You are on page 1of 20

Report as on 1 March 2024 at 04:37 PM

HEALTHY GROWTH IN
LONG TERM OPERATING
PROFITS
Very Positive JP Power
Results in Dec 23
Ven.
Bullish
Technical Trend Buy

Attractive CMP: 18.31


Valuation
STOCK INFO:

Market Beating
BSE – 532627/ NSE – JPPOWER
Market Cap - Mid Cap (Rs. 12,556 cr)

Returns
Sector – Power
52 w H/L (Rs.) – 24/5.2
Dividend Yield: 0%
Over 3 Years Debt Equity: 0.36%
Return on Equity: 0.05%
Price to Book: 1.17

www.marketsmojo.com
JP Power Ven.
CMP: 18.31 Buy 77
Report as on 1 March 2024 at 04:37 PM
Strong Sell Sell Hold Buy Strong Buy

This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and a
violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

WHY IT’S A BUY? IS THIS STOCK FOR YOU?


High Risk, High Return (1 Year)
Healthy long term growth as Operating profit
has grown by an annual rate 34.73% Absolute Risk Volatility
Adjusted
With a growth in Net Profit of 151.75%, the JP Power Ven. 167.30% 3.09 54.20%
company declared Very Positive results in Dec 23 SENSEX 24.13% 2.39 10.10%
-OPERATING PROFIT TO INTEREST(Q) Highest at 5.50
times How much should you buy? -
-CASH AND CASH EQUIVALENTS(HY) Highest at Rs Overall Portfolio exposure to JP Power Ven. should be
548.75 cr less than 10%
-DEBT-EQUITY RATIO(HY) Lowest at 0.41 times Overall Portfolio exposure to Power should be less than
30%
Stock is technically in a Bullish range (If sector exposure > 30%, please use optimiser tool to
-The technical trend has improved from Mildly see which are the best stocks to hold in Power )
Bullish on 29-Feb-24 When to exit? - We will constantly monitor the company
-Multiple factors for the stock are Bullish like MACD, and suggest at the appropriate time to exit from the
stock
KST and OBV

With ROCE of 4.8, it has a Attractive valuation RETURNS SUMMARY (Price + Dividend)
with a 1.1 Enterprise value to Capital Employed The stock gave a total returns of 167.3% in the last 1 year
-The stock is trading at a discount compared to its Outperforming Sensex returns of 24.13%
average historical valuations 1000%

-Over the past year, while the stock has generated a


return of 167.30%, its profits have risen by 354.7% ; 500%

the PEG ratio of the company is 0.1


0%

-500%
O 21

Se -2 2

Ja 2 2

Ja 2 3
Fe 2 1

Se -2 3
A u -2 1

Au 22

24
D -2 1

Ap 22
Ju 2 2

M 23

Fe 2 4
M -2 1

Ju 2 1

N 22

M -2 3

Ju 3

N -2 3

WHAT ARE YOUR RISKS?


-2
g-

-
-

n-
b-

b-
r-

n-

n-
-

p-
g

ov

ov
ec

l
n

ct
ar

ar
ay

ay

p
M

Poor Management Efficiency with a low ROCE of Jaiprakash Power Ventures Ltd MIDCAP
4.26%
-The company has been able to generate a Return on
Investors Returns (3 years) –
Capital Employed (avg) of 4.26% signifying low
profitability per unit of total capital (equity and debt) Period 6M 1Y 2Y 3Y
Low ability to service debt as the company has a Stock (%) 123.57% 167.3% 152.55% 533.56%
high Debt to EBITDA ratio of 6.64 times
Sector (%) 52.96% 52.96% 79.44% 213.39%
-Low ability to service debt as the company has a high
Debt to EBITDA ratio of 6.64 times Sensex (%) 12.78% 24.13% 31.11% 47.93%
-The company has been able to generate a Return on
Equity (avg) of 1.01% signifying low profitability per unit
of shareholders funds

1
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

GROWTH

HEALTHY LONG TERM GROWTH AS


OPERATING PROFIT HAS GROWN BY AN
ANNUAL RATE 34.73%

High Growth in Net Sales 7500Cr


6,627
of 17.2% CAGR
17.2% Company has experienced an increase
5,813

CAGR in its Net Sales in each of the past 3


5000Cr
4,175

consecutive years 3,356


3,043

Company’s Net Sales growth has 2500Cr


increased in each of the past 3
consecutive years
Net Sales has seen a high growth of 0Cr
14% over previous period Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023

High Growth in Operating 1500Cr

Profit of 34.7% CAGR 1,272

34.7% Company has experienced an increase


CAGR in its Operating Profit in each of the
1000Cr

700
past 4 consecutive years 611 634

Company’s Operating Profit growth 500Cr


has increased in each of the past 4 292
consecutive years
Operating Profit has seen a high 0Cr
growth of 81.71% over previous Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023

period

Net Profit of 24.0% CAGR 1000Cr

24.0% Net Profit has seen a high growth of


354.64% over previous period
500Cr
226
441

CAGR 0Cr
15
97

-500Cr

-1000Cr

-1,218
-1500Cr
Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023

2
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

FINANCIAL TREND

WITH A GROWTH IN NET PROFIT OF


151.75%, THE COMPANY DECLARED VERY
POSITIVE RESULTS IN DEC 23

Near term PBT trend is positive 355.12

Rs 355.1 PBT less Other Income (Rs Cr)


Highest at Rs 355.12 cr.
287.12

cr
177.79

in the last five quarters


PBT - Quarterly
-24.89

-242.66
Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023

Near term PAT trend is positive


218.71
Rs 218.7 PAT (Rs Cr)
Highest at Rs 218.71 cr.
191.65

68.66
cr in the last five quarters
PAT - Quarterly -37.31

-217.97

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023

Near term sales trend is positive


Rs Net Sales (Rs Cr)
Highest at Rs 2,190.32 cr
2 190.32

2,190.3 cr
1 707.82
in the last five quarters 1 201.05
1 379.88 1 349.81

Net Sales -
Quarterly

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023

3
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

FINANCIAL TREND

The company's ability to manage


interest payments is improving
5.5 times 4.38
5.5

Operating Profit to Interest


Interest Highest at 5.50 times
3.52

Coverage Ratio - in the last five quarters 1.66


Quarterly
0.07

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023

Near term Operating Profit trend


Rs 577.3 is positive 521.32
577.26

cr Operating Profit (Rs Cr)


Highest at Rs 577.26 cr.
410.81

Operating Profit in the last five quarters 226.69

- Quarterly
9.81

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023

Short Term liquidity is improving


548.75

Rs 548.8 Cash and Cash Equivalents


393.3 426.66
Highest at Rs 548.75 cr
cr in the last six half yearly periods
305.92
253.13
180.29
Cash and Eqv -
Half Yearly

22

23
21

22

23
20

20
20

20

20

20
ar

ar

ar
p

p
Se

Se

Se
M

4
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

FINANCIAL TREND

The company has been reducing


0.4 times its borrowing as compared to 0.5
equity capital
0.49
0.45 0.46
0.41
Debt-Equity Ratio
Debt-Equity Ratio
- Half Yearly
Lowest at 0.41 times
in the last five half yearly periods

Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023

Company has been able to settle


its Debtors faster
5.4 times 4.97
4.44
4.96
5.38

Debtors Turnover Ratio


Debtors Highest at 5.38 times
3.4
Turnover Ratio- in the last five half yearly periods
Half Yearly

Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023

Dec'23 Sep'23 Change%


Net Sales 2,190.3 1,349.8 62.3%
Key Operating Profit (PBDIT) excl Other Income 577.3 410.8 40.5%
Result Interest 104.9 116.6 -10.0%
Highlights Exceptional Items -79.4 0.0 0.0%
Consolidated Net Profit 172.9 68.7 151.8%
Operating Profit Margin (Excl OI) 26.4 30.4 -4.1%
Consolidate- figures in Rs
Cr

5
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

TECHNICALS

STOCK IS TECHNICALLY IN A BULLISH


RANGE
Bullish Daily Moving Averages indicating near term price strength
Current Price 50 Day Moving Average 200 Day Moving Average

18.31 17.65 11.08

Factors with upward momentum


Indicator Technical Trend
MACD Bullish (weekly)
MACD Bullish (monthly)
Bollinger Band Mildly Bullish (weekly)
Bollinger Band Mildly Bullish (monthly)
KST Bullish (weekly)
KST Bullish (monthly)

Consistent Returns over the last 3 years


3 Months 1 Year 3 Years
42.60% 167.30%
533.56%

12.36%
38.02%
63.57%

Stock BSE 500 Stock BSE 500 Stock BSE 500

6
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

VALUATION

WITH ROCE OF 4.8, IT HAS A ATTRACTIVE


VALUATION WITH A 1.1 ENTERPRISE
VALUE TO CAPITAL EMPLOYED
Expensive

Attractive SJVN Indian Energy Ex

valuation Valuation

JP NLC
Power
India
Ven.

as compared to its Fundamentals CESC

Attractive
Weak Fundamental Strong

Enterprise value to Capital Employed vs ROCE

Attractive 8 1.2
Fundamental

Valuation
as compared to its 4 0.8

past valuations 0 0.4


9

2
19

20

21

22

23

24
01

02

02

02
20

20

20

20

20

20
-2

-2

-2

-2
n-

n-

n-

n-

n-

b-
ec

ec

ec

ec
Ju

Ju

Ju

Ju

Ju

Fe
D

Company Valuation Price to Book PE Ratio PEG Ratio Dividend


Ratio Yield
Key
Valuation JP Power Ven. Attractive 1.2 28.3 0.1 0%

Multiples SJVN Very Expensive 3.3 53.3 0 1.4%


vs Peers NLC India Attractive 1.9 12 0.1 1.6%
CESC Very Attractive 1.5 11.9 2.1 3.6%
Indian Energy Ex Very Expensive 14.5 37 2.5 0.7%

7
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

RETURNS

MARKET BEATING PERFORMANCE IN


LONG TERM AS WELL AS NEAR TERM
Along with generating 1000%
167.30% returns in the last
1 year, the stock has 500%

167.30% outperformed BSE 500 in


the last 3 years, 1 year 0%

UP and 3 months -500%

O 21

Ja 2 2

O 23
Fe 2 1

Fe 2 3
Se 2
A u -2 1

Au 23
M 22

24
Ju 2 1

D -2 1

D -2 3
M -2 3
Ap 21

M -2 2

Ju 2

M -2 3
N -2 2

Ju 2 3
l- 2
-2
g-

g-
-

-
n-
b-

b-
r-
-

-
ov
ec

ec
n

ct

ct
n
ar

ar

ar
ay

ay
M
Jaiprakash Power Ventures Ltd BSE500

Company 1 Month 3 Month 1 Year 3 Years


JP Power Ven. 0.77% 42.6% 167.3% 533.56%
Return NTPC 6.74% 27.65% 99.68% 216.69%
Comparison
Adani Green 18.19% 91.73% 286.07% 72.57%
with Peers
Closest peers by Power Grid Corpn 8.22% 36.75% 75.25% 124.73%
market cap Adani Power -1.88% 25.74% 260% 893.72%

8
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

FACTORS
NOT WORKING
FOR THE COMPANY

9
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

MANAGEMENT RISK

POOR MANAGEMENT EFFICIENCY WITH A


LOW ROCE OF 4.26%

ROCE
The company has been able to generate a Return on Capital
4.26% ROCE
Employed (avg) of 4.26% signifying low profitability per unit of
total capital (equity and debt)

Dividend Payout Ratio


The company has not declared dividend for the year
NA
Dividend Payout Ratio

Tax Ratio
High Tax Ratio signifies that the profits generated by the
37.89% Tax Ratio
company are real and it is making adequate contributions
towards by paying due taxes

Institutional Holding
High Institutional Holdings at 25.69%- These investors have
25.69%Institutional Holding
better capability and resources to analyse fundamentals of
companies than most retail investors

10
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

CAPITAL STRUCTURE

LOW ABILITY TO SERVICE DEBT AS THE


COMPANY HAS A HIGH DEBT TO EBITDA
RATIO OF 6.64 TIMES
Total Debt Debt to Equity Ratio
Average Debt to Equity Ratio Dec 2023 4,806.65 0.89
Company’s average Debt to Equity ratio over the past few years Dec 2022 5,171.02 1.02
is average at 0.89 times
Dec 2021 5,570.34 1.21
Debt to Equity Ratio has seen a high fall of -100% over previous Dec 2020 - 0.90
period

Total Debt Debt to EBITDA Ratio


High Debt to EBITDA Ratio Dec 2023 4,806.65 6.64
Company’s average Debt to EBITDA ratio over the past few Dec 2022 5,171.02 7.48
years is high at 6.79 times
Dec 2021 5,570.34 9.01
Company has experienced a fall in its Debt to EBITDA Ratio in Dec 2020 - 11.24
each of the past 3 consecutive years,Company’s Debt to
EBITDA Ratio growth has fallen in each of the past 3
consecutive years,Debt to EBITDA Ratio has seen a high fall of -
14.29% over previous period

Total Debt EBIT to Interest


Weak EBIT to Interest Dec 2023 4,806.65 1.32
Company has weak average EBIT to Interest ratio of 1.32 times Dec 2022 5,171.02 0.99
No clear trend in EBIT to Interest numbers Dec 2021 5,570.34 0.91
Dec 2020 - 0.79

11
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

SHAREHOLDING

79.2% OF THE PROMOTER HOLDINGS ARE


PLEDGED
In falling markets, high promoter pledged shares 100%

puts additional downward pressure on the stock 79.20% 79.20% 79.20% 79.20% 79.20%

prices 75%

50%

24.00% 24.00% 24.00% 24.00% 24.00%


25%

0%
Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023

Promoter Pledge

Non Institution
Stable Promoter Confidence
50.31% Promoter holdings have been stable over the previous period with
Promoters holding 24% of the company
Other DIIs
19.09%

FIIs
5.14% Promoters
24%

FII
6%
5.14%
4.96%
4.70%
holding has increased by 0.49%
4.65%

4% 3.67%
Number of FIIs holding stake in the company has
increased to 75 from 63
2%

0%
Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023

12
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

RESULT
ANALYSIS 

13
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

QUARTERLY VARIANCE

QUARTER RESULTS VARIANCE ANALYSIS


Dec'23 Sep'23 QoQ Dec'22 YoY Comments
Total Operating income 2,190 1,350 62.3% 1,201 82.4% High Growth in previous quarter
and same quarter last year
Total Expenditure (Excl Depreciation) 1,613 939 71.8% 1,191 35.4% High Growth in previous quarter
and same quarter last year
Operating Profit (PBDIT) excl Other Income 577 411 40.5% 10 5% QoQ and YoY increase
Other Income 23 9 148% 5 366.3% High Growth in previous quarter
and same quarter last year
Operating Profit (PBDIT) 601 420 42.9% 15 3% QoQ and YoY increase
Interest 105 117 -10% 135 -22.5% Fall in previous quarter and same
quarter last year
Exceptional Items -79 0 0% 0 0%
Depreciation 117 116 0.7% 117 0.1% QoQ and YoY increase
Profit Before Tax 299 187 59.8% -238 -225.9%
Tax 126 39 222.2% -20 -741.6%
Provisions and contingencies 0 0 0% 0 0%
Net Profit 173 69 151.8% -218 -179.3%
Share in Profit of Associates 0 0 0% 0 0%
Minority Interest 0 0 0% 0 0%
Other related items 0 0 0% 0 0%

Consolidated Net Profit 173 69 151.8% -218 -179.3%

Consolidate results triggered in Rs Cr

Margins
Dec'23 Sep'23 Jun'23 Mar'23 Dec'22 Avg. (4 Comments
Qtrs)
OPM 26.4% 30.4% 30.5% 16.4% 0.8% 19.6% Higher than average (4 Qtrs) – Promising
GPM 19.0% 22.5% 24.0% 6.4% -10.0% 10.7% Higher than average (4 Qtrs) – Promising
NPM 7.9% 11.0% 11.2% -3.2% -18.2% 0.2% Higher than average (4 Qtrs) – Promising

14
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

ANNUAL RESULT

NET SALES - YOY GROWTH IN YEAR ENDED


MAR 2023 IS 25.13% VS 40.07% IN MAR
2022
Consolidated Net Profit: YoY Growth in year ended Mar 2023 is -48.44% vs -59.76% in Mar
2022
Operating Profit (PBDIT) excl Other Income: YoY Growth in year ended Mar 2023 is 0.70%
vs -3.86% in Mar 2022
Interest: YoY Growth in year ended Mar 2023 is 0.65% vs -3.88% in Mar 2022 25.13%
Operating Profit Margin (Excl OI): YoY Growth in year ended Mar 2023 has fallen from Mar NET SALES
2022

Mar'23 Mar'22 Change(%)


Net Sales 5,786.67 4,624.55 25.13%
Key Operating Profit (PBDIT) excl Other Income 1,120.55 1,112.77 0.70%
Annual Interest 559.73 556.11 0.65%
Results Exceptional Items -6.68 0.00

Consolidated Net Profit 55.42 107.48 -48.44%


Operating Profit Margin (Excl OI) 19.36 24.06 -4.70%
Figures in Rs Cr | Seasonal companies are compared with the same quarter last year

Net Sales-YoY Growth in year ended Mar 2023 is 25.13% vs Consolidated Net Profit-YoY Growth in year ended Mar 2023
40.07% in Mar 2022 is -48.44% vs -59.76% in Mar 2022
10000 2000
267.12 107.48 55.42
5,786.67 0
4,624.55
5000 3,891.62 3,443.44 -373.44
3,301.71
-2000
-2,162.11
0 -4000
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023

Operating Profit (PBDIT) excl Other Income-YoY Growth in Operating Profit Margin (Excl OI)-YoY Growth in year ended
year ended Mar 2023 is 0.70% vs -3.86% in Mar 2022 Mar 2023 has fallen from Mar 2022
2000 50
1,328.98 34.15 35.05
1,157.40 1,112.77 1,120.55 30.15
1,038.03 24.06
1000 25 19.36

0 0
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023

Figures in Rs Crore

15
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

BALANCESHEET AND CASHFLOW

BALANCE SHEET AND CASH FLOW


ANALYSIS

-6.24% Borrowings
Mar'23
4,754.49
Mar'22
5,070.72
Change%
-6.24%

Increase
Other Long Term Liabilities 249.12 294.45 -15.39%
Fixed Assets 13,765.38 14,197.57 -3.04%
Investments 190.97 233.98 -18.38%
in Borrowings in quarter Current Assets 3,068.18 2,504.18 22.52%
ended Mar 2023 vs in
Figures in Rs Cr
Mar 2022

Other Long Term Liabilities: YoY Growth in year ended Mar 2023 is -15.39% vs -13.31% in Mar 2022
Fixed Assets: YoY Growth in year ended Mar 2023 is -3.04% vs -3.31% in Mar 2022
Investments: YoY Growth in year ended Mar 2023 is -18.38% vs 109.23% in Mar 2022
Current Assets: YoY Growth in year ended Mar 2023 is 22.52% vs 55.54% in Mar 2022

Cash From Operation - YoY Growth in year ended Mar


-9.19% 2023 is -9.19% vs 3.95% in Mar 2022
Mar'23 Mar'22 Change%
GROWTH Cash Flow from Operating Activities 767.44 845.07 -9.19%
Figures in Rs Cr

1500

1,178.01
1,027.85
1000
812.93 845.07
767.44

500

0
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023

16
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

PEER COMPARISION

PEER COMPARISON
JP Power Ven. CESC Indian Energy Reliance Power Reliance Infra.
Ex
Size
Market Cap (Cr.) 12,542 16,795 12,872 9,128 8,844
Annual Sales (TTM) (Cr.) 6,628 15,008 435 7,651 21,552
Annual Net Profit (TTM) (Cr.) 442 1,409 342 -2,561 -1,470
Growth Factors (TTM)
Net Sales Growth 1 year 14% 6% 7.1% -0.1% 4.4%
Operating Profit Growth 1 year 81.8% -24.1% 7.8% -118.5% -94.5%
Net Profit Growth 1 year 354.7% 5.6% 13.7% -105.3% -55.6%
Net Sales Growth 5 year 17.2% 8.4% 15.5% -2.7% 3.4%
Operating Profit Growth 5 year 34.7% -14% 17.5% -158.4% -42.4%
Net Profit Growth 5 year 24% 2.6% 19.5% -231.9% -178%
Capital Structure Factors
EBIT to Interest 2.7 0.9 121.6 -0.1 0
Debt to EBITDA 3.8 5.9 0 11.1 8.5
Net Debt to Equity 0.4 1 -1.1 1.6 0.8

Sales to Capital Employed 0.4 0.7 - 0.2 1.2


Management Quality Factors
ROCE (latest) 4.8% 5.9% -266.2% 2.5% -1.2%
ROE(latest) 0% 12.6% 37.6% -12.4% -12.4%
Tax Ratio 37.9% 19.7% 24% 30.8% 0.3%
Operating CF to Net Profit 1235.8% 147.3% -7.4% -284.5% -427.8%
Dividend Payout Ratio - 44.6% 29.1% - -
Valuation Factors
PE Ratio 28.3 11.9 37 -3.6 -5.9
Price to Book 1.2 1.5 14.5 0.7 0.9
PEG Ratio 0.1 2.1 2.5 - -
Dividend Yield - 3.6% 0.7% - -
EV to EBITDA 9.4 12.5 31.9 35.1 10.6
EV to Capital Employed 1.1 1.2 -94.2 0.9 1
Shareholding
Promoter Holdings 24% 52.1% - 24.5% 16.5%
Promoter Pledged Holdings 79.2% - - - -
Total Institutional Holding 25.7% 33.4% 39.7% 13.6% 15.4%
FII Holdings 5.1% 12% 13.4% 8.4% 12.7%
Returns
1 Month 0.8% -9.4% -1.3% -17.3% -0.9%
3 Months 42.6% 26.3% 1.1% 14.9% 14.8%
YTD 31.3% -4.1% -14.1% 3.1% 5.9%
1 Year 167.3% 82.4% -2.2% 138.8% 63.9%
3 Years 533.6% 105.8% 45.1% 431.7% 577.6%

17
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

COMPANY BACKGROUND

COMPANY BACKGROUND

About the Company


Jaiprakash Hydro-Power Limited (JHPL), a part of the Jaypee Group owns and
INDUSTRY : Power operates the 300 MW Baspa-II Hydroelectric Project at District Kinnaur in Himachal
Pradesh.

12,556 cr (Mid Cap)

Board of Directors
Manoj Gaur Chairman

Sunil Kumar Sharma Vice Chairman

Suren Jain Managing Director & CEO

Praveen Kumar Singh Whole-time Director

Jagmohan Garg Independent Director

8 more board of directors

Company Coordinates

Company Details: Registrat Details:


JNST Power Plant Complex, Nigrie Tehsil Sarai Singrauli Alankit Assignments Ltd , Alankit House , 2 E/21, Jhandewala
Madhya Pradesh : 486669 Extension, New Delhi
Tel: 91-7801-286021-39
Fax: 91-7801-286020
Email: jpvl.investor@jalindia.co.in
Website: http://www.jppowerventures.com

18
This research report has been created by www.marketsmojo.com exclusively for demo@marketsmojo.com. You may not copy, reproduce, distribute, publish, display,
perform, modify, create derivative works, transmit, or in any way exploit any such content. Unauthorized usage is an infringement of our intellectual property rights and
a violation of law and it may also result in cancellation of your subscription package without any refund and may lead to legal action.

JP Power Ven. BUY | Report as on 1 March 2024 at 04:37 PM

DISCLAIMER

DISCLAIMERS
Mojo Markets Private Limited (“the Company”), which owns marketsmojo.com (“the website”) is engaged in the
business of operating the website.

This research report (“Report”) is for the personal information of the authorized recipients and is not for public
distribution and should not be reproduced or redistributed to any other person or in any form without the Company’s
prior permission. The information provided in the Report is from publicly available data, which we believe, are reliable.
While reasonable endeavors have been made to present reliable data in the Report so far as it relates to both current
as well as historical information, the Company does not guarantee the accuracy or completeness of the data in the
Report. Accordingly, neither the Company nor its shareholders, directors, officers, employees, advertisers, content
providers and licensors are responsible either jointly or severally for any loss or damage that may arise to any person
from any inadvertent error in the information contained, views and opinions expressed in the research reports.

Investment in securities is subject to market risks. Past performance should not be construed as a guarantee for future
returns and no representation or warranty, express or implied, is made regarding future performance. Investments in
equity and equity related securities involve a high degree of risks and the users should be clearly aware that prices of
securities as well as the income derived from these securities can fall as well as rise.

The Report also includes the analysis and views of our research team. The Report is purely for information purposes
and should not be construed as an investment recommendation or advice or an offer or solicitation of an offer to buy
or sell any securities.

The opinions expressed in the Report are those as on the date of the Report and are liable to change from time to time
without notice. The Company or any persons connected with it do not accept any liability arising from the use of this
Report.

Investors should not solely rely on the information contained in this Report and must make investment decisions
based on their own investment objectives, judgment, risk profile and financial position. The recipients of this Report
should take professional advice before acting on this information.

This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of
or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use
would be contrary to local law, regulation or which would subject the Company and its affiliates to any registration or
licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all
jurisdictions or to all category of investors.

The Company is also a SEBI registered Investment Advisor (“IA”). The Company and its associates do not own any
securities of the subject company/ies mentioned in the report as on the date of this research report.

The Research team engaged in the preparation of this Report and/or their relatives collectively did not own more than
1% of the equity in the subject company/ies mentioned in this Report (unless otherwise mentioned in such Report) nor
did they have any other material conflict of interest on the date of this Report.

None of the members of the research team engaged in preparation of this Report (unless otherwise mentioned in such
Report) have served as an officer, director or employee of the subject company in the past twelve months.

No disciplinary action has been taken on the Company by any regulatory authority which can impact the Equity
Research Analysis.

We hereby expressly disclaim any implied warranties imputed by the laws of any jurisdiction other than Mumbai. We
consider ourselves and intend to be subject to the jurisdiction only of the courts of the Mumbai in India and we shall
be governed only by the laws as applicable in India. Even though the site has global access, we are not governed by any
laws of any jurisdiction other than India.

20

You might also like