SJVN Limited (SJVN.NS) Bundle
SJVN Limited's latest financial snapshot mixes steady top-line growth with mounting leverage and periodic losses: standalone revenue rose to ₹2,89,725 lakh in FY25 (up from ₹2,53,359 lakh in FY24) while Q2 FY25 revenue from operations was ₹1,032 crore (a 0.6% increase year‑on‑year), even as consolidated net profit fell 30.2% YoY to ₹308 crore in Q2 FY25 and the company reported a ₹12,772 lakh net loss in Q4 FY25 after a Q3 profit of ₹14,875 lakh; long‑term borrowings surged 33.2% to ₹262,200 crore as of March 31, 2025, total liabilities climbed to ₹464,139 crore, and yet cash and equivalents remained around ₹3,371 crore-paired with an FY25 EPS of about ₹8.5 and a P/E near 11.5-creating a tension between robust liquidity, improving EBITDA margin (83.3% in Q2 FY25) and rising financial risk that raises crucial questions for investors curious about valuation, solvency and future growth from a pipeline that includes large solar and hydro projects.
SJVN Limited (SJVN.NS) - Revenue Analysis
SJVN Limited's top-line trajectory in FY25 shows modest quarter-on-quarter growth alongside stronger full-year expansion in total income. Key reported figures:| Period | Revenue from Operations | Total Income | Net Profit / (Loss) |
|---|---|---|---|
| Q2 FY24 | ₹1,026 crore | - | - |
| Q2 FY25 | ₹1,032 crore (↑0.6% YoY) | - | - |
| Q4 FY24 | ₹482.91 crore | ₹2,87,696 lakh | Reported profit in Q3 FY25: ₹14,875 lakh (for context) |
| Q4 FY25 | ₹504.4 crore (↑4.4% YoY) | ₹3,37,650 lakh | Net loss: ₹12,772 lakh |
| FY24 (Standalone) | ₹2,53,359 lakh | ₹2,83,356 lakh | - |
| FY25 (Standalone) | ₹2,89,725 lakh (↑14.3% YoY) | ₹3,25,244 lakh (↑14.7% YoY) | - |
- Q2 FY25 posted a marginal revenue rise of 0.6% to ₹1,032 crore vs ₹1,026 crore in Q2 FY24.
- Q4 FY25 revenue growth of 4.4% to ₹504.4 crore indicates sequential strength vs Q4 FY24 (₹482.91 crore).
- Standalone FY25 revenue improved materially to ₹2,89,725 lakh from ₹2,53,359 lakh in FY24.
- Total income for FY25 reached ₹3,25,244 lakh, up from ₹2,83,356 lakh, reflecting a significant full-year pickup.
- Despite revenue and total income gains, Q4 FY25 reported a net loss of ₹12,772 lakh, a sharp swing from the prior quarter's profit of ₹14,875 lakh in Q3 FY25.
SJVN Limited (SJVN.NS) - Profitability Metrics
SJVN Limited's recent profitability shows mixed signals: an improved operating efficiency (EBITDA margin) but pressure on bottom-line profits driven by higher expenses and one-off items across FY25 quarters.- Q2 FY25 consolidated net profit: ₹308 crore, down 30.2% YoY from ₹441 crore in Q2 FY24.
- Consolidated net profit margin contracted in Q2 FY25 in line with the 30% YoY fall in reported net profit to ₹308 crore.
- EBITDA margin improved to 83.3% in Q2 FY25 from 81.5% in Q2 FY24, indicating stronger core operating margins despite net-profit weakness.
- Total expenses in Q2 FY25 rose to ₹658.47 crore from ₹528.88 crore in Q2 FY24, a material increase compressing net earnings.
- Standalone PAT for FY25: ₹97,018 lakh versus ₹90,840 lakh in FY24 - a positive trajectory on standalone basis.
- Quarteral volatility: Q3 FY25 reported a profit of ₹14,875 lakh while Q4 FY25 swung to a net loss of ₹12,772 lakh, highlighting earnings seasonality and episodic impacts.
| Metric | Q2 FY24 | Q2 FY25 | Change |
|---|---|---|---|
| Consolidated Net Profit (₹ crore) | 441 | 308 | -30.2% |
| EBITDA Margin | 81.5% | 83.3% | +1.8 pp |
| Total Expenses (₹ crore) | 528.88 | 658.47 | +24.5% |
| Standalone Profit (FY) | FY24: ₹90,840 lakh | FY25: ₹97,018 lakh | +6.8% |
| Q3 FY25 Net Profit (₹ lakh) | 14,875 | - | |
| Q4 FY25 Net Profit/(Loss) (₹ lakh) | -12,772 | - | |
- Drivers to watch: rising operating/finance costs and non-recurring items that turned Q4 FY25 into a loss quarter despite high EBITDA margin.
- Positive sign: standalone FY performance improved YoY (₹97,018 lakh vs ₹90,840 lakh), suggesting core business resilience.
- Risk: higher consolidated expenses (₹658.47 crore) eroding net margins; sustained expense control will be key to convert strong EBITDA into net profits.
SJVN Limited (SJVN.NS) - Debt vs. Equity Structure
SJVN's capital structure in FY25 shows a marked shift toward higher leverage driven by a substantial rise in long-term borrowings. Long-term debt increased to ₹262,200 crore as of March 31, 2025, up 33.2% from ₹197,000 crore in FY24, and is the primary contributor to the 17.5% rise in total liabilities to ₹464,139 crore (from ₹394,858 crore). Net worth moved only marginally to ₹141,787 crore, a 0.8% increase from ₹140,709 crore in FY24, which highlights that equity growth has not kept pace with debt accumulation.- Long-term debt (Mar 31, 2025): ₹262,200 crore (↑33.2% YoY)
- Total liabilities (FY25): ₹464,139 crore (↑17.5% YoY)
- Net worth (Mar 31, 2025): ₹141,787 crore (↑0.8% YoY)
- Short-term loans (Mar 31, 2025): ₹131.91 crore (↑₹36.03 crore YoY), primarily loans to subsidiaries
| Metric | FY24 | FY25 | Change |
|---|---|---|---|
| Long-term debt | ₹197,000 crore | ₹262,200 crore | +33.2% |
| Total liabilities | ₹394,858 crore | ₹464,139 crore | +17.5% |
| Short-term loans | ₹95.88 crore | ₹131.91 crore | +₹36.03 crore |
| Net worth | ₹140,709 crore | ₹141,787 crore | +0.8% |
- Higher leverage: The large increase in long-term borrowings raises interest-cost and refinancing risk exposure.
- Liability composition: With total liabilities rising faster than equity, the debt-to-equity profile has deteriorated, tightening financial flexibility.
- Subsidiary funding: The modest rise in short-term loans reflects intra-group funding needs rather than operational cashflow pressure.
- Equity base: Limited net worth growth implies retained earnings or fresh equity issuance have not materially offset borrowing.
SJVN Limited (SJVN.NS) - Liquidity and Solvency
SJVN Limited's liquidity profile as of March 31, 2025 is robust, supported by sizeable cash balances, steady cash accrual from operations and conservative use of working capital limits. These factors underpin the company's ability to meet near-term debt servicing and fund ongoing capital expenditure while maintaining a comfortable liquidity buffer.- Cash and cash equivalents: ₹3,371 crore (as of March 31, 2025).
- Bank limits sanctioned: ₹700 crore; average utilization ~12% for the six months through May 2025.
- Projected annual debt obligations (FY2026): ~₹605 crore.
- Expected minimum liquidity buffer: >₹1,000 crore at all times despite large capex commitments.
- Liquidity support from staged commissioning of under-implementation capacities, which will enhance cash accruals over time.
- Strong cash flow from operating activities underpins the liquidity position and debt-servicing capacity.
| Metric | Value / Note |
|---|---|
| Cash & Cash Equivalents (31-Mar-2025) | ₹3,371 crore |
| Sanctioned Bank Limits | ₹700 crore |
| Average Utilization of Bank Limits (6 months to May-2025) | ~12% |
| Annual Cash Accrual | Adequate to cover yearly debt obligations (~covers ₹605 crore due in FY2026) |
| Yearly Debt Obligations (FY2026) | ~₹605 crore |
| Minimum Expected Liquidity | >₹1,000 crore (projected) |
| Liquidity Drivers | Operating cash flow + commissioning of under-implementation capacities |
- Given the low working-capital utilization and strong operating cash flows, the company's short-to-medium-term solvency risk is limited relative to its scheduled debt repayments.
- Ongoing capex will keep leverage and cash outflows elevated, but staged asset commissioning is expected to progressively strengthen cash accruals and preserve the stated liquidity buffer.
SJVN Limited (SJVN.NS) Valuation Analysis
SJVN's market and profitability metrics as of May 30, 2025, provide a snapshot of valuation, shareholder return and capital efficiency.| Metric | Value | Notes / Basis |
|---|---|---|
| Share Price (NSE close) | ₹99.76 | Closing price on May 30, 2025 (down 2.35% that day) |
| Market Capitalization | ₹99.76 crore | As reported on May 30, 2025 |
| Net Profit (FY25) | ₹97,018 lakh | FY25 consolidated net profit |
| Earnings Per Share (EPS, FY25) | ₹8.5 | Derived from FY25 net profit |
| Price-to-Earnings (P/E) | ~11.5 | Based on FY25 EPS and share price ₹99.76 |
| Dividend per Share (FY25) | ₹1.46 | Total dividend declared for FY25 |
| Dividend Yield (FY25) | ~1.5% | ₹1.46 / ₹99.76 |
| Return on Equity (ROE, FY25) | ~6.8% | Based on FY25 net profit and net worth of ₹141,787 crore |
- Valuation multiple: A P/E of ~11.5 suggests the market is pricing SJVN at moderate earnings multiple compared with utilities/renewables peers.
- Income generation: EPS of ₹8.5 with a ₹99.76 price yields an earnings yield near 8.7% (inverse of P/E), while dividend yield remains modest at ~1.5%.
- Capital efficiency: Reported ROE of ~6.8% indicates moderate returns on shareholder equity for FY25.
- Price movement note: The single-day decline of 2.35% to ₹99.76 may reflect short-term market flows rather than a change in long-term fundamentals.
- Investor resources: For more on ownership, buying patterns and investor profile, see Exploring SJVN Limited Investor Profile: Who's Buying and Why?
SJVN Limited (SJVN.NS) - Risk Factors
SJVN Limited is showing signs of earnings and balance-sheet stress that investors should monitor closely.- Earnings volatility: consolidated net profit declined 30% year‑on‑year to ₹308 crore in Q2 FY25, and the company swung to a net loss of ₹12,772 lakh (₹127.72 crore) in Q4 FY25 from a profit of ₹14,875 lakh (₹148.75 crore) in Q3 FY25.
- Rising leverage: total liabilities increased 17.5% to ₹464,139 crore in FY25 from ₹394,858 crore in FY24, raising financial risk and interest‑coverage sensitivity.
- Margin compression: sustained pressure on net profit margins driven by the quarterly and yearly declines noted above, which may limit free‑cash‑flow generation for capex and debt servicing.
- Cash‑flow and servicing risks: higher liabilities combined with volatile quarterly profitability increase refinancing and covenant risks, especially if project cash flows underperform.
- Operational and project execution risks: delays or cost overruns in power projects would exacerbate leverage and compress margins further.
| Metric | Period | Value | Change / Note |
|---|---|---|---|
| Consolidated Net Profit | Q2 FY25 | ₹308 crore | Down 30% YoY |
| Net Profit / Loss | Q3 FY25 | ₹14,875 lakh (₹148.75 crore) | Quarterly profit |
| Net Profit / Loss | Q4 FY25 | ₹12,772 lakh loss (₹127.72 crore loss) | Quarterly swing to loss |
| Total Liabilities | FY25 | ₹464,139 crore | Up 17.5% from FY24 (₹394,858 crore) |
- Credit profile sensitivity: rising total liabilities and volatile quarterly earnings increase the probability of rating pressure if trends persist.
- Market & regulatory risks: tariff revisions, policy shifts, or market demand fluctuations could further impact revenue visibility and leverage metrics.
- Investor implications: potential for higher cost of capital, diluted returns if equity infusions are needed, and heightened downside risk during economic stress periods.
SJVN Limited (SJVN.NS) - Growth Opportunities
SJVN Limited is accelerating capacity addition across thermal, hydro and solar segments with multiple near-term and medium-term catalysts that materially expand generation mix and revenue visibility.- Thermal: Unit 1 of the 1,320 MW Buxar Thermal Power Project inaugurated on 22-Aug-2025; commercial operation expected imminently.
- Solar (utility): Foundation stone laid for a 200 MW solar project in Gujarat on 21-Sep-2025 - estimated generation ~505 million units in year 1.
- Solar (large-scale): 1,000 MW Bikaner solar project reaching commercial operation in phases; 680 MW already commissioned commercially.
- Solar pipeline under construction: 14 projects totaling 2,213 MW - contributing to an overall under-construction+announced capacity of 5,091 MW.
- Hydro/international: PPAs signed for Arun-III (900 MW), Luhri Stage-I (210 MW) and Sunni Dam (380 MW) hydro projects, strengthening long-term contracted cashflows.
- Social / demand-side program: Implementation plan for PM-Surya Ghar: Muft Bijli Yojana across Himachal Pradesh, Punjab and Arunachal Pradesh targeting free electricity to 1 crore households - potential load and distribution partnerships.
| Project | Capacity (MW) | Status (as of 2025) | Notes / Expected Output |
|---|---|---|---|
| Buxar Thermal (Unit 1) | 1,320 (unit 1) | Inaugurated 22-Aug-2025 | Commercial operation expected soon; adds firm capacity and merchant/PPAs flexibility |
| Gujarat Solar | 200 | Foundation stone 21-Sep-2025 | Est. ~505 million units in Year 1 |
| Bikaner Solar (total) | 1,000 | Phased COD; 680 MW commercial | 680 MW operational; remaining 320 MW in final phases |
| Solar projects under construction (14 projects) | 2,213 | Under construction (2025) | Part of 5,091 MW broader expansion plan |
| Arun-III (international) | 900 | PPA signed | Long-term contracted hydro capacity |
| Luhri Stage-I | 210 | PPA signed | Hydro - contributes seasonally firm renewable output |
| Sunni Dam | 380 | PPA signed | Hydro - firm contracted cashflows |
- Total announced/under-construction capacity highlighted: 5,091 MW (includes 2,213 MW solar under construction).
- Near-term CODs and PPAs improve capacity-weighted revenue visibility and reduce merchant risk via long-term contracts on hydro projects.
- Social programs and state partnerships (PM-Surya Ghar) can expand distributed demand and create offtake avenues for rooftop/solar-linked supply.
SJVN Limited (SJVN.NS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.