SJVN Ltd
NSE:SJVN

Watchlist Manager
SJVN Ltd Logo
SJVN Ltd
NSE:SJVN
Watchlist
Price: 72.3 INR 0.31% Market Closed
Market Cap: 284.1B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+13%
5Y
+22%
10Y
-
Operating Income
+
3Y
-5%
5Y
-2%
10Y
-
Net Income
+
3Y
-57%
5Y
-61%
10Y
-

Earnings Waterfall
SJVN Ltd

Revenue
31.3B INR
Cost of Revenue
-375.5m INR
Gross Profit
30.9B INR
Operating Expenses
-15B INR
Operating Income
15.8B INR
Other Expenses
-10.3B INR
Net Income
5.6B INR

Income Statement
SJVN Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
1 737
0
0
0
952
0
0
0
692
0
0
0
426
0
0
0
185
0
0
0
784
0
0
0
702
0
0
0
289
0
0
0
686
0
0
0
1 690
0
0
0
4 229
0
0
0
0
0
0
Revenue
17 697
N/A
18 054
+2%
17 254
-4%
17 519
+2%
18 297
+4%
18 557
+1%
19 541
+5%
19 283
-1%
19 275
0%
18 637
-3%
18 464
-1%
18 339
-1%
16 812
-8%
17 179
+2%
17 455
+2%
17 748
+2%
18 721
+5%
6 142
-67%
13 657
+122%
18 502
+35%
26 541
+43%
27 643
+4%
29 585
+7%
29 625
+0%
26 967
-9%
26 459
-2%
25 543
-3%
25 596
+0%
24 854
-3%
24 741
0%
25 024
+1%
25 577
+2%
24 170
-6%
27 587
+14%
27 548
0%
27 577
+0%
29 384
+7%
26 090
-11%
26 089
0%
26 002
0%
25 794
-1%
27 750
+8%
29 228
+5%
30 505
+4%
30 720
+1%
31 191
+2%
31 252
+0%
Gross Profit
Cost of Revenue
(188)
0
0
0
(128)
0
0
0
(73)
0
0
0
(99)
0
0
0
(116)
0
0
0
(146)
0
0
0
(124)
0
0
0
(101)
0
0
0
(116)
0
0
0
(2)
(59)
(180)
(281)
(400)
(536)
(598)
(686)
(752)
(559)
(376)
Gross Profit
17 509
N/A
0
N/A
0
N/A
0
N/A
18 170
N/A
0
N/A
0
N/A
0
N/A
19 202
N/A
0
N/A
0
N/A
0
N/A
16 713
N/A
0
N/A
0
N/A
0
N/A
18 604
N/A
0
N/A
0
N/A
0
N/A
26 395
N/A
0
N/A
0
N/A
0
N/A
26 843
N/A
0
N/A
0
N/A
0
N/A
24 753
N/A
0
N/A
0
N/A
0
N/A
24 054
N/A
0
N/A
0
N/A
0
N/A
29 382
N/A
11 727
-60%
20 389
+74%
25 721
+26%
25 394
-1%
27 214
+7%
28 631
+5%
29 819
+4%
29 969
+1%
30 632
+2%
30 877
+1%
Operating Income
Operating Expenses
(6 837)
(7 348)
(7 375)
(7 501)
(6 695)
(6 486)
(6 641)
(6 764)
(6 788)
(6 893)
(7 020)
(7 037)
(6 771)
(6 963)
(6 993)
(7 049)
(7 284)
(1 300)
(2 431)
(5 551)
(8 067)
(9 361)
(10 405)
(9 613)
(8 419)
(8 817)
(9 398)
(7 596)
(10 468)
(7 419)
(7 588)
(9 742)
(10 741)
(10 819)
(10 839)
(10 692)
(10 860)
(10 951)
(10 858)
(10 860)
(12 750)
(13 269)
(13 773)
(14 270)
(14 353)
(14 730)
(15 041)
Selling, General & Administrative
(1 434)
(792)
(797)
(776)
(2 183)
(873)
(953)
(1 048)
(2 325)
(1 144)
(1 175)
(1 213)
(2 242)
(1 089)
(1 111)
(1 128)
(2 484)
(754)
(1 440)
(2 191)
(6 033)
(3 213)
(3 210)
(3 177)
(6 482)
(3 100)
(3 176)
(3 257)
(6 520)
(3 123)
(3 086)
(3 069)
(6 670)
(2 957)
(2 975)
(2 897)
(6 874)
(2 730)
(2 622)
(2 573)
(7 113)
(3 079)
(3 171)
(3 307)
(7 544)
(2 996)
(3 055)
Research & Development
0
0
0
0
(5)
0
0
0
(1)
0
0
0
(62)
0
0
0
(50)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
0
0
0
(26)
0
0
Depreciation & Amortization
(4 333)
(4 341)
(4 348)
(4 468)
(4 554)
(4 456)
(4 482)
(4 387)
(4 497)
(4 473)
(4 477)
(4 484)
(4 467)
(4 472)
(4 474)
(4 476)
(4 800)
(953)
(1 918)
(2 893)
(3 903)
(3 872)
(3 831)
(3 788)
(3 959)
(3 868)
(3 910)
(4 030)
(3 933)
(3 948)
(4 005)
(3 976)
(4 043)
(4 083)
(4 112)
(4 141)
(3 964)
(3 967)
(3 933)
(4 002)
(5 571)
(5 873)
(6 182)
(6 436)
(6 974)
(7 057)
(7 439)
Other Operating Expenses
(1 070)
(2 215)
(2 229)
(2 257)
46
(1 157)
(1 206)
(1 328)
35
(1 275)
(1 369)
(1 340)
0
(1 402)
(1 408)
(1 446)
50
408
927
(467)
1 869
(2 276)
(3 363)
(2 648)
2 021
(1 850)
(2 312)
(309)
(16)
(349)
(497)
(2 697)
(28)
(3 779)
(3 751)
(3 654)
(21)
(4 255)
(4 303)
(4 285)
(50)
(4 317)
(4 420)
(4 528)
191
(4 677)
(4 547)
Operating Income
10 673
N/A
10 706
+0%
9 879
-8%
10 018
+1%
11 474
+15%
12 072
+5%
12 901
+7%
12 519
-3%
12 414
-1%
11 745
-5%
11 443
-3%
11 302
-1%
9 942
-12%
10 216
+3%
10 462
+2%
10 699
+2%
11 321
+6%
4 842
-57%
11 227
+132%
12 951
+15%
18 328
+42%
18 282
0%
19 181
+5%
20 013
+4%
18 424
-8%
17 642
-4%
16 145
-8%
18 000
+11%
14 285
-21%
17 322
+21%
17 436
+1%
15 835
-9%
13 314
-16%
16 768
+26%
16 709
0%
16 885
+1%
18 522
+10%
15 081
-19%
15 051
0%
14 861
-1%
12 644
-15%
13 945
+10%
14 858
+7%
15 549
+5%
15 616
+0%
15 902
+2%
15 836
0%
Pre-Tax Income
Interest Income Expense
(717)
(1 657)
(1 460)
(1 588)
184
(1 434)
(1 300)
(985)
1 137
(754)
(690)
(616)
1 746
(475)
(400)
(338)
1 985
(1 350)
(2 749)
(2 318)
694
(1 184)
(444)
(1 279)
72
(2 553)
(1 550)
(983)
1 726
(35)
(522)
(1 048)
(82)
(2 752)
(3 763)
(4 442)
(2 083)
(3 560)
(3 635)
(3 806)
(2 029)
(5 061)
(5 803)
(6 795)
(4 586)
(8 212)
(9 370)
Non-Reccuring Items
0
0
0
0
2
0
0
0
(125)
(127)
(127)
(127)
0
0
0
0
6
0
(157)
(509)
(581)
(571)
(414)
(62)
(22)
(517)
(517)
(2 934)
(2 937)
(2 417)
(2 417)
(0)
(233)
(233)
0
(408)
(296)
(296)
(296)
(371)
789
789
789
1 038
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
(21)
0
0
0
7
0
0
0
(1)
0
0
0
0
0
0
0
(2)
0
0
0
(47)
0
0
0
(226)
0
0
0
(33)
0
0
0
(76)
0
0
0
331
0
0
0
(22)
0
0
Total Other Income
219
1 317
1 409
1 512
(77)
1 648
1 820
1 920
26
2 178
2 155
2 233
159
2 495
2 557
2 518
69
363
1 157
1 830
(490)
3 082
3 164
3 120
1 288
3 506
2 991
2 759
5 716
7 394
7 466
7 682
632
2 435
2 380
3 359
1 310
3 456
3 811
2 863
99
3 161
3 250
3 504
109
2 705
2 342
Pre-Tax Income
10 175
N/A
10 366
+2%
9 828
-5%
9 942
+1%
11 562
+16%
12 286
+6%
13 421
+9%
13 454
+0%
13 459
+0%
13 042
-3%
12 781
-2%
12 792
+0%
11 846
-7%
12 236
+3%
12 619
+3%
12 879
+2%
13 381
+4%
3 855
-71%
9 477
+146%
11 955
+26%
17 948
+50%
19 609
+9%
21 487
+10%
21 791
+1%
19 715
-10%
18 078
-8%
17 068
-6%
16 842
-1%
18 564
+10%
22 265
+20%
21 962
-1%
22 469
+2%
13 598
-39%
16 218
+19%
15 326
-5%
15 394
+0%
17 377
+13%
14 681
-16%
14 931
+2%
13 547
-9%
11 833
-13%
12 834
+8%
13 094
+2%
13 296
+2%
11 117
-16%
10 395
-6%
8 808
-15%
Net Income
Tax Provision
(447)
(584)
(607)
(660)
(2 441)
(2 590)
(2 810)
(2 862)
(2 772)
(2 684)
(2 664)
(2 651)
(1 322)
(1 433)
(1 530)
(1 602)
(2 236)
(912)
(2 232)
(2 877)
(4 283)
(4 662)
(4 607)
(4 582)
(3 103)
(2 651)
(2 633)
(2 593)
(4 821)
(5 619)
(5 700)
(5 779)
(3 262)
(3 051)
(3 038)
(2 978)
(3 681)
(3 776)
(3 754)
(3 598)
(2 621)
(2 753)
(2 959)
(2 918)
(2 809)
(3 331)
(3 282)
Income from Continuing Operations
9 727
9 782
9 222
9 282
9 121
9 696
10 611
10 592
10 687
10 357
10 117
10 141
10 523
10 803
11 089
11 278
11 145
2 944
7 246
9 078
13 666
14 947
16 880
17 209
16 612
15 427
14 434
14 249
13 743
16 645
16 262
16 690
10 336
13 167
12 288
12 416
13 696
10 905
11 178
9 949
9 212
10 081
10 135
10 378
8 308
7 064
5 526
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
(20)
(30)
(40)
(39)
(41)
(41)
(56)
(59)
(57)
(56)
0
12
21
0
0
0
0
0
0
0
0
0
0
0
0
3
16
6
7
Net Income (Common)
9 727
N/A
9 782
+1%
9 222
-6%
9 282
+1%
9 121
-2%
9 696
+6%
10 611
+9%
10 592
0%
10 687
+1%
10 357
-3%
10 117
-2%
10 141
+0%
10 523
+4%
10 803
+3%
11 089
+3%
11 278
+2%
11 145
-1%
2 934
-74%
7 226
+146%
9 048
+25%
13 626
+51%
14 908
+9%
16 839
+13%
17 168
+2%
16 556
-4%
15 368
-7%
14 378
-6%
14 193
-1%
16 457
+16%
16 850
+2%
15 664
-7%
16 052
+2%
9 898
-38%
12 569
+27%
12 976
+3%
13 496
+4%
13 593
+1%
10 218
-25%
10 160
-1%
8 676
-15%
9 114
+5%
9 968
+9%
9 970
+0%
10 071
+1%
8 197
-19%
6 891
-16%
5 571
-19%
EPS (Diluted)
2.37
N/A
2.37
N/A
2.23
-6%
2.24
+0%
2.21
-1%
2.34
+6%
2.56
+9%
2.53
-1%
2.58
+2%
2.5
-3%
2.45
-2%
2.45
N/A
2.54
+4%
2.61
+3%
2.67
+2%
2.72
+2%
2.69
-1%
0.75
-72%
1.84
+145%
2.33
+27%
3.47
+49%
3.81
+10%
4.28
+12%
4.39
+3%
4.21
-4%
3.9
-7%
3.68
-6%
3.61
-2%
4.19
+16%
4.28
+2%
3.97
-7%
4.07
+3%
2.52
-38%
3.2
+27%
3.3
+3%
3.43
+4%
3.46
+1%
2.59
-25%
2.49
-4%
2.06
-17%
2.32
+13%
2.54
+9%
2.5
-2%
2.63
+5%
2.09
-21%
1.76
-16%
1.41
-20%

See Also

Summary
SJVN intrinsic value, competitors valuation, and company profile.
DCF Valuation
SJVN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SJVN stock valuation using valuation multiples.
Wall Street Estimates
SJVN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SJVN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.