Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Power Generation/Distribution

Rating :
54/99  (View)

BSE: 532627 | NSE: JPPOWER

1.95
0.05 (2.63%)
09-Jul-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1.85
  •  1.95
  •  1.85
  •  1.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36364209
  •  709.10
  •  2.40
  •  0.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,415.97
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,384.53
  • N/A
  • 0.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.07%
  • 9.88%
  • 12.89%
  • FII
  • DII
  • Others
  • 0.49%
  • 1.47%
  • 49.20%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.87
  • -1.23
  • -5.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.18
  • -13.72
  • -4.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -32.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.23
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.49
  • 14.23
  • 16.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
739
810
-9%
835
965
-13%
791
994
-20%
1,079
1,123
-4%
Expenses
489
682
-28%
657
634
4%
526
599
-12%
734
648
13%
EBITDA
250
128
95%
178
331
-46%
265
395
-33%
345
475
-27%
EBIDTM
34%
16%
21%
34%
34%
40%
32%
42%
Other Income
8
18
-55%
46
60
-24%
6
26
-76%
6
8
-24%
Interest
150
374
-60%
-227
338
-
386
380
1%
377
382
-1%
Depreciation
132
130
2%
134
133
1%
134
134
0%
132
132
0%
PBT
-87
-357
-
-815
-80
-
-248
-93
-
-158
22
-
Tax
-26
-122
-
1,001
15
6465%
-83
-46
-
-62
3
-
PAT
-61
-235
-
-1,816
-95
-
-165
-47
-
-96
20
-
PATM
-8%
-29%
-218%
-10%
-21%
-5%
-9%
2%
EPS
-0.09
-0.34
-
-2.65
-0.14
-
-0.24
-0.07
-
-0.14
0.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,443
3,892
4,877
4,657
4,113
4,140
2,889
2,459
1,616
737
691
Net Sales Growth
-12%
-20%
5%
13%
-1%
43%
18%
52%
119%
7%
 
Cost Of Goods Sold
2,188
2
-2
1
-1
0
0
0
0
0
0
Gross Profit
1,256
3,890
4,879
4,656
4,114
4,140
2,889
2,459
1,616
737
691
GP Margin
36%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,405
2,563
3,352
2,944
1,561
1,361
840
500
134
81
85
Power & Fuel Cost
-
2,133
2,686
2,480
1,416
1,114
638
342
5
3
3
% Of Sales
-
55%
55%
53%
34%
27%
22%
14%
0%
0%
0%
Employee Cost
-
105
136
122
90
82
71
54
38
23
17
% Of Sales
-
3%
3%
3%
2%
2%
2%
2%
2%
3%
2%
Manufacturing Exp.
-
218
276
257
168
83
65
49
43
25
28
% Of Sales
-
6%
6%
6%
4%
2%
2%
2%
3%
3%
4%
General & Admin Exp.
-
37
49
73
69
67
57
45
29
28
28
% Of Sales
-
1%
1%
2%
2%
2%
2%
2%
2%
4%
4%
Selling & Distn. Exp.
-
0
0
0
-194
1
3
5
12
2
4
% Of Sales
-
0%
0%
0%
-5%
0%
0%
0%
1%
0%
1%
Miscellaneous Exp.
-
68
207
11
13
13
7
6
6
1
4
% Of Sales
-
2%
4%
0%
0%
0%
0%
0%
0%
0%
1%
EBITDA
1,038
1,329
1,525
1,713
2,552
2,779
2,050
1,958
1,482
656
606
EBITDA Margin
30%
34%
31%
37%
62%
67%
71%
80%
92%
89%
88%
Other Income
66
113
354
87
123
85
24
38
71
104
27
Interest
686
1,474
2,614
2,777
2,478
2,189
1,524
1,213
859
448
236
Depreciation
533
528
819
771
635
518
499
376
231
98
103
PBT
-1,308
-560
-1,554
-1,748
-438
157
51
408
462
214
294
Tax
829
-150
-176
-453
-242
-7
4
50
61
41
52
Tax Rate
-63%
30%
9%
26%
50%
-4%
8%
12%
13%
20%
18%
PAT
-2,137
-373
-1,596
-1,233
-243
169
47
358
401
162
242
PAT before Minority Interest
-2,152
-357
-1,690
-1,295
-243
169
47
358
401
162
242
Minority Interest
-15
-16
95
62
0
0
0
0
0
0
0
PAT Margin
-62%
-10%
-33%
-26%
-6%
4%
2%
15%
25%
22%
35%
PAT Growth
0%
77%
-29%
-406%
-244%
260%
-87%
-11%
148%
-33%
 
EPS
-3.12
-0.55
-2.33
-1.80
-0.36
0.25
0.07
0.52
0.59
0.24
0.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
7,384
7,779
9,387
7,614
6,411
6,345
6,460
5,459
5,166
3,368
Share Capital
5,996
5,996
5,996
2,938
2,938
2,938
2,938
2,625
2,096
2,096
Total Reserves
1,388
1,783
3,391
4,676
3,473
3,407
3,522
2,834
2,542
1,272
Non-Current Liabilities
17,954
18,853
20,859
22,810
27,810
25,702
22,155
16,614
13,775
7,045
Secured Loans
17,786
18,439
20,098
21,512
26,599
24,270
19,646
14,648
12,118
5,548
Unsecured Loans
0
0
5
5
638
568
1,590
1,423
1,212
1,497
Long Term Provisions
48
51
53
59
6
254
447
356
347
0
Current Liabilities
10,612
9,363
6,679
5,388
7,911
5,757
4,343
3,357
786
376
Trade Payables
309
319
302
1,044
1,874
2,028
1,691
1,205
396
202
Other Current Liabilities
8,507
7,295
5,378
3,678
5,244
3,239
2,234
1,787
320
73
Short Term Borrowings
1,714
1,704
995
664
614
190
240
1
51
0
Short Term Provisions
82
45
5
2
179
300
179
366
20
101
Total Liabilities
36,240
36,269
37,293
36,236
42,561
38,228
33,143
25,506
19,792
10,848
Net Block
30,650
31,093
27,437
23,530
24,156
13,529
12,341
9,860
3,211
4,228
Gross Block
34,336
34,253
29,782
25,100
26,403
15,237
13,546
10,685
3,801
4,830
Accumulated Depreciation
3,686
3,159
2,345
1,570
2,247
1,709
1,205
825
590
602
Non Current Assets
33,738
34,239
35,288
34,424
40,401
36,707
30,905
23,584
17,134
7,020
Capital Work in Progress
534
561
4,848
8,029
12,696
15,299
12,344
7,349
7,914
1,570
Non Current Investment
1,986
1,986
1,986
1,986
1,986
1,986
1,986
1,986
1,986
400
Long Term Loans & Adv.
523
542
964
451
1,377
1,428
1,439
2,111
1,551
0
Other Non Current Assets
45
57
54
429
187
134
16
61
62
0
Current Assets
2,502
2,029
2,005
1,812
2,160
1,521
2,238
1,923
2,659
3,826
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
234
228
315
368
328
161
137
49
55
22
Sundry Debtors
1,183
980
1,027
544
754
292
523
430
156
204
Cash & Bank
225
122
83
160
693
622
900
919
2,228
2,587
Other Current Assets
861
113
45
364
385
447
679
524
220
1,013
Short Term Loans & Adv.
751
586
536
376
301
404
630
483
164
802
Net Current Assets
-8,110
-7,334
-4,674
-3,576
-5,751
-4,236
-2,106
-1,435
1,873
3,450
Total Assets
36,240
36,269
37,293
36,236
42,561
38,228
33,143
25,506
19,792
10,848

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,178
1,782
1,413
2,816
2,676
2,249
1,872
1,508
591
21
PBT
-560
-1,554
-1,748
-485
162
51
408
462
204
294
Adjustment
1,915
3,433
3,489
2,636
1,717
1,057
649
1,099
521
390
Changes in Working Capital
-165
-161
-328
-96
18
1,016
813
38
-90
-607
Cash after chg. in Working capital
1,190
1,718
1,413
2,054
1,896
2,124
1,870
1,598
635
76
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-12
64
0
17
0
0
-49
-91
-44
-55
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
745
0
0
0
0
0
0
Cash From Investing Activity
-191
-230
-802
6,416
-4,886
-5,059
-7,021
-6,049
-4,226
-2,261
Net Fixed Assets
-56
-42
-191
7,905
-1,582
-4,088
-4,168
-4,771
-5,741
-3,345
Net Investments
0
-219
-40
304
-775
-571
-571
-257
-2,185
-1,346
Others
-135
31
-570
-1,793
-2,528
-401
-2,282
-1,022
3,700
2,430
Cash from Financing Activity
-1,020
-1,543
-672
-9,494
2,058
3,084
5,014
3,233
3,215
4,529
Net Cash Inflow / Outflow
-33
9
-61
-262
-152
274
-135
-1,309
-420
2,290
Opening Cash & Equivalents
80
71
132
394
546
272
407
2,228
2,587
124
Closing Cash & Equivalent
47
80
71
132
394
546
272
919
2,228
2,587

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
12
13
16
26
22
22
22
21
22
16
ROA
-1%
-5%
-4%
-1%
0%
0%
1%
2%
1%
4%
ROE
-5%
-20%
-15%
-3%
3%
1%
6%
8%
4%
11%
ROCE
3%
2%
3%
6%
6%
5%
6%
6%
4%
8%
Fixed Asset Turnover
0.11
0.15
0.17
0.16
0.20
0.20
0.20
0.22
0.17
0.21
Receivable days
101
75
62
57
46
51
71
66
89
86
Inventory Days
22
20
27
31
22
19
14
12
19
7
Payable days
38
29
67
249
389
521
621
848
699
241
Cash Conversion Cycle
85
67
21
-161
-321
-450
-537
-770
-591
-148
Total Debt/Equity
3.14
3.01
2.56
3.28
5.10
4.42
3.64
3.26
2.95
2.09
Interest Cover
1
0
0
1
1
1
1
2
1
2

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.