SJVN Ltd.

Financial

	SJVN	Neyveli Lignite	Nava
Operational Metrics
Power Generation Sector
Capacity Utilization - Hydro Electricity	47.07 %	n/a	n/a
Generation Capacity - Electricity	2377.0 MW	6071.0 MW	n/a
Generation Capacity - Hydro Electricity	1972.0 MW	n/a	n/a
Capacity Utilization - Electricity	40.78 %	40.7 %	n/a
Capacity Utilization - Renewable	10.18 %	16.75 %	n/a
Generation Capacity - Conventional Energy	1972.0 MW	4640.0 MW	n/a
Renewable
Generation Capacity - Renewable	405.0 MW	1431.0 MW	n/a
Financials
5 yr Average ROE	8.49 %	10.55 %	12.69 %
5yr average Equity Multiplier	2.34	3.53	1.81
5yr Average Asset Turnover Ratio	0.09	0.24	0.33
5yr Avg Net Profit Margin	43.09 %	12.73 %	22.1 %
Price to Book	2.6	1.9	2.66
P/E	53.46	12.41	19.36
5yr Avg Cash Conversion Cycle	79.98 Days	3497.83 Days	786.6 Days
Inventory Days	9.18 Days	41.9 Days	53.6 Days
Days Receivable	70.18 Days	82.5 Days	145.56 Days
Days Payable	3.62 Days	-332.01 Days	-1298.57 Days
5yr Average Interest Coverage Ratio	8.08	3.75	15.98
5yr Avg ROCE	7.88 %	8.72 %	15.86 %
5yr Avg Operating Profit Margin	73.81 %	31.66 %	41.62 %
5 yr average Debt to Equity	1.01	1.52	0.44
5yr CAGR Net Profit	-13.01 %	15.56 %	20.86 %
5yr Average Return on Assets	4.27 %	3.05 %	7.41 %
Shareholdings
Promoter Holding	81.85 %	72.2 %	50.13 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-4.92 %	-7.0 %	0.6 %
Change in Mutual Fund Holding (3 Yrs)	-1.89 %	7.74 %	0.05 %

Business

	SJVN	Neyveli Lignite	Nava
Product Wise Break-Up	Product Wise Break-Up Energy 100.0 Lignite Mining 0 Power generation 0 Coal 0 Mining 0 Sugar 0 Power 0 Ferro Alloy 0	Product Wise Break-Up Ferro Alloy 0 Power 0 Mining 0 Coal 0 Lignite Mining 38.44 Energy 0 Sugar 0 Power 61.56	Product Wise Break-Up Ferro Alloys 19.95 Power 71.56 Mining & Others 8.44 Coal 0 Lignite Mining 0 Energy 0 Sugar 0 Power generation 0 Others 0.05
Location Wise Break-Up	Location Wise Break-Up India 100.0 Nepal 0 Rest of the World 0 Japan 0 China 0 Zambia 0	Location Wise Break-Up China 0 Rest of the World 0 Japan 0 Zambia 0 Nepal 0 India 100.0	Location Wise Break-Up China 0.83 Rest of the World 0.33 Japan 6.63 Zambia 51.04 Nepal 0 India 37.45 Others 3.72
Capacity Break-Up	Capacity Break-Up Others 100	-	-
Customer Wise Break-Up	Customer Wise Break-Up Government 19.35 U.P. Power Corporation 12.49 Punjab State Power Corporation Limited 8.07 PDD, J&K 7.68 Others 52.41	-	-