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%)

Suzlon Energy Ltd.

Electric Equipment

Rating :
N/A

BSE: 532667 | NSE: SUZLON

NSE BSE
64.13
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  67.55
  •  67.79
  •  63.95
  •  67.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55042543
  •  35970.06
  •  86.04
  •  35.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87,577.72
  • 91.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 87,031.72
  • N/A
  • 19.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 13.25%
  • 12.02%
  • 37.62%
  • FII
  • DII
  • Others
  • 23.72%
  • 6.16%
  • 7.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.57
  • 17.04
  • -0.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.54
  • -
  • 4.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.26
  • 6.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 5.37
  • 9.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -58.89
  • -123.43
  • 39.67

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
0.5
1.1
1.75
2.14
P/E Ratio
127.18
57.91
36.25
29.66
Revenue
6497
11363
17263
22335
EBITDA
1038
1765
2813
3785
Net Income
660
1474
2425
2924
ROA
10.4
23.2
24.6
22
P/Bk Ratio
22.08
16.16
11.16
8.17
ROE
26.31
32.32
36.67
31.87
FCFF
-229.71
777.8
947.03
1096.17
FCFF Yield
-0.27
0.9
1.1
1.27

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
2,103.38
1,421.43
47.98%
2,021.59
1,350.98
49.64%
2,196.21
1,694.08
29.64%
1,560.47
1,458.02
7.03%
Expenses
1,809.20
1,196.39
51.22%
1,654.24
1,152.18
43.57%
1,838.80
1,461.39
25.83%
1,313.24
1,245.64
5.43%
EBITDA
294.18
225.04
30.72%
367.35
198.80
84.78%
357.41
232.69
53.60%
247.23
212.38
16.41%
EBIDTM
13.99%
15.83%
18.17%
14.72%
16.27%
13.74%
15.84%
14.57%
Other Income
17.85
7.26
145.87%
25.49
10.70
138.22%
11.22
5.88
90.82%
9.64
9.09
6.05%
Interest
56.03
43.70
28.22%
44.52
62.03
-28.23%
44.31
86.44
-48.74%
14.28
86.28
-83.45%
Depreciation
54.42
51.17
6.35%
45.84
54.59
-16.03%
44.38
80.56
-44.91%
39.46
57.60
-31.49%
PBT
201.58
102.44
96.78%
302.48
101.05
199.34%
252.87
323.08
-21.73%
203.13
77.59
161.80%
Tax
0.98
0.15
553.33%
0.19
0.15
26.67%
-1.25
3.09
-
0.09
-0.69
-
PAT
200.60
102.29
96.11%
302.29
100.90
199.59%
254.12
319.99
-20.59%
203.04
78.28
159.38%
PATM
9.54%
7.20%
14.95%
7.47%
11.57%
18.89%
13.01%
5.37%
EPS
0.15
0.08
87.50%
0.22
0.08
175.00%
0.19
0.23
-17.39%
0.15
0.07
114.29%

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
7,881.65
6,529.09
5,970.53
6,581.78
3,345.72
2,972.85
5,024.69
8,116.20
12,714.37
9,483.48
19,954.44
Net Sales Growth
33.03%
9.36%
-9.29%
96.72%
12.54%
-40.84%
-38.09%
-36.17%
34.07%
-52.47%
 
Cost Of Goods Sold
4,893.52
3,982.13
3,782.66
4,331.56
1,577.27
1,873.51
2,998.35
5,115.71
7,542.89
5,603.78
13,618.67
Gross Profit
2,988.13
2,546.96
2,187.87
2,250.22
1,768.45
1,099.34
2,026.34
3,000.49
5,171.48
3,879.70
6,335.77
GP Margin
37.91%
39.01%
36.64%
34.19%
52.86%
36.98%
40.33%
36.97%
40.67%
40.91%
31.75%
Total Expenditure
6,615.48
5,500.47
5,148.58
5,753.50
2,811.44
3,832.61
5,101.69
7,160.21
10,531.98
8,381.67
19,638.70
Power & Fuel Cost
-
58.79
61.54
57.59
45.05
61.04
57.10
59.36
71.44
60.26
70.04
% Of Sales
-
0.90%
1.03%
0.87%
1.35%
2.05%
1.14%
0.73%
0.56%
0.64%
0.35%
Employee Cost
-
702.90
609.22
545.36
553.21
796.25
874.16
804.68
1,046.48
959.09
2,227.46
% Of Sales
-
10.77%
10.20%
8.29%
16.53%
26.78%
17.40%
9.91%
8.23%
10.11%
11.16%
Manufacturing Exp.
-
345.51
357.14
402.32
194.39
131.78
259.19
311.06
481.42
348.28
531.77
% Of Sales
-
5.29%
5.98%
6.11%
5.81%
4.43%
5.16%
3.83%
3.79%
3.67%
2.66%
General & Admin Exp.
-
243.92
206.87
175.29
180.69
234.18
293.60
320.96
401.38
381.08
982.40
% Of Sales
-
3.74%
3.46%
2.66%
5.40%
7.88%
5.84%
3.95%
3.16%
4.02%
4.92%
Selling & Distn. Exp.
-
17.20
17.87
68.79
37.14
30.74
88.45
182.32
357.93
336.48
972.35
% Of Sales
-
0.26%
0.30%
1.05%
1.11%
1.03%
1.76%
2.25%
2.82%
3.55%
4.87%
Miscellaneous Exp.
-
150.02
113.28
172.59
223.69
705.11
530.84
366.12
630.44
692.70
972.35
% Of Sales
-
2.30%
1.90%
2.62%
6.69%
23.72%
10.56%
4.51%
4.96%
7.30%
6.19%
EBITDA
1,266.17
1,028.62
821.95
828.28
534.28
-859.76
-77.00
955.99
2,182.39
1,101.81
315.74
EBITDA Margin
16.06%
15.75%
13.77%
12.58%
15.97%
-28.92%
-1.53%
11.78%
17.16%
11.62%
1.58%
Other Income
64.20
38.68
29.60
83.36
19.87
27.60
118.20
126.24
405.82
98.38
53.30
Interest
159.14
164.32
420.76
734.52
996.26
1,367.29
1,269.91
1,580.98
1,287.59
1,304.02
2,064.69
Depreciation
184.10
189.60
259.68
259.84
258.38
418.61
341.85
341.61
389.03
391.76
808.77
PBT
960.06
713.38
171.11
-82.72
-700.49
-2,618.06
-1,570.56
-840.36
911.59
-495.59
-2,504.42
Tax
0.01
-0.86
4.42
166.59
4.63
7.44
-11.90
-1.56
11.70
-23.61
317.28
Tax Rate
0.00%
-0.13%
0.15%
41647.50%
4.41%
-0.28%
0.77%
0.40%
1.28%
-4.04%
-3.60%
PAT
960.05
660.35
2,849.01
-189.23
100.93
-2,641.78
-1,521.08
-382.15
905.96
607.58
-9,157.69
PAT before Minority Interest
959.65
660.35
2,887.29
-166.19
100.34
-2,691.39
-1,531.09
-389.18
899.89
607.58
-9,133.36
Minority Interest
-0.40
0.00
-38.28
-23.04
0.59
49.61
10.01
7.03
6.07
0.00
-24.33
PAT Margin
12.18%
10.11%
47.72%
-2.88%
3.02%
-88.86%
-30.27%
-4.71%
7.13%
6.41%
-45.89%
PAT Growth
59.62%
-76.82%
-
-
-
-
-
-
49.11%
-
 
EPS
0.70
0.48
2.09
-0.14
0.07
-1.93
-1.11
-0.28
0.66
0.45
-6.71

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
3,920.31
1,099.14
-3,525.73
-3,343.03
-10,982.94
-8,497.61
-6,966.85
-6,841.33
-7,533.17
-7,316.36
Share Capital
2,721.72
2,454.40
1,843.49
1,701.60
1,063.95
1,063.95
1,063.95
1,004.88
1,004.10
747.48
Total Reserves
1,169.45
-1,355.26
-5,601.06
-5,289.46
-12,046.89
-9,561.56
-8,079.54
-7,904.41
-8,593.38
-9,871.73
Non-Current Liabilities
246.09
1,723.25
5,784.79
6,188.02
1,027.02
6,424.79
7,921.45
5,233.66
9,595.36
11,826.56
Secured Loans
49.87
1,508.99
3,289.36
3,875.20
803.72
6,210.68
6,532.23
3,141.04
7,560.05
8,537.50
Unsecured Loans
0.00
8.28
2,303.08
2,152.00
38.05
33.46
1,183.48
1,699.94
1,664.57
2,249.08
Long Term Provisions
165.38
168.18
130.43
82.51
93.27
118.46
120.43
127.20
219.18
288.35
Current Liabilities
3,008.85
2,700.79
4,234.40
3,813.78
16,545.17
10,949.21
10,155.78
13,759.09
7,661.03
17,157.64
Trade Payables
1,795.78
894.64
1,840.49
1,581.99
1,298.18
2,175.19
2,526.60
4,812.25
2,969.88
4,556.22
Other Current Liabilities
619.29
1,193.28
1,710.00
1,517.31
5,697.48
4,654.71
2,921.15
6,048.67
2,238.01
6,451.74
Short Term Borrowings
40.24
42.03
26.79
175.34
8,843.85
3,379.79
3,889.45
2,076.38
1,894.89
4,575.76
Short Term Provisions
553.54
570.84
657.12
539.14
705.66
739.52
818.58
821.79
558.25
1,573.92
Total Liabilities
7,175.25
5,523.18
6,457.38
6,601.09
6,530.35
8,870.91
11,120.57
12,160.10
9,723.22
21,731.45
Net Block
859.45
836.93
1,028.44
1,133.40
1,323.56
1,482.39
1,422.07
1,631.15
1,573.08
5,843.43
Gross Block
2,710.92
2,611.86
3,140.04
3,152.26
3,114.88
2,865.88
2,471.60
2,371.44
1,938.71
15,797.76
Accumulated Depreciation
1,851.47
1,774.93
2,111.60
2,018.86
1,791.32
1,383.49
1,049.53
740.29
365.63
9,954.33
Non Current Assets
1,887.56
1,345.53
1,372.51
1,803.17
1,835.80
2,356.57
2,609.58
2,989.56
2,891.85
7,046.57
Capital Work in Progress
19.72
6.00
19.63
107.45
122.38
228.74
353.24
205.99
232.51
356.11
Non Current Investment
0.03
0.03
0.03
72.59
54.41
57.79
107.78
222.69
126.31
15.22
Long Term Loans & Adv.
96.35
61.53
113.27
129.88
129.31
124.59
148.86
199.63
617.07
327.81
Other Non Current Assets
885.00
411.83
180.28
327.21
206.14
463.06
577.63
730.10
342.88
504.00
Current Assets
5,287.69
4,142.18
5,019.11
4,797.92
4,694.55
6,514.34
8,510.99
9,170.54
6,831.37
14,684.88
Current Investments
8.35
0.00
0.00
0.00
0.00
0.00
0.00
481.10
267.04
250.44
Inventories
2,292.29
1,827.13
2,207.90
2,172.76
2,055.59
2,913.93
3,026.37
3,468.84
2,524.65
3,360.78
Sundry Debtors
1,829.58
1,170.44
1,376.95
1,189.72
1,364.54
1,880.59
2,985.15
3,627.53
2,515.12
2,754.32
Cash & Bank
426.84
367.31
500.43
262.50
82.33
74.62
581.07
336.12
626.58
2,542.88
Other Current Assets
730.63
159.79
203.29
177.65
1,192.09
1,645.20
1,918.40
1,256.95
897.98
5,776.46
Short Term Loans & Adv.
554.10
617.51
730.54
995.29
1,002.65
1,167.75
914.92
1,042.44
783.58
2,934.53
Net Current Assets
2,278.84
1,441.39
784.71
984.14
-11,850.62
-4,434.87
-1,644.79
-4,588.55
-829.66
-2,472.76
Total Assets
7,175.25
5,487.71
6,391.62
6,601.09
6,530.35
8,870.91
11,120.57
12,160.10
9,723.22
21,731.45

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
79.53
491.08
1,301.90
530.50
-929.04
1,266.74
-109.44
1,601.91
-739.20
1,119.20
PBT
659.49
2,891.71
0.40
104.97
-2,683.95
-1,542.99
-390.74
911.59
583.97
-2,504.42
Adjustment
501.39
-1,866.90
1,135.06
571.55
2,357.40
1,906.02
1,489.66
1,551.20
1,003.58
2,795.92
Changes in Working Capital
-1,061.04
-518.80
157.01
-159.41
-594.89
894.01
-1,267.74
-799.29
-2,350.57
1,037.02
Cash after chg. in Working capital
99.84
506.01
1,292.47
517.11
-921.44
1,257.04
-168.82
1,663.50
-763.02
1,328.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.31
-14.93
9.43
13.39
-7.60
9.70
59.38
-61.59
23.82
-209.32
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
-151.55
84.91
-18.43
-23.73
-32.46
125.15
-133.46
-643.35
6,548.70
-787.40
Net Fixed Assets
-82.71
317.62
1,152.56
-3.60
-97.24
-208.02
-240.63
-613.03
-394.74
-19.32
Net Investments
-2.56
-1.92
70.69
-6.05
229.32
873.31
762.76
-929.47
-1.00
4,978.53
Others
-66.28
-230.79
-1,241.68
-14.08
-164.54
-540.14
-655.59
899.15
6,944.44
-5,746.61
Cash from Financing Activity
131.63
-708.91
-1,044.95
-326.60
969.24
-1,898.34
492.38
-1,249.02
-5,656.23
-198.84
Net Cash Inflow / Outflow
59.61
-132.92
238.52
180.17
7.74
-506.45
249.48
-290.46
153.27
132.96
Opening Cash & Equivalents
367.31
500.43
262.50
82.33
74.62
581.07
336.12
626.58
2,540.21
2,448.01
Closing Cash & Equivalent
426.84
367.31
500.43
262.50
82.33
74.62
581.07
336.12
626.58
2,542.88

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.)
2.86
0.90
-3.74
-3.87
-20.65
-15.97
-13.19
-13.73
-15.12
-24.62
ROA
10.40%
48.20%
-2.55%
1.53%
-34.95%
-15.32%
-3.34%
8.22%
3.86%
-35.13%
ROE
26.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
23.42%
112.88%
23.04%
38.85%
-50.56%
-6.76%
25.59%
53.94%
26.27%
-49.69%
Fixed Asset Turnover
2.45
2.08
2.09
1.07
0.99
1.88
3.35
5.90
1.07
1.19
Receivable days
83.86
77.87
71.17
139.33
199.21
176.73
148.69
88.17
101.41
49.76
Inventory Days
115.15
123.34
121.47
230.65
305.07
215.76
146.05
86.03
113.26
67.62
Payable days
123.30
131.96
144.20
333.25
193.71
184.39
195.72
143.68
175.93
98.30
Cash Conversion Cycle
75.70
69.24
48.44
36.72
310.58
208.09
99.02
30.52
38.74
19.09
Total Debt/Equity
0.03
1.73
-1.70
-1.91
-1.20
-1.36
-1.71
-1.61
-1.50
-1.95
Interest Cover
5.01
7.87
1.00
1.11
-0.96
-0.22
0.75
1.71
1.45
-3.27

Annual Reports:

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

News Update:


  • Suzlon expands partnership with Jindal Renewables
    4th Dec 2024, 14:11 PM

    This second order brings the total capacity from Jindal Renewables to 702.4 MW, making it Suzlon's largest-ever commercial and industrial (C&I) order from a single customer

    Read More
  • Suzlon Energy’s consolidated net profit spikes 96% to Rs 200.60 crore in Q2FY25
    29th Oct 2024, 12:22 PM

    Consolidated total income of the company increased by 48.47% at Rs 2,121.23 crore for Q2FY25

    Read More
  • Suzlon Energy - Quarterly Results
    28th Oct 2024, 16:47 PM

    Read More
  • Suzlon Group, Jindal Renewables ink 400 MW captive wind power deal
    10th Oct 2024, 16:42 PM

    With this new win, Suzlon’s cumulative order book now stands at nearly 5.4 GW

    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.