SJVN Ltd.

Financial

	SJVN	Neyveli Lignite	Reliance Power
Operational Metrics
Power Generation Sector
Capacity Utilization - Hydro Electricity	47.07 %	n/a	n/a
Generation Capacity - Electricity	2377.0 MW	6071.0 MW	5305.0 MW
Generation Capacity - Hydro Electricity	1972.0 MW	n/a	n/a
Capacity Utilization - Electricity	40.78 %	40.7 %	83.65 %
Capacity Utilization - Renewable	10.18 %	16.75 %	3.51 %
Generation Capacity - Conventional Energy	1972.0 MW	4640.0 MW	5160.0 MW
Renewable
Generation Capacity - Renewable	405.0 MW	1431.0 MW	145.0 MW
Financials
5 yr Average ROE	8.49 %	10.55 %	-2.11 %
5yr average Equity Multiplier	2.34	3.53	3.78
5yr Average Asset Turnover Ratio	0.09	0.24	0.16
5yr Avg Net Profit Margin	43.09 %	12.73 %	-0.84 %
Price to Book	2.53	2.1	1.18
P/E	52.06	13.73	6.22
5yr Avg Cash Conversion Cycle	79.98 Days	3497.83 Days	121.77 Days
Inventory Days	9.18 Days	41.9 Days	43.3 Days
Days Receivable	70.18 Days	82.5 Days	76.34 Days
Days Payable	3.62 Days	-332.01 Days	6.6 Days
5yr Average Interest Coverage Ratio	8.08	3.75	1.08
5yr Avg ROCE	7.88 %	8.72 %	5.15 %
5yr Avg Operating Profit Margin	73.81 %	31.66 %	28.31 %
5 yr average Debt to Equity	1.01	1.52	1.69
5yr CAGR Net Profit	-13.01 %	15.56 %	74.69 %
5yr Average Return on Assets	4.27 %	3.05 %	-0.03 %
Shareholdings
Promoter Holding	81.85 %	72.2 %	24.98 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-4.92 %	-7.0 %	0.0
Change in Mutual Fund Holding (3 Yrs)	-1.89 %	7.74 %	0.59 %

Business

	SJVN	Neyveli Lignite	Reliance Power
Product Wise Break-Up	Product Wise Break-Up Energy 100.0 Lignite Mining 0 Power generation 0 Sale of energy 0	Product Wise Break-Up Energy 0 Lignite Mining 38.44 Power 61.56 Sale of energy 0	Product Wise Break-Up Energy 0 Lignite Mining 0 Power generation 0 Energy 100.0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Nepal 0 Rest of the World 0	Location Wise Break-Up India 100.0 Nepal 0 Rest of the World 0	Location Wise Break-Up India 100.0 Nepal 0 Rest of the World 0
Capacity Break-Up	Capacity Break-Up Renewable 0 Coal 0 Others 100	-	Capacity Break-Up Renewable Energy 2.73 Coal 97.27
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 Reliance Infrastructure Limited 0 MP Power Management Company Limited 0 Uttar Pradesh Power Corporation Limited 0 Others 52.41	-	Customer Wise Break-Up Uttar Pradesh Power Corporation Limited 59.89 MP Power Management Company Limited 40.11 Government 0 PDD, J&K 0 Punjab State Power Corporation Limited 0 Reliance Infrastructure Limited 0 U.P. Power Corporation 0