₹0.16 | — | -55.8% |
| CFO | ₹1983 Cr | ₹2138 Cr | ₹1632 Cr | ₹1139 Cr | ₹2483 Cr | +5.8% |
| CapEx | — | — | — | — | ₹-6669 Cr | — |
| FCF | — | — | — | — | ₹-4186 Cr | — |
| Total Assets | — | ₹23.2K Cr | ₹32.3K Cr | ₹25.7K Cr | ₹46.1K Cr | +18.6% |
| Total Debt | — | — | ₹745 Cr | ₹562 Cr | ₹27.0K Cr | +145.4% |
| Shareholders' Equity | — | — | ₹13.9K Cr | ₹14.0K Cr | ₹14.2K Cr | +0.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SJVN vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NHPC NHPC | — | — | Pending | 6.7% | — |
| NTPCGREEN NTPCGREEN | — | — | Pending | 2.6% | — |
| ENRIN ENRIN | — | — | Pending | 25.1% | — |
| ADANIGREEN ADANIGREEN | — | — | Pending | 6.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹8.28/sh
Last payout
2026-02-20
₹1.15
Peak payout
₹2.25
Trailing yield
1.93%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SJVN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SJVN →
Compare
Head-to-head with peers
Compare SJVN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SJVNNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.