Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Inox Wind Ltd.

Electric Equipment

Rating :
N/A

BSE: 539083 | NSE: INOXWIND

NSE BSE
188.46
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  188.05
  •  190.69
  •  184.02
  •  187.81
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4509840
  •  8476.36
  •  261.90
  •  102.51

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,570.00
  • 127.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,569.93
  • N/A
  • 9.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.27%
  • 10.05%
  • 13.78%
  • FII
  • DII
  • Others
  • 15.82%
  • 7.23%
  • 4.85%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.31
  • 18.06
  • 40.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -28.15
  • -23.58
  • -26.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -32.83
  • -56.96

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.61
  • 3.46
  • 5.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.17
  • -18.56
  • -22.65

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
-0.31
3.88
6.56
8.75
P/E Ratio
48.17
28.51
21.39
Revenue
1584
4321
6896
9886
EBITDA
269
759
1205
1757
Net Income
-40
520
941
1239
ROA
-4.6
P/Bk Ratio
14.37
9.27
6.91
5.14
ROE
-2.37
19.68
27.77
26
FCFF
-1167.82
1162.8
609.93
555.6
FCFF Yield
-4.21
4.19
2.2
2

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
732.24
370.64
97.56%
638.81
348.73
83.18%
527.73
190.75
176.66%
503.45
226.10
122.67%
Expenses
559.31
322.31
73.53%
502.73
317.40
58.39%
425.53
218.16
95.05%
410.68
410.26
0.10%
EBITDA
172.93
48.33
257.81%
136.08
31.33
334.34%
102.20
-27.41
-
92.77
-184.16
-
EBIDTM
23.62%
13.04%
21.30%
8.98%
19.37%
-14.37%
18.43%
-81.45%
Other Income
9.50
13.76
-30.96%
11.71
3.55
229.86%
35.34
3.08
1,047.40%
3.43
11.58
-70.38%
Interest
44.27
63.98
-30.81%
58.18
69.60
-16.41%
57.18
65.04
-12.08%
62.72
91.20
-31.23%
Depreciation
44.35
26.25
68.95%
41.60
28.77
44.60%
29.79
25.71
15.87%
28.05
24.68
13.65%
PBT
93.81
-28.14
-
48.01
-63.49
-
36.88
-115.08
-
5.43
-288.46
-
Tax
3.59
1.09
229.36%
0.84
1.39
-39.57%
-0.79
0.43
-
1.51
-4.36
-
PAT
90.22
-29.23
-
47.17
-64.88
-
37.67
-115.51
-
3.92
-284.10
-
PATM
12.32%
-7.89%
7.38%
-18.60%
7.14%
-60.56%
0.78%
-125.65%
EPS
0.71
-0.19
-
1.59
-0.49
-
0.36
-0.90
-
0.01
-2.59
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,402.23
1,743.23
733.04
624.62
710.73
760.18
1,437.44
479.84
3,415.00
4,450.67
2,708.97
Net Sales Growth
111.42%
137.81%
17.36%
-12.12%
-6.51%
-47.12%
199.57%
-85.95%
-23.27%
64.29%
 
Cost Of Goods Sold
1,395.05
1,031.22
489.45
389.56
456.66
266.15
837.75
118.38
1,889.72
2,744.22
1,671.11
Gross Profit
1,007.18
712.02
243.59
235.06
254.07
494.03
599.70
361.45
1,525.29
1,706.46
1,037.86
GP Margin
41.93%
40.84%
33.23%
37.63%
35.75%
64.99%
41.72%
75.33%
44.66%
38.34%
38.31%
Total Expenditure
1,898.25
1,727.66
997.51
936.99
876.13
890.35
1,288.05
562.55
2,873.43
3,741.17
2,284.06
Power & Fuel Cost
-
5.44
4.85
4.19
4.06
4.05
4.22
3.15
7.27
6.22
3.32
% Of Sales
-
0.31%
0.66%
0.67%
0.57%
0.53%
0.29%
0.66%
0.21%
0.14%
0.12%
Employee Cost
-
109.34
89.14
85.29
92.59
90.22
93.79
99.68
117.36
91.89
54.91
% Of Sales
-
6.27%
12.16%
13.65%
13.03%
11.87%
6.52%
20.77%
3.44%
2.06%
2.03%
Manufacturing Exp.
-
161.23
112.23
98.95
110.28
234.57
241.22
163.42
619.98
634.94
411.91
% Of Sales
-
9.25%
15.31%
15.84%
15.52%
30.86%
16.78%
34.06%
18.15%
14.27%
15.21%
General & Admin Exp.
-
86.65
52.22
25.79
47.66
58.14
41.24
71.29
80.96
81.09
48.50
% Of Sales
-
4.97%
7.12%
4.13%
6.71%
7.65%
2.87%
14.86%
2.37%
1.82%
1.79%
Selling & Distn. Exp.
-
23.00
21.14
18.83
22.59
11.06
35.52
54.35
110.41
131.45
69.50
% Of Sales
-
1.32%
2.88%
3.01%
3.18%
1.45%
2.47%
11.33%
3.23%
2.95%
2.57%
Miscellaneous Exp.
-
310.77
228.47
314.38
142.29
226.16
34.30
52.27
47.74
64.95
69.50
% Of Sales
-
17.83%
31.17%
50.33%
20.02%
29.75%
2.39%
10.89%
1.40%
1.46%
0.92%
EBITDA
503.98
15.57
-264.47
-312.37
-165.40
-130.17
149.39
-82.71
541.57
709.50
424.91
EBITDA Margin
20.98%
0.89%
-36.08%
-50.01%
-23.27%
-17.12%
10.39%
-17.24%
15.86%
15.94%
15.69%
Other Income
59.98
309.15
21.31
30.70
76.25
24.19
23.41
25.74
84.10
72.71
46.82
Interest
222.35
248.27
326.96
282.69
255.48
243.77
168.61
171.22
155.12
97.78
62.25
Depreciation
143.79
109.95
98.41
88.67
88.03
80.30
66.06
52.27
43.75
35.03
20.35
PBT
184.13
-33.49
-668.53
-653.03
-432.66
-430.05
-61.87
-280.46
426.81
649.40
389.14
Tax
5.15
3.60
28.31
-170.41
-151.97
-150.41
-22.13
-92.86
123.51
188.23
92.71
Tax Rate
2.80%
-7.63%
-4.23%
26.10%
35.12%
34.98%
35.77%
33.11%
28.94%
28.99%
23.82%
PAT
178.98
-38.29
-693.02
-480.20
-305.56
-279.95
-39.31
-187.60
303.29
461.17
296.43
PAT before Minority Interest
192.18
-50.78
-696.84
-482.61
-307.12
-279.64
-39.74
-187.60
303.29
461.17
296.43
Minority Interest
13.20
12.49
3.82
2.41
1.56
-0.31
0.43
0.00
0.00
0.00
0.00
PAT Margin
7.45%
-2.20%
-94.54%
-76.88%
-42.99%
-36.83%
-2.73%
-39.10%
8.88%
10.36%
10.94%
PAT Growth
136.25%
-
-
-
-
-
-
-
-34.23%
55.57%
 
EPS
1.37
-0.29
-5.32
-3.68
-2.34
-2.15
-0.30
-1.44
2.33
3.54
2.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,697.35
1,713.06
1,828.49
1,315.95
1,685.64
1,964.87
2,004.28
2,189.59
1,886.82
1,391.91
Share Capital
325.95
325.95
1,140.27
221.92
221.92
221.92
221.92
221.92
221.92
221.92
Total Reserves
1,371.41
1,387.11
688.23
1,094.03
1,463.72
1,742.95
1,782.36
1,967.67
1,664.91
1,170.00
Non-Current Liabilities
-285.58
421.04
126.58
96.18
-112.97
291.55
294.59
299.37
97.28
82.29
Secured Loans
97.89
810.20
438.48
448.37
118.58
331.61
347.79
186.23
55.94
78.86
Unsecured Loans
85.56
77.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
11.53
11.00
11.11
10.98
8.29
7.55
7.38
7.78
4.95
2.48
Current Liabilities
4,166.13
2,839.64
3,385.03
3,643.65
3,458.50
2,376.39
1,712.72
2,665.63
2,785.62
1,720.63
Trade Payables
605.00
616.79
707.67
1,037.52
1,054.66
888.75
536.25
968.70
1,185.29
711.23
Other Current Liabilities
1,042.64
1,093.40
1,706.06
1,614.48
1,673.57
724.40
688.98
335.71
173.90
190.00
Short Term Borrowings
2,516.80
1,128.08
969.91
989.94
727.31
760.39
482.72
1,341.63
1,382.47
767.06
Short Term Provisions
1.69
1.36
1.39
1.71
2.96
2.84
4.76
19.59
43.95
52.34
Total Liabilities
6,072.21
5,480.34
5,380.76
5,055.94
5,031.10
4,632.42
4,011.59
5,154.59
4,769.72
3,194.83
Net Block
1,812.52
1,618.56
1,343.36
1,191.44
1,227.77
973.02
984.83
764.92
526.77
202.79
Gross Block
2,456.88
2,163.81
1,788.96
1,548.55
1,498.29
1,169.26
1,115.47
843.30
561.80
255.01
Accumulated Depreciation
644.37
545.25
445.60
357.10
270.51
196.24
130.65
78.38
35.02
52.22
Non Current Assets
2,902.87
2,392.87
2,216.45
2,006.35
1,838.22
1,557.19
1,389.81
1,216.73
840.93
364.66
Capital Work in Progress
266.22
123.22
148.35
230.29
33.36
65.85
19.57
112.46
42.66
49.11
Non Current Investment
0.00
0.00
32.51
32.51
69.55
69.31
0.02
53.25
0.00
0.00
Long Term Loans & Adv.
579.37
618.49
631.10
538.31
502.15
401.64
336.53
242.71
221.51
108.09
Other Non Current Assets
244.75
32.61
61.12
13.79
5.38
47.37
48.86
43.39
50.00
4.66
Current Assets
3,059.05
3,087.46
3,164.32
3,049.59
3,192.88
3,075.23
2,621.78
3,937.85
3,928.79
2,830.17
Current Investments
0.00
0.80
0.00
0.00
24.44
21.54
0.05
200.08
62.87
0.00
Inventories
1,244.79
1,130.08
1,003.76
916.84
994.10
943.75
929.36
690.37
559.67
423.82
Sundry Debtors
1,137.27
827.10
1,073.12
1,048.46
1,322.32
1,629.85
1,338.67
2,382.43
2,408.97
1,432.18
Cash & Bank
53.92
270.18
222.81
242.36
161.10
135.40
126.68
437.43
493.77
709.61
Other Current Assets
623.07
17.47
31.93
16.39
690.91
344.68
227.01
227.54
403.51
264.55
Short Term Loans & Adv.
600.74
841.82
832.69
825.54
661.23
320.44
205.84
216.43
378.35
224.13
Net Current Assets
-1,107.08
247.82
-220.71
-594.06
-265.63
698.84
909.06
1,272.22
1,143.17
1,109.54
Total Assets
5,961.92
5,480.33
5,380.77
5,055.94
5,031.10
4,632.42
4,011.59
5,154.58
4,769.72
3,194.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-359.77
-1,100.01
-474.76
-111.56
732.94
147.01
269.36
113.66
-163.18
-105.96
PBT
-52.97
-689.21
-653.03
-459.09
-429.81
-62.11
-280.48
426.53
461.17
389.14
Adjustment
324.31
467.47
562.96
386.54
495.55
224.28
228.54
118.94
255.41
45.58
Changes in Working Capital
-615.68
-884.10
-374.29
-57.97
691.19
-11.25
360.51
-308.40
-743.96
-460.71
Cash after chg. in Working capital
-344.34
-1,105.84
-464.36
-130.52
756.93
150.92
308.57
237.07
-27.38
-26.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.43
5.83
-10.40
18.96
-23.99
-3.91
-39.21
-123.41
-135.81
-79.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-527.66
230.60
-73.89
-48.59
-345.74
-263.55
332.47
-4.71
-969.25
-148.32
Net Fixed Assets
-66.80
-58.07
-9.19
-4.73
-24.37
-16.68
-17.38
-174.75
-144.39
-53.60
Net Investments
0.80
-170.32
-789.82
7.09
-12.22
-6.46
275.58
-193.20
-568.31
45.00
Others
-461.66
458.99
725.12
-50.95
-309.15
-240.41
74.27
363.24
-256.55
-139.72
Cash from Financing Activity
877.98
824.03
486.05
282.13
-385.15
76.21
-760.48
19.35
501.44
958.50
Net Cash Inflow / Outflow
-9.45
-45.38
-62.60
121.97
2.05
-40.33
-158.65
128.30
-631.00
704.22
Opening Cash & Equivalents
21.44
66.82
129.19
7.30
5.25
45.58
204.23
75.93
706.09
1.87
Closing Cash & Equivalent
11.99
21.44
66.82
129.19
7.30
5.25
45.58
204.23
75.93
706.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
13.02
13.14
41.01
59.30
75.96
88.54
90.32
98.67
85.02
62.72
ROA
-0.87%
-12.83%
-9.25%
-6.09%
-5.79%
-0.92%
-4.09%
6.11%
11.58%
12.68%
ROE
-2.98%
-53.13%
-43.36%
-20.46%
-15.32%
-2.00%
-8.95%
14.88%
28.13%
32.58%
ROCE
4.44%
-8.91%
-11.53%
-7.16%
-6.13%
3.37%
-3.15%
16.16%
26.64%
27.77%
Fixed Asset Turnover
0.75
0.37
0.37
0.47
0.57
1.26
0.49
4.86
10.90
11.76
Receivable days
205.65
473.08
619.88
608.77
708.74
376.89
1415.28
256.06
157.51
144.29
Inventory Days
248.63
531.24
561.15
490.69
465.23
237.81
616.05
66.80
40.33
46.79
Payable days
216.23
493.85
817.58
836.12
504.75
201.20
578.57
139.57
94.89
92.18
Cash Conversion Cycle
238.05
510.48
363.44
263.33
669.21
413.50
1452.76
183.29
102.94
98.89
Total Debt/Equity
1.91
1.40
0.94
1.19
0.66
0.66
0.53
0.76
0.77
0.63
Interest Cover
0.81
-1.04
-1.31
-0.80
-0.76
0.63
-0.64
3.75
7.64
7.25

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Inox Wind bags repeat order from Continuum Green Energy
    12th Nov 2024, 09:18 AM

    The project will be executed in the states of Gujarat and Rajasthan

    Read More
  • Inox Wind - Quarterly Results
    25th Oct 2024, 16:49 PM

    Read More
  • Inox Wind to sell entire equity share capital of Waft Energy
    24th Oct 2024, 11:57 AM

    Consequent upon the said sale, the aforementioned wholly owned subsidiary shall become the step-down subsidiary of the Company

    Read More
  • Inox Wind signs consortium agreement with banks for Rs 2,200 crore facilities
    23rd Sep 2024, 09:19 AM

    IWL’s recent fund raises as well as its operational ramp up have led to its balance sheet becoming net cash positive

    Read More
  • Inox Wind receives LoI from IGREL Renewables
    18th Sep 2024, 09:20 AM

    The project will be executed over the next 24 months across multiple sites in the states of Gujarat, Rajasthan and Madhya Pradesh

    Read More

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