Login
Products
Login
Home
Alerts
Search
Watchlist
Products

SJVN Ltd

SJVN
NSE
80.60
1.45%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

SJVN Ltd

SJVN
NSE
80.60
1.45%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
31,674Cr
Close
Close Price
80.60
Industry
Industry
Power - Generation/Distribution
PE
Price To Earnings
50.06
PS
Price To Sales
8.96
Revenue
Revenue
3,536Cr
Rev Gr TTM
Revenue Growth TTM
15.92%
PAT Gr TTM
PAT Growth TTM
-37.23%
Peer Comparison
How does SJVN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SJVN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
5046758785434838701,0266715049171,0321,082
Growth YoY
Revenue Growth YoY%
55.9-32.80.0-1.6-4.129.016.823.54.55.40.661.3
Expenses
ExpensesCr
195172172175243203198201264175172244
Operating Profit
Operating ProfitCr
309503706368240667828470241742860838
OPM
OPM%
61.374.580.467.849.776.780.770.147.880.983.377.4
Other Income
Other IncomeCr
6871744019589839147454844
Interest Expense
Interest ExpenseCr
4990124122121143198229159216315245
Depreciation
DepreciationCr
86101102112242131133137275160171216
PBT
PBTCr
24338355517471483581195-146411422421
Tax
TaxCr
959112944-310515040-14157145133
PAT
PATCr
1727244013961357440149-128228308224
Growth YoY
PAT Growth YoY%
129.8-55.4-1.3-51.6254.931.40.17.0-309.1-36.3-30.050.8
NPM
NPM%
3.440.350.025.612.741.042.922.2-25.324.829.820.7
EPS
EPS
0.00.71.10.30.20.91.10.4-0.30.60.80.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
2,8172,4942,6792,2292,6452,7032,4852,4172,9382,5793,0723,536
Growth
Revenue Growth%
50.4-11.57.4-16.818.72.2-8.0-2.821.6-12.219.115.1
Expenses
ExpensesCr
384442490542622672687691708737851855
Operating Profit
Operating ProfitCr
2,4342,0522,1901,6872,0232,0311,7991,7262,2301,8422,2212,681
OPM
OPM%
86.482.381.775.776.575.172.471.475.971.472.375.8
Other Income
Other IncomeCr
306542411410397593448199319381310184
Interest Expense
Interest ExpenseCr
552094684235268-3161415482743935
Depreciation
DepreciationCr
641677680365390384393404396557676823
PBT
PBTCr
2,0471,7091,8751,6481,7951,9721,8561,3601,7381,1831,1121,107
Tax
TaxCr
371298330423428405211370378272294421
PAT
PATCr
1,6771,4111,5451,2251,3671,5671,6469901,359911818632
Growth
PAT Growth%
50.4-15.99.5-20.811.614.75.0-39.937.3-33.0-10.3-22.7
NPM
NPM%
59.556.657.755.051.758.066.241.046.335.326.617.9
EPS
EPS
4.03.43.73.03.54.04.22.53.52.32.11.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
4,1374,1374,1373,9303,9303,9303,9303,9303,9303,9303,9303,930
Reserves
ReservesCr
6,0667,1667,3536,7707,3168,1218,8619,2419,93010,14110,24910,657
Current Liabilities
Current LiabilitiesCr
1,0036687998189009871,8042,6254,2694,1034,5367,042
Non Current Liabilities
Non Current LiabilitiesCr
3,4273,4183,1032,8722,8282,9172,8787,45314,18321,01727,33827,175
Total Liabilities
Total LiabilitiesCr
14,63215,38915,39214,39014,97415,95517,47323,24832,31139,19146,06348,814
Current Assets
Current AssetsCr
4,6625,3755,4114,4524,3053,6032,7994,1034,8184,8964,4664,549
Non Current Assets
Non Current AssetsCr
9,97010,0149,9819,93910,66812,35214,67519,14527,49334,29541,59743,490
Total Assets
Total AssetsCr
14,63215,38915,39214,39014,97415,95517,47323,24832,31139,19146,06348,814

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1,4922,2092,3761,6411,0181,7141,9832,1381,6321,3102,483
Investing Cash Flow
Investing Cash FlowCr
-304-768-1,19915-34-95-1,145-6,132-6,877-5,502-6,430
Financing Cash Flow
Financing Cash FlowCr
-746-705-1,621-2,272-1,107-1,345-1,1053,6695,5594,5023,939
Net Cash Flow
Net Cash FlowCr
442736-444-616-123273-267-325314309-8
Free Cash Flow
Free Cash FlowCr
9962,2092,3761,6411,0181,7141,9832,1381,6321,3102,483
CFO To PAT
CFO To PAT%
89.0156.6153.8134.074.5109.4120.5216.0120.1143.7303.5
CFO To EBITDA
CFO To EBITDA%
61.3107.6108.597.350.384.4110.2123.873.271.1111.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
10,19711,85114,00213,1069,5108,13510,23710,78713,06747,70836,005
Price To Earnings
Price To Earnings
6.48.79.110.77.05.26.210.99.652.343.8
Price To Sales
Price To Sales
3.64.85.25.93.63.04.14.54.418.411.7
Price To Book
Price To Book
1.01.11.21.20.80.70.80.80.93.42.5
EV To EBITDA
EV To EBITDA
4.05.15.46.84.23.86.28.610.534.926.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.098.597.5
OPM
OPM%
86.482.381.775.776.575.172.471.475.971.472.3
NPM
NPM%
59.556.657.755.051.758.066.241.046.335.326.6
ROCE
ROCE%
16.613.914.013.615.415.912.47.67.74.84.5
ROE
ROE%
16.412.513.411.412.213.012.97.59.86.55.8
ROA
ROA%
11.59.210.08.59.19.89.44.34.22.31.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
#### **Overview** SJVN Limited (Satluj Jal Vidyut Nigam), a **Navratna Central Public Sector Undertaking (CPSU)** under the **Ministry of Power, Government of India**, has evolved from a hydropower-focused entity into a **fully diversified transnational energy company**. With over **37 years of operational expertise**, SJVN is strategically positioned as a key player in India’s clean energy transition, aiming to support the national goals of **500 GW non-fossil fuel-based capacity by 2030** and **net-zero emissions by 2070**. --- #### **Strategic Vision & Growth Roadmap** - **Long-term Targets:** - **25,000 MW** installed capacity by **2030** - Over **50,000 MW** by **2040** - **Interim Milestone:** 5,000 MW by FY2024–25 (target revised upward due to aggressive project execution). - The company has transitioned from **aggressive expansion** to **efficient execution, consolidation, and optimization** of its large project portfolio. **Growth Strategy:** - Focus on **integrated energy infrastructure** across: - Power generation (hydro, solar, wind, thermal) - Transmission - Trading - Energy storage (including pumped storage and battery systems) - Emphasis on **technological innovation**, **cross-border collaboration**, and **green hydrogen/ev charging infrastructure** through joint ventures. --- #### **Energy Portfolio & Installed Capacity (as of Sep 2025)** | Segment | Status | Capacity | |--------|--------|---------| | **Operational Projects** | 13 power projects + transmission lines | **2,786.5 MW** | | - Hydro & Pumped Storage | Includes Nathpa Jhakri (1,500 MW), Rampur (412 MW) | **1,972 MW** | | - Renewable (Solar & Wind) | Via SJVN Green Energy Ltd. (SGEL) | **~487.5 MW**<br>(includes 390 MW solar under SGEL) | | - Thermal | Under SJVN Thermal Pvt. Ltd. | In construction | | **Under Construction** | 4,601 MW across hydro, solar, and thermal | | | - Hydro | Arun-3 (Nepal), Sunni Dam, Naitwar Mori | **1,558 MW** | | - Solar | Multiple projects in Gujarat, UP, Rajasthan | **1,773 MW** | | - Thermal | Buxar Thermal (Bihar) | **1,320 MW** | | **Pre-construction Pipeline** | 29,144.5 MW | | | - Hydropower (India & Nepal) | Etalin (3,097 MW), Luhri-II, Agoline cluster | ~7,000 MW | | - Pumped Storage (India) | Maharashtra (Kolmondapada, Sidgarh, Chornai, Baitarni) | **6,100 MW** | | - Renewable (Solar/Wind) | Projects in Punjab, Maharashtra, Gujarat, Assam | **>2,600 MW** | | - Thermal | Optional 3rd unit at Buxar | **+800 MW (proposed)** | > ✅ **Total Project Portfolio (as of Sep 2025):** > - **92 power projects & 3 transmission lines** > - **67,907.4 MW generation capacity** > - **340 km of transmission lines** --- #### **Key Projects & Developments (Sep 2025)** **1. Arun-3 Hydro Electric Project (Nepal – 900 MW)** - Civil works completed; electromechanical work ongoing for Unit 2. - Currently operating as **merchant power** on exchanges. - Awaiting long-term PPAs for 50% capacity; balance via wind-linked tenders. - Regulatory approval (RP) on **cash-to-cash basis** for revenue assurance. **2. Buxar Thermal Power Project (Bihar – 1,320 MW)** - Facing delays due to land acquisition for railway siding and water corridor. - **Unit 1 (660 MW)** expected in commercial operation by **July 15, 2025**, supplying **85% power to Bihar**. - Two units expected to be commissioned in **FY25–26**. - Proposal for an **additional 800 MW unit** under evaluation. **3. Renewable Energy Expansion** - **12 pre-construction solar/wind projects** totaling **>2,600 MW**: - **1,000 MW Punjab (PSPCL ET-3)** - **1,352 MW Maharashtra (MSEDCL PM KUSUM Scheme)** - **200 MW Gujarat (GUVNL Phase V)** - **7.2 GW solar portfolio fully backed by PPAs** (avg. tariff: ₹2.80/unit). **4. Hydropower & Pumped Storage Development** - **Maharashtra:** Three pumped storage projects: - Chornai (2,000 MW), Sidgarh (1,500 MW), Kolmondapada (800 MW), Baitarni (1,800 MW) → **Total: 6,100 MW** - **Arunachal Pradesh:** - **Etalin HEP (3,097 MW)** → Tenders likely in FY2026 - Agoline, Emra-I/II, Elango HEPs (1,080 MW combined) - **Himachal Pradesh:** Luhri Stage-II (228 MW) **5. International Ventures** - **Lower Arun HEP (669 MW)**, Nepal – Invested & constructed by wholly-owned subsidiary. - **Arun-4 HEP (490 MW)**, Nepal – MoU signed (2022), pre-construction approval granted. - SJVN aims for **5,000 MW of projects in Nepal by 2030**. --- #### **Subsidiaries & Joint Ventures** | Subsidiary/JV | Focus | Highlights | |---------------|-------|----------| | **SJVN Green Energy Limited (SGEL)** | Renewable (solar, wind) | - Operates 390 MW solar<br>- ₹41 cr revenue, ₹29 cr profit (Q1 FY25)<br>- 25,000 MW renewable pipeline | | **SGEL Assam Renewal Energy Ltd** | Assam solar projects | Step-down subsidiary; 1,000 MW Assam solar JV | | **SJVN Thermal Pvt. Ltd.** | Buxar thermal project | 100% owned by SJVN | | **SJVN Arun-3 Power Dev Co Pvt Ltd** | Arun-3 Project | Wholly owned; based in Nepal | | **Joint Venture with IOCL (50:50)** | Green H2, EV, renewables | - Target: 2,000 MW/year renewable addition from FY26<br>- Collaboration on Etalin HEP | | **Cross Border Power Transmission Co Ltd (26% stake)** | Indo-Nepal transmission | Operates Muzaffarpur–Dhalkebar line | --- #### **Policy & Market Leadership** - **Renewable Energy Implementing Agency (REIA):** - One of only **four public sector entities** designated by MNRE. - Mandated to: - Aggregate demand from DISCOMs - Conduct competitive bidding for 10–10.5 GW/year - Support 100–120 GW over 10 years - Earns **₹0.07/unit** on third-party project supplies. - **Category-I Power Trading License (2022):** - Traded **147.41 million units (MU)** in FY24–25. - Generated **78 MU** in FY23–24. - **Innovative Models:** - Launched **Round-the-Clock (RTC) power tender** (1,500 MW) with **₹4.38/kWh** lowest bid. - **PM Surya Ghar Muft Bijli Yojana:** - Implementing agency for **10,000 MW rooftop solar for 1 crore households**. - Assigned to **install on 18 central government ministries & in 3 states**. --- #### **Operational Strengths** - **In-House Expertise:** Full lifecycle capability in large hydro projects (design, construction, O&M, silt management, hard-coating tech). - **Lean Organization:** High **revenue & profit per employee**; strong manpower productivity. - **Stable Revenue Model:** - Revenue supported by **long-term PPAs** with state DISCOMs. - Major customers: HPSEB, JKPDCL, UPPTCL, PSPCL (64.44% of FY22–23 revenue). - **Financial Strength:** - Raised ₹10,000 cr via securitization of Nathpa Jhakri revenues (2023). - Historical strong cash flows enabling internal equity funding. --- #### **Challenges & Risks** - **Project Delays:** - Arun-3 (Nepal): Electromechanical delays. - Buxar Thermal: Land acquisition and infrastructure issues. - **Policy Risk:** - Changes in **Himachal Pradesh Hydro Policy** impacted project viability. Engaging with central/state govt for resolution. - **Execution Risks:** Interdependence between **Nathpa Jhakri** and **Rampur** plants; outage in one affects both. - **Currency Exposure:** - Foreign debt: ₹3,400 cr (USD), ₹1,500 cr (JPY) --- #### **Innovation & Future Readiness** - **Floating Solar Tech:** - MoU with **Ocean Sun (Norway)** for 2 MW membrane-based pilot in southern India. - **Rooftop & Floating Solar Projects:** - 90 MW Omkeshwar (Madhya Pradesh) commissioned in 2024. - 100 MW Raghanesda (Gujarat) commissioned 2024. - **Pumped Storage Push:** Strategic focus on **grid stability** for renewable integration. - **EV & Green Hydrogen:** Exploring expansion via IOCL JV. ---