Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Electric Equipment

Rating :
27/99

BSE: 532667 | NSE: SUZLON

5.65
-0.05 (-0.88%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  5.65
  •  5.75
  •  5.60
  •  5.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15832205
  •  894.52
  •  17.10
  •  5.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,016.31
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,430.76
  • N/A
  • -0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.82%
  • 20.26%
  • 40.22%
  • FII
  • DII
  • Others
  • 3.61%
  • 6.14%
  • 9.95%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.78
  • -16.40
  • -4.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.16
  • -
  • -2.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.44
  • -35.86
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.75
  • 1.88
  • -0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.40
  • 26.12
  • 19.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,204.86
1,193.06
0.99%
1,277.49
2,581.99
-50.52%
2,244.54
4,999.33
-55.10%
2,220.00
3,319.63
-33.13%
Expenses
1,437.35
1,185.13
21.28%
1,454.10
2,149.22
-32.34%
2,026.24
3,966.45
-48.92%
1,875.94
2,591.66
-27.62%
EBITDA
-232.49
7.93
-
-176.61
432.77
-
218.30
1,032.88
-78.86%
344.06
727.97
-52.74%
EBIDTM
-19.30%
0.66%
-13.82%
16.76%
9.73%
20.66%
15.50%
21.93%
Other Income
17.03
21.75
-21.70%
12.45
24.88
-49.96%
15.17
24.51
-38.11%
17.37
28.78
-39.65%
Interest
324.84
324.76
0.02%
327.95
311.27
5.36%
619.85
345.29
79.52%
325.10
339.04
-4.11%
Depreciation
88.09
79.21
11.21%
83.99
81.97
2.46%
101.43
108.74
-6.72%
79.00
106.92
-26.11%
PBT
-628.39
80.50
-
-576.10
64.41
-
-487.81
603.36
-
-47.84
310.79
-
Tax
-2.63
0.82
-
-2.81
0.75
-
-3.74
5.69
-
0.61
1.07
-42.99%
PAT
-625.76
79.68
-
-573.29
63.66
-
-484.07
597.67
-
-48.45
309.72
-
PATM
-51.94%
6.68%
-44.88%
2.47%
-21.57%
11.96%
-2.18%
9.33%
EPS
-1.17
0.13
-
-1.08
0.09
-
-0.88
1.15
-
-0.05
0.56
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
6,946.89
8,333.84
12,714.37
9,483.48
19,954.44
20,402.86
18,913.53
21,359.21
18,090.23
20,619.66
26,081.70
Net Sales Growth
-42.56%
-34.45%
34.07%
-52.47%
-2.20%
7.87%
-11.45%
18.07%
-12.27%
-20.94%
 
Cost Of Goods Sold
4,361.05
5,115.71
7,542.89
5,603.78
13,618.67
14,435.41
13,639.61
14,073.73
12,454.03
13,628.16
16,856.80
Gross Profit
2,585.84
3,218.13
5,171.48
3,879.70
6,335.77
5,967.45
5,273.92
7,285.48
5,636.20
6,991.50
9,224.90
GP Margin
37.22%
38.62%
40.67%
40.91%
31.75%
29.25%
27.88%
34.11%
31.16%
33.91%
35.37%
Total Expenditure
6,793.63
7,377.85
10,531.98
8,381.67
19,638.70
20,543.95
20,210.02
19,538.01
17,096.09
19,615.91
23,290.18
Power & Fuel Cost
-
59.36
71.44
60.26
70.04
65.34
62.36
79.55
66.42
84.86
92.27
% Of Sales
-
0.71%
0.56%
0.64%
0.35%
0.32%
0.33%
0.37%
0.37%
0.41%
0.35%
Employee Cost
-
804.68
1,046.48
959.09
2,227.46
2,231.37
2,132.70
2,008.61
1,676.44
2,142.96
2,164.21
% Of Sales
-
9.66%
8.23%
10.11%
11.16%
10.94%
11.28%
9.40%
9.27%
10.39%
8.30%
Manufacturing Exp.
-
311.06
481.42
348.28
531.77
861.10
629.67
701.00
766.15
702.88
754.01
% Of Sales
-
3.73%
3.79%
3.67%
2.66%
4.22%
3.33%
3.28%
4.24%
3.41%
2.89%
General & Admin Exp.
-
320.96
401.38
381.08
982.40
851.16
985.22
874.75
748.63
1,261.53
1,148.78
% Of Sales
-
3.85%
3.16%
4.02%
4.92%
4.17%
5.21%
4.10%
4.14%
6.12%
4.40%
Selling & Distn. Exp.
-
195.03
357.93
336.48
972.35
1,139.71
1,342.28
873.19
663.64
765.25
1,218.56
% Of Sales
-
2.34%
2.82%
3.55%
4.87%
5.59%
7.10%
4.09%
3.67%
3.71%
4.67%
Miscellaneous Exp.
-
571.05
630.44
692.70
1,236.01
959.86
1,418.18
927.18
720.78
1,030.27
1,218.56
% Of Sales
-
6.85%
4.96%
7.30%
6.19%
4.70%
7.50%
4.34%
3.98%
5.00%
4.05%
EBITDA
153.26
955.99
2,182.39
1,101.81
315.74
-141.09
-1,296.49
1,821.20
994.14
1,003.75
2,791.52
EBITDA Margin
2.21%
11.47%
17.16%
11.62%
1.58%
-0.69%
-6.85%
8.53%
5.50%
4.87%
10.70%
Other Income
62.02
126.24
405.82
98.38
53.30
71.48
152.16
125.74
159.70
271.72
448.84
Interest
1,597.74
1,580.98
1,287.59
1,304.02
2,064.69
2,069.96
1,854.85
1,654.74
1,374.78
1,457.99
1,053.94
Depreciation
352.51
341.61
389.03
391.76
808.77
776.88
740.47
661.23
657.40
662.97
573.14
PBT
-1,740.14
-840.36
911.59
-495.59
-2,504.42
-2,916.45
-3,739.65
-369.03
-878.34
-845.49
1,613.28
Tax
-8.57
-1.56
11.70
-23.61
317.28
144.43
349.32
330.80
185.27
356.13
288.12
Tax Rate
0.49%
0.40%
1.28%
-4.04%
-3.60%
-4.24%
-7.97%
-233.30%
-16.37%
-56.21%
40.18%
PAT
-1,731.57
-382.15
905.96
607.58
-9,157.69
-3,519.97
-4,723.96
-445.29
-1,296.14
-998.68
234.16
PAT before Minority Interest
-1,717.54
-389.18
899.89
607.58
-9,133.36
-3,548.18
-4,731.95
-472.59
-1,316.89
-989.73
428.87
Minority Interest
14.03
7.03
6.07
0.00
-24.33
28.21
7.99
27.30
20.75
-8.95
-194.71
PAT Margin
-24.93%
-4.59%
7.13%
6.41%
-45.89%
-17.25%
-24.98%
-2.08%
-7.16%
-4.84%
0.90%
PAT Growth
-264.80%
-
49.11%
-
-
-
-
-
-
-
 
Unadjusted EPS
-3.18
-0.72
1.71
1.22
-30.49
-15.71
-26.58
-2.69
-7.77
-6.39
1.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
-6,966.85
-6,841.33
-7,533.17
-7,316.36
-375.89
908.02
4,984.07
6,528.08
6,603.77
8,534.24
Share Capital
1,063.95
1,004.88
1,004.10
747.48
503.57
361.41
361.41
357.97
313.85
302.16
Total Reserves
-8,079.54
-7,904.41
-8,593.38
-9,871.73
-1,051.02
-49.15
4,603.55
6,149.68
6,274.21
8,221.64
Non-Current Liabilities
7,921.45
5,233.66
9,595.36
11,826.56
12,733.68
11,780.21
8,209.43
9,133.48
12,764.41
15,056.38
Secured Loans
6,532.23
3,141.04
7,560.05
8,537.50
10,566.42
9,383.92
5,826.21
6,364.51
8,123.36
10,276.62
Unsecured Loans
1,183.48
1,699.94
1,664.57
2,249.08
1,074.50
1,473.74
1,538.51
2,403.33
4,544.58
4,592.95
Long Term Provisions
120.43
127.20
219.18
288.35
274.07
264.72
259.70
131.79
0.00
0.00
Current Liabilities
10,155.78
13,759.09
7,661.03
17,157.64
17,844.37
16,439.78
19,129.39
13,091.00
9,421.61
11,647.32
Trade Payables
2,526.60
4,812.25
2,969.88
4,556.22
5,284.73
4,650.94
5,806.57
4,536.85
3,942.31
5,996.17
Other Current Liabilities
2,921.15
6,048.67
2,238.01
6,451.74
6,835.47
7,480.87
7,465.48
4,768.26
4,484.42
4,693.56
Short Term Borrowings
3,889.45
2,076.38
1,894.89
4,575.76
3,523.35
2,834.69
3,583.54
2,585.07
0.00
0.00
Short Term Provisions
818.58
821.79
558.25
1,573.92
2,200.82
1,473.28
2,273.80
1,200.82
994.88
957.59
Total Liabilities
11,120.57
12,160.10
9,723.22
21,731.45
30,260.51
29,206.12
32,405.67
29,059.29
29,118.27
37,551.39
Net Block
1,422.07
1,631.15
1,573.08
5,843.43
13,514.52
12,075.68
12,232.72
10,918.76
10,161.08
13,281.40
Gross Block
2,471.60
2,371.44
1,938.71
15,797.76
17,622.03
15,502.83
14,791.98
12,852.09
11,538.29
15,102.40
Accumulated Depreciation
1,049.53
740.29
365.63
9,954.33
4,107.51
3,427.15
2,559.26
1,933.33
1,377.21
1,821.00
Non Current Assets
2,609.58
2,989.56
2,891.85
7,046.57
14,790.32
14,326.08
13,932.35
13,641.71
11,566.40
15,270.50
Capital Work in Progress
353.24
205.99
232.51
356.11
433.41
306.27
369.37
412.80
413.04
1,984.02
Non Current Investment
107.78
222.69
126.31
15.22
3.72
35.69
33.27
21.77
992.28
5.08
Long Term Loans & Adv.
148.86
199.63
617.07
327.81
422.34
1,365.51
863.66
1,523.74
0.00
0.00
Other Non Current Assets
577.63
730.10
342.88
504.00
416.33
542.93
433.33
764.64
0.00
0.00
Current Assets
8,510.99
9,170.54
6,831.37
14,684.88
15,470.19
14,880.04
18,473.32
15,417.58
17,551.87
22,280.89
Current Investments
0.00
481.10
267.04
250.44
702.96
0.00
63.98
945.12
100.01
0.00
Inventories
3,026.37
3,468.84
2,524.65
3,360.78
4,032.90
5,263.83
5,579.80
5,351.56
5,994.30
7,173.65
Sundry Debtors
2,985.15
3,627.53
2,515.12
2,754.32
2,686.85
2,732.36
5,315.29
3,355.97
3,174.00
5,392.79
Cash & Bank
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48
2,685.96
2,904.28
3,069.84
Other Current Assets
1,918.40
214.51
114.40
2,841.93
5,599.47
4,924.73
4,881.77
3,078.97
5,379.28
6,644.61
Short Term Loans & Adv.
914.92
1,042.44
783.58
2,934.53
4,343.25
832.28
1,001.62
904.46
2,107.82
2,900.89
Net Current Assets
-1,644.79
-4,588.55
-829.66
-2,472.76
-2,374.18
-1,559.74
-656.07
2,326.58
8,130.26
10,633.57
Total Assets
11,120.57
12,160.10
9,723.22
21,731.45
30,260.51
29,206.12
32,405.67
29,059.29
29,118.27
37,551.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-109.44
1,601.91
-739.20
1,119.20
567.86
555.69
838.65
1,214.13
2,234.30
-1,223.75
PBT
-390.74
911.59
583.97
-2,504.42
-2,916.45
-3,739.65
-369.03
-878.34
-845.49
1,613.28
Adjustment
1,489.66
1,551.20
1,003.58
2,795.92
3,837.69
3,273.92
2,515.70
2,075.80
3,338.48
2,134.62
Changes in Working Capital
-1,267.74
-799.29
-2,350.57
1,037.02
-371.19
1,003.56
-1,219.86
74.15
-39.32
-4,193.11
Cash after chg. in Working capital
-168.82
1,663.50
-763.02
1,328.52
550.05
537.83
926.81
1,271.61
2,453.67
-445.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
59.38
-61.59
23.82
-209.32
17.81
17.86
-88.16
-57.48
-219.37
-237.22
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
-541.32
Cash From Investing Activity
-133.46
-643.35
6,548.70
-787.40
-472.89
-329.15
-648.18
-827.65
-844.93
-6,844.55
Net Fixed Assets
-240.63
-613.03
-394.74
-19.32
254.93
-199.97
-308.32
-110.44
-163.32
-288.96
Net Investments
762.76
-929.47
-1.00
4,978.53
822.91
262.64
-970.55
-252.47
-464.80
-2,208.32
Others
-655.59
899.15
6,944.44
-5,746.61
-1,550.73
-391.82
630.69
-464.74
-216.81
-4,347.27
Cash from Financing Activity
492.38
-1,249.02
-5,656.23
-198.84
360.00
-901.17
-249.00
-464.41
-654.63
3,396.56
Net Cash Inflow / Outflow
249.48
-290.46
153.27
132.96
454.97
-674.63
-58.53
-77.93
734.74
-4,671.74
Opening Cash & Equivalents
336.12
626.58
2,540.21
2,448.01
1,959.12
2,632.48
2,685.96
2,739.32
48.50
669.25
Closing Cash & Equivalent
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48
2,685.96
-96.55
-3,998.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
-13.19
-13.73
-15.12
-24.62
-2.22
1.72
27.90
36.60
43.17
58.04
ROA
-3.34%
8.22%
3.86%
-35.13%
-11.93%
-15.36%
-1.54%
-4.53%
-2.97%
1.34%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
-179.74%
-8.24%
-20.12%
-13.10%
5.16%
ROCE
25.59%
53.94%
26.27%
-49.69%
-8.14%
-14.40%
8.01%
1.28%
3.86%
8.55%
Fixed Asset Turnover
3.44
5.90
1.07
1.19
1.23
1.25
1.55
1.48
1.55
2.52
Receivable days
144.81
88.17
101.41
49.76
48.47
77.65
74.09
65.88
75.82
60.13
Inventory Days
142.24
86.03
113.26
67.62
83.16
104.63
93.40
114.46
116.55
78.78
Payable days
195.36
143.68
175.93
98.30
92.82
102.49
102.21
94.65
100.41
75.86
Cash Conversion Cycle
91.69
30.52
38.74
19.09
38.82
79.80
65.28
85.69
91.96
63.06
Total Debt/Equity
-1.71
-1.61
-1.50
-1.95
-31.15
48.65
2.83
1.88
1.92
1.74
Interest Cover
0.75
1.71
1.45
-3.27
-0.64
-1.36
0.91
0.18
0.57
1.68

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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