Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Inox Wind Energy Ltd.

Power Generation/Distribution

Rating :

N/A

BSE: 543297 | NSE: IWEL

Watchlist

NSE BSE

10120.80

20-Dec-2024

Open
High
Low
Previous Close

10684.00
10684.00
10010.00
10357.75

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

7051
724.44
13900.00
4947.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12,298.46
260.78
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13,230.94
N/A
4.13

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

-
-
2.82

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
0.51

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 Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 3.35 2.30 45.65% 7.04 1.75 302.29% 5.13 4.81 6.65% 4.95 1.30 280.77%
Expenses 7.60 0.91 735.16% 2.29 3.47 -34.01% 3.55 0.66 437.88% 1.88 1.72 9.30%
EBITDA -4.25 1.39 - 4.75 -1.72 - 1.58 4.15 -61.93% 3.07 -0.42 -
EBIDTM -126.87% 60.43% 67.47% -98.29% 30.80% 86.28% 62.02% -32.31%
Other Income 0.00 273.87 -100.00% 878.23 1.33 65,932.33% 0.84 0.05 1,580.00% 783.10 1.89 41,333.86%
Interest 0.99 0.00 0 2.74 0.00 0 0.29 2.81 -89.68% 0.00 2.63 -100.00%
Depreciation 0.71 0.69 2.90% 0.68 0.68 0.00% 0.69 0.65 6.15% 0.69 0.96 -28.12%
PBT -5.95 274.57 - 879.56 -1.07 - 1.44 0.74 94.59% 785.48 -2.12 -
Tax -0.20 9.65 - 12.34 -0.17 - -0.58 -6.47 - 33.11 -2.08 -
PAT -5.75 264.92 - 867.22 -0.90 - 2.02 7.21 -71.98% 752.37 -0.04 -
PATM -171.64% 11,518.26% 12,318.47% -51.43% 39.38% 149.90% 15,199.39% -3.08%
EPS -4.79 220.77 - 722.68 -0.75 - 1.68 6.01 -72.05% 626.98 -0.03 -

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% 528.49 188.21 180.80% 504.22 227.25 121.88%
Expenses 566.92 344.37 64.63% 505.02 320.87 57.39% 429.08 221.25 93.93% 391.40 411.71 -4.93%
EBITDA 166.09 27.03 514.47% 134.55 28.63 369.96% 99.41 -33.04 - 112.82 -184.46 -
EBIDTM 22.66% 7.28% 21.04% 8.19% 18.81% -17.55% 22.38% -81.17%
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 67.45 -19.18% 59.56 95.14 -37.40%
Depreciation 45.06 26.94 67.26% 42.28 29.45 43.57% 30.48 25.45 19.76% 28.73 27.39 4.89%
PBT 87.86 -48.09 - 51.56 -64.55 - 38.32 -123.18 - 29.52 -295.35 -
Tax 3.38 11.43 -70.43% 13.19 1.22 981.15% -0.56 -11.18 - 33.93 -7.47 -
PAT 84.48 -59.52 - 38.37 -65.77 - 38.88 -112.00 - -4.41 -287.88 -
PATM 11.53% -16.03% 6.00% -18.82% 7.36% -59.51% -0.87% -126.68%
EPS 21.30 -34.79 - 8.52 -32.83 - 15.83 -66.06 - -6.52 -136.15 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 20.47 14.12 12.46 16.21 6.36 Net Sales Growth 101.48% 13.32% -23.13% 154.87% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 Gross Profit 20.47 14.12 12.46 16.21 6.36 GP Margin 100.00% 100% 100% 100% 100% Total Expenditure 15.32 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 5.15 4.31 9.81 -13.67 -78.55 EBITDA Margin 25.16% 30.52% 78.73% -84.33% -1235.06% Other Income 1,662.17 1,059.14 0.10 110.87 71.75 Interest 4.02 0.29 10.23 1.12 0.18 Depreciation 2.77 2.75 2.72 2.78 5.27 PBT 1,660.53 1,060.43 -3.04 93.30 -12.24 Tax 44.67 42.82 -9.03 -4.18 12.05 Tax Rate 2.69% 4.04% 297.04% -4.48% -98.45% PAT 1,615.86 1,017.61 5.99 97.48 -24.30 PAT before Minority Interest 1,615.86 1,017.61 5.99 97.48 -24.30 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 7,893.80% 7206.87% 48.07% 601.36% -382.08% PAT Growth 495.84% 16,888.48% -93.86% - EPS 1,346.55 848.01 4.99 81.23 -20.25

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 111.67% 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 129.96% - - - EPS 131.10 -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
25th Oct 2024, 17:27 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