Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Inox Wind Energy Ltd.

Power Generation/Distribution

Rating :

N/A

BSE: 543297 | NSE: IWEL

Watchlist

NSE BSE

9273.00

06-Feb-2025

Open
High
Low
Previous Close

9275.00
9441.90
9149.95
9258.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4441
412.02
13900.00
4981.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,237.31
104.75
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12,169.79
N/A
3.62

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
43.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-38.64

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
2.25

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 844.66
P/E Ratio 11.81
Revenue 14
EBITDA 4
Net Income 1018
ROA 60.8
P/Bk Ratio 5.88
ROE 67.39
FCFF -1164.43
FCFF Yield -7.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 3.15 4.95 -36.36% 3.35 2.30 45.65% 7.04 1.75 302.29% 5.13 4.81 6.65%
Expenses 3.36 1.88 78.72% 7.60 0.91 735.16% 2.29 3.47 -34.01% 3.55 0.66 437.88%
EBITDA -0.21 3.07 - -4.25 1.39 - 4.75 -1.72 - 1.58 4.15 -61.93%
EBIDTM -6.67% 62.02% -126.87% 60.43% 67.47% -98.29% 30.80% 86.28%
Other Income 0.06 783.10 -99.99% 0.00 273.87 -100.00% 878.23 1.33 65,932.33% 0.84 0.05 1,580.00%
Interest 0.00 0.00 0 0.99 0.00 0 2.74 0.00 0 0.29 2.81 -89.68%
Depreciation 0.70 0.69 1.45% 0.71 0.69 2.90% 0.68 0.68 0.00% 0.69 0.65 6.15%
PBT -0.85 785.48 - -5.95 274.57 - 879.56 -1.07 - 1.44 0.74 94.59%
Tax -0.19 33.11 - -0.20 9.64 - 12.34 -0.17 - -0.58 -6.47 -
PAT -0.66 752.37 - -5.75 264.93 - 867.22 -0.90 - 2.02 7.21 -71.98%
PATM -20.95% 15,199.39% -171.64% 11,518.70% 12,318.47% -51.43% 39.38% 149.90%
EPS -0.55 626.98 - -4.79 220.78 - 722.68 -0.75 - 1.68 6.01 -72.05%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 912.04 504.22 80.88% 733.01 371.40 97.36% 639.57 349.50 83.00% 528.49 186.19 183.84%
Expenses 707.48 391.40 80.76% 566.92 344.38 64.62% 505.02 320.87 57.39% 429.08 218.12 96.72%
EBITDA 204.56 112.82 81.32% 166.09 27.02 514.69% 134.55 28.63 369.96% 99.41 -31.93 -
EBIDTM 22.43% 22.38% 22.66% 7.28% 21.04% 8.19% 18.81% -17.15%
Other Income 82.70 4.99 1,557.31% 10.78 14.27 -24.46% 15.07 4.89 208.18% 37.59 2.76 1,261.96%
Interest 34.53 59.56 -42.02% 43.95 62.45 -29.62% 55.78 68.62 -18.71% 54.51 62.84 -13.26%
Depreciation 47.27 28.73 64.53% 45.06 26.94 67.26% 42.28 29.45 43.57% 30.48 22.56 35.11%
PBT 205.46 29.52 596.00% 87.86 -48.10 - 51.56 -64.55 - 38.32 -114.57 -
Tax 80.40 33.93 136.96% 3.38 11.42 -70.40% 13.19 1.22 981.15% -0.56 -5.08 -
PAT 125.06 -4.41 - 84.48 -59.52 - 38.37 -65.77 - 38.88 -109.49 -
PATM 13.71% -0.87% 11.53% -16.03% 6.00% -18.82% 7.36% -58.81%
EPS 43.37 -6.52 - 21.30 -34.79 - 8.52 -32.84 - 15.83 -67.05 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 18.67 14.12 12.46 16.21 6.36 Net Sales Growth 35.19% 13.32% -23.13% 154.87% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 Gross Profit 18.67 14.12 12.46 16.21 6.36 GP Margin 100.00% 100% 100% 100% 100% Total Expenditure 16.80 9.81 2.65 29.88 84.91 Power & Fuel Cost - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Employee Cost - 0.08 0.00 0.00 0.91 % Of Sales - 0.57% 0% 0% 14.31% Manufacturing Exp. - 0.00 0.00 0.00 1.65 % Of Sales - 0% 0% 0% 25.94% General & Admin Exp. - 4.61 2.29 18.15 0.87 % Of Sales - 32.65% 18.38% 111.97% 13.68% Selling & Distn. Exp. - 0.21 0.00 0.00 0.00 % Of Sales - 1.49% 0% 0% 0% Miscellaneous Exp. - 4.90 0.36 11.73 81.47 % Of Sales - 34.70% 2.89% 72.36% 1280.97% EBITDA 1.87 4.31 9.81 -13.67 -78.55 EBITDA Margin 10.02% 30.52% 78.73% -84.33% -1235.06% Other Income 879.13 1,059.14 0.10 110.87 71.75 Interest 4.02 0.29 10.23 1.12 0.18 Depreciation 2.78 2.75 2.72 2.78 5.27 PBT 874.20 1,060.43 -3.04 93.30 -12.24 Tax 11.37 42.82 -9.03 -4.18 12.05 Tax Rate 1.30% 4.04% 297.04% -4.48% -98.45% PAT 862.83 1,017.61 5.99 97.48 -24.30 PAT before Minority Interest 862.83 1,017.61 5.99 97.48 -24.30 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 4,621.48% 7206.87% 48.07% 601.36% -382.08% PAT Growth -15.71% 16,888.48% -93.86% - EPS 719.03 848.01 4.99 81.23 -20.25

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 2,813.11 1,746.30 729.92 595.30 716.35 Net Sales Growth 99.33% 139.25% 22.61% -16.90% Cost Of Goods Sold 1,653.74 -6.72 -22.11 -40.92 210.60 Gross Profit 1,159.37 1,753.03 752.03 636.22 505.76 GP Margin 41.21% 100.39% 103.03% 106.87% 70.60% Total Expenditure 2,208.50 1,737.46 998.59 934.78 960.77 Power & Fuel Cost - 1,043.38 516.41 395.18 285.91 % Of Sales - 59.75% 70.75% 66.38% 39.91% Employee Cost - 109.42 88.49 85.29 93.50 % Of Sales - 6.27% 12.12% 14.33% 13.05% Manufacturing Exp. - 161.50 110.82 106.35 111.66 % Of Sales - 9.25% 15.18% 17.86% 15.59% General & Admin Exp. - 91.02 53.49 43.94 69.92 % Of Sales - 5.21% 7.33% 7.38% 9.76% Selling & Distn. Exp. - 23.21 19.21 18.83 14.86 % Of Sales - 1.33% 2.63% 3.16% 2.07% Miscellaneous Exp. - 315.66 232.28 326.11 174.33 % Of Sales - 18.08% 31.82% 54.78% 24.34% EBITDA 604.61 8.84 -268.67 -339.48 -244.42 EBITDA Margin 21.49% 0.51% -36.81% -57.03% -34.12% Other Income 146.14 314.78 21.29 32.29 132.73 Interest 188.77 239.93 327.10 271.66 240.38 Depreciation 165.09 112.69 97.34 91.45 93.30 PBT 383.20 -29.01 -671.81 -670.29 -445.36 Tax 96.41 46.42 19.03 -174.70 -140.04 Tax Rate 25.16% -108.71% -2.83% 26.06% 31.44% PAT 286.79 -65.38 -355.80 -282.98 -172.72 PAT before Minority Interest 105.67 -89.12 -690.84 -495.59 -331.76 Minority Interest -181.12 23.74 335.04 212.61 159.04 PAT Margin 10.19% -3.74% -48.75% -47.54% -24.11% PAT Growth 219.90% - - - EPS 238.99 -54.48 -296.50 -235.82 -143.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 2,045.12 974.85 956.60 836.25 Share Capital 12.05 11.22 10.98 10.98 Total Reserves 2,033.07 946.13 923.11 825.27 Non-Current Liabilities 31.21 35.37 47.71 51.90 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.01 0.00 0.18 0.22 Current Liabilities 254.23 9.12 63.46 15.62 Trade Payables 0.48 2.20 2.28 3.76 Other Current Liabilities 5.94 6.92 21.17 11.85 Short Term Borrowings 204.71 0.00 40.00 0.00 Short Term Provisions 43.10 0.00 0.01 0.01 Total Liabilities 2,330.56 1,019.34 1,067.77 903.77 Net Block 30.42 32.30 53.38 70.59 Gross Block 55.10 54.46 77.46 93.46 Accumulated Depreciation 24.67 22.15 24.09 22.87 Non Current Assets 981.27 937.00 125.99 414.74 Capital Work in Progress 37.82 37.82 37.82 37.82 Non Current Investment 901.72 855.78 22.43 24.57 Long Term Loans & Adv. 11.30 11.09 12.36 281.75 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 1,349.30 80.44 930.87 448.00 Current Investments 1,050.00 0.00 833.35 0.00 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 2.80 2.05 Cash & Bank 0.16 0.20 0.46 0.85 Other Current Assets 299.15 14.04 1.52 140.80 Short Term Loans & Adv. 288.33 66.21 92.74 304.29 Net Current Assets 1,095.07 71.32 867.41 432.38 Total Assets 2,330.57 1,017.44 1,056.86 862.74

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 1,852.27 1,056.03 1,479.09 1,540.32 Share Capital 12.05 11.22 95.98 10.98 Total Reserves 1,840.22 1,027.31 1,360.60 1,529.34 Non-Current Liabilities -214.41 453.21 168.22 145.03 Secured Loans 197.60 810.20 438.48 448.37 Unsecured Loans 29.02 77.45 0.00 0.00 Long Term Provisions 11.53 11.00 11.29 11.20 Current Liabilities 2,989.62 2,788.86 3,449.35 2,964.15 Trade Payables 605.48 605.27 708.73 898.82 Other Current Liabilities 1,035.66 1,140.98 1,730.19 1,333.82 Short Term Borrowings 1,303.68 1,041.25 1,009.04 729.78 Short Term Provisions 44.81 1.36 1.40 1.72 Total Liabilities 6,166.82 5,580.79 5,587.55 5,236.97 Net Block 1,842.93 1,650.86 1,396.74 1,262.03 Gross Block 2,513.50 2,218.34 1,866.42 1,642.01 Accumulated Depreciation 670.57 567.47 469.68 379.97 Non Current Assets 2,988.14 2,476.00 2,319.03 2,163.80 Capital Work in Progress 304.05 162.95 188.08 309.15 Non Current Investment 0.00 0.00 32.51 32.51 Long Term Loans & Adv. 594.81 629.58 643.46 549.37 Other Non Current Assets 246.35 32.61 58.24 10.74 Current Assets 3,068.37 3,104.80 3,259.51 3,073.16 Current Investments 0.00 0.80 0.00 0.00 Inventories 1,244.79 1,130.08 1,003.76 916.84 Sundry Debtors 1,137.27 827.10 1,074.69 1,047.36 Cash & Bank 54.08 271.11 223.28 243.21 Other Current Assets 632.23 14.65 28.61 17.61 Short Term Loans & Adv. 612.47 861.05 929.17 848.15 Net Current Assets 78.76 315.93 -189.84 109.01 Total Assets 6,056.51 5,580.80 5,578.54 5,236.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -6.63 -3.50 36.93 15.11 PBT 1,060.43 -2.43 93.67 -12.31 Adjustment -1,064.50 3.61 -106.63 46.04 Changes in Working Capital -1.54 -5.95 51.19 -17.72 Cash after chg. in Working capital -5.61 -4.77 38.24 16.01 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -1.02 1.26 -1.30 -0.89 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -250.35 41.80 -99.04 -14.20 Net Fixed Assets -0.64 23.00 16.00 Net Investments -1,095.94 0.00 -831.21 Others 846.23 18.80 716.17 Cash from Financing Activity 256.93 -38.56 61.72 -0.17 Net Cash Inflow / Outflow -0.04 -0.26 -0.39 0.75 Opening Cash & Equivalents 0.17 0.44 0.83 0.00 Closing Cash & Equivalent 0.13 0.17 0.44 0.83

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -367.13 -1,102.78 -385.01 -96.45 PBT -48.86 -691.64 -506.53 -471.40 Adjustment 315.55 471.09 456.33 432.57 Changes in Working Capital -617.37 -889.32 -323.10 -75.69 Cash after chg. in Working capital -350.68 -1,109.87 -373.30 -114.52 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -16.45 7.09 -11.71 18.07 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 486.35 258.00 -11.65 2.52 Net Fixed Assets -0.64 23.00 16.00 Net Investments -1,095.94 0.00 -831.21 Others 1,582.93 235.00 803.56 Cash from Financing Activity -129.45 799.87 333.67 216.66 Net Cash Inflow / Outflow -10.23 -44.91 -62.99 122.72 Opening Cash & Equivalents 22.35 67.26 130.02 0.00 Closing Cash & Equivalent 12.12 22.35 67.26 130.02

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 1697.53 853.17 850.34 761.27 ROA 60.75% 0.57% 9.89% -2.69% ROE 67.78% 0.63% 11.01% -2.91% ROCE 65.79% 0.73% 10.30% -1.44% Fixed Asset Turnover 0.26 0.19 0.19 0.07 Receivable days 0.00 0.00 54.60 117.66 Inventory Days 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.00 54.60 117.66 Total Debt/Equity 0.10 0.00 0.04 0.00 Interest Cover 3706.20 0.70 84.67 -68.97

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 1537.46 925.52 1248.60 1402.20 ROA -1.50% -12.37% -9.16% -6.33% ROE -6.17% -57.33% -34.04% -21.54% ROCE 5.41% -10.43% -13.12% -8.14% Fixed Asset Turnover 0.74 0.36 0.34 0.44 Receivable days 205.29 475.50 650.55 533.66 Inventory Days 248.19 533.52 588.79 467.15 Payable days 0.00 0.00 -7169.77 1557.82 Cash Conversion Cycle 453.48 1009.02 8409.11 -557.01 Total Debt/Equity 1.12 2.23 1.21 0.85 Interest Cover 0.82 -1.05 -1.47 -0.96

Top Investors:

akash bhanshali

blue daimond properties pvt ltd

anjana projects private limited

bavaria industries group ag

investor education and protection fund (iepf)

Annual Reports:

News Update:

Inox Wind Energy - Quarterly Results
31st Jan 2025, 16:37 PM

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.

Feedback