Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Power Generation/Distribution

Rating :
N/A

BSE: 543297 | NSE: IWEL

7926.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7688.00
  •  7930.25
  •  7625.60
  •  7552.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35603
  •  2778.84
  •  13900.00
  •  3261.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,516.83
  • 265.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,449.31
  • N/A
  • 4.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.51%
  • 7.71%
  • 15.81%
  • FII
  • DII
  • Others
  • 3.53%
  • 0.92%
  • 2.52%

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
  • -
  • -
  • 2.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -0.72

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
733.01
371.40
97.36%
639.57
349.50
83.00%
528.49
186.19
183.84%
504.22
227.14
121.99%
Expenses
566.92
344.38
64.62%
505.02
320.87
57.39%
429.08
218.12
96.72%
391.40
411.71
-4.93%
EBITDA
166.09
27.02
514.69%
134.55
28.63
369.96%
99.41
-31.93
-
112.82
-184.57
-
EBIDTM
22.66%
7.28%
21.04%
8.19%
18.81%
-17.15%
22.38%
-81.26%
Other Income
10.78
14.27
-24.46%
15.07
4.89
208.18%
37.59
2.76
1,261.96%
4.99
11.64
-57.13%
Interest
43.95
62.45
-29.62%
55.78
68.62
-18.71%
54.51
62.84
-13.26%
59.56
92.00
-35.26%
Depreciation
45.06
26.94
67.26%
42.28
29.45
43.57%
30.48
22.56
35.11%
28.73
25.64
12.05%
PBT
87.86
-48.10
-
51.56
-64.55
-
38.32
-114.57
-
29.52
-290.57
-
Tax
3.38
11.42
-70.40%
13.19
1.22
981.15%
-0.56
-5.08
-
33.93
-6.45
-
PAT
84.48
-59.52
-
38.37
-65.77
-
38.88
-109.49
-
-4.41
-284.12
-
PATM
11.53%
-16.03%
6.00%
-18.82%
7.36%
-58.81%
-0.87%
-125.09%
EPS
21.30
-34.79
-
8.52
-32.84
-
15.83
-67.05
-
-6.52
-136.23
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
2,405.29
1,746.30
729.92
595.30
716.35
Net Sales Growth
112.06%
139.25%
22.61%
-16.90%
 
Cost Of Goods Sold
1,395.05
-6.72
-22.11
-40.92
210.60
Gross Profit
1,010.24
1,753.03
752.03
636.22
505.76
GP Margin
42.00%
100.39%
103.03%
106.87%
70.60%
Total Expenditure
1,892.42
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
512.87
8.84
-268.67
-339.48
-244.42
EBITDA Margin
21.32%
0.51%
-36.81%
-57.03%
-34.12%
Other Income
68.43
314.78
21.29
32.29
132.73
Interest
213.80
239.93
327.10
271.66
240.38
Depreciation
146.55
112.69
97.34
91.45
93.30
PBT
207.26
-29.01
-671.81
-670.29
-445.36
Tax
49.94
46.42
19.03
-174.70
-140.04
Tax Rate
24.10%
-108.71%
-2.83%
26.06%
31.44%
PAT
157.32
-65.38
-355.80
-282.98
-172.72
PAT before Minority Interest
47.03
-89.12
-690.84
-495.59
-331.76
Minority Interest
-110.29
23.74
335.04
212.61
159.04
PAT Margin
6.54%
-3.74%
-48.75%
-47.54%
-24.11%
PAT Growth
130.32%
-
-
-
 
EPS
131.10
-54.48
-296.50
-235.82
-143.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
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
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
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

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.