Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Power Generation/Distribution

Rating :
N/A

BSE: 532894 | NSE: INDOWIND

3.00
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  3.00
  •  3.10
  •  3.00
  •  3.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4472
  •  0.14
  •  7.15
  •  2.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27.37
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 119.91
  • N/A
  • 0.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.04%
  • 3.70%
  • 44.80%
  • FII
  • DII
  • Others
  • 0.25%
  • 0.00%
  • 1.21%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.25
  • 15.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.26
  • 7.67

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.46
  • 37.17
  • 30.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 0.25
  • 0.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.47
  • 8.41
  • 8.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
6.21
6.80
-8.68%
1.24
2.80
-55.71%
4.38
4.92
-10.98%
13.24
11.85
11.73%
Expenses
2.00
3.46
-42.20%
7.20
5.27
36.62%
4.41
4.20
5.00%
4.43
4.32
2.55%
EBITDA
4.21
3.33
26.43%
-5.96
-2.47
-
-0.04
0.73
-
8.81
7.53
17.00%
EBIDTM
67.77%
49.08%
-478.71%
-88.35%
-0.85%
14.76%
66.54%
63.57%
Other Income
0.06
0.21
-71.43%
0.19
3.73
-94.91%
0.02
0.91
-97.80%
0.16
0.17
-5.88%
Interest
1.33
1.75
-24.00%
1.82
2.12
-14.15%
1.40
1.68
-16.67%
2.03
1.80
12.78%
Depreciation
2.51
1.62
54.94%
0.41
-0.46
-
0.74
1.65
-55.15%
6.55
4.75
37.89%
PBT
0.43
-3.91
-
-4.72
-24.30
-
3.10
0.01
30,900.00%
-4.07
0.39
-
Tax
0.00
0.00
0.00
2.66
-2.65
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.43
-3.91
-
-7.38
-21.65
-
3.10
0.01
30,900.00%
-4.07
0.39
-
PATM
6.89%
-57.48%
-592.93%
-773.77%
70.79%
0.28%
-30.73%
3.27%
EPS
0.03
-0.44
-
-0.83
-2.41
-
0.36
0.00
0.00
-0.46
0.04
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
25.07
26.16
26.02
16.88
20.05
23.40
23.38
29.52
47.73
Net Sales Growth
-4.93%
0.54%
54.15%
-15.81%
-14.32%
0.09%
-20.80%
-38.15%
 
Cost Of Goods Sold
-2.87
1.29
-1.18
0.46
-0.04
-0.35
-0.08
-0.14
24.43
Gross Profit
27.94
24.87
27.21
16.42
20.10
23.76
23.46
29.66
23.30
GP Margin
111.43%
95.07%
104.57%
97.27%
100.25%
101.54%
100.34%
100.47%
48.82%
Total Expenditure
18.04
15.45
11.49
9.48
10.97
10.76
10.55
15.84
35.60
Power & Fuel Cost
-
7.39
7.05
3.79
6.29
5.72
5.41
11.88
0.03
% Of Sales
-
28.25%
27.09%
22.45%
31.37%
24.44%
23.14%
40.24%
0.06%
Employee Cost
-
2.23
2.19
1.96
1.87
1.59
1.49
1.42
1.20
% Of Sales
-
8.52%
8.42%
11.61%
9.33%
6.79%
6.37%
4.81%
2.51%
Manufacturing Exp.
-
0.23
0.25
0.14
0.22
0.20
0.25
0.28
6.87
% Of Sales
-
0.88%
0.96%
0.83%
1.10%
0.85%
1.07%
0.95%
14.39%
General & Admin Exp.
-
2.57
1.89
1.74
1.55
1.83
1.43
1.72
2.80
% Of Sales
-
9.82%
7.26%
10.31%
7.73%
7.82%
6.12%
5.83%
5.87%
Selling & Distn. Exp.
-
0.16
0.13
1.35
1.06
1.35
1.63
0.65
0.19
% Of Sales
-
0.61%
0.50%
8.00%
5.29%
5.77%
6.97%
2.20%
0.40%
Miscellaneous Exp.
-
1.57
1.16
0.04
0.03
0.42
0.41
0.03
0.08
% Of Sales
-
6.00%
4.46%
0.24%
0.15%
1.79%
1.75%
0.10%
0.17%
EBITDA
7.02
10.71
14.53
7.40
9.08
12.64
12.83
13.68
12.13
EBITDA Margin
28.00%
40.94%
55.84%
43.84%
45.29%
54.02%
54.88%
46.34%
25.41%
Other Income
0.43
6.71
2.37
7.30
5.14
1.96
2.45
3.09
2.63
Interest
6.58
7.67
6.71
6.79
6.17
4.72
3.92
4.94
4.67
Depreciation
10.21
9.50
13.67
7.55
7.54
9.57
8.06
8.18
5.82
PBT
-5.26
0.25
-3.48
0.36
0.51
0.31
3.29
3.65
4.26
Tax
2.66
-2.66
-1.49
-0.54
0.28
0.21
0.04
-0.43
-0.90
Tax Rate
-50.57%
11.25%
42.82%
-284.21%
54.90%
67.74%
1.22%
-11.68%
-29.41%
PAT
-7.92
-20.98
-1.99
0.73
0.23
0.11
3.25
4.11
3.96
PAT before Minority Interest
-8.05
-20.98
-1.99
0.73
0.23
0.11
3.25
4.11
3.96
Minority Interest
-0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-31.59%
-80.20%
-7.65%
4.32%
1.15%
0.47%
13.90%
13.92%
8.30%
PAT Growth
0.00%
-
-
217.39%
109.09%
-96.62%
-20.92%
3.79%
 
Unadjusted EPS
-0.90
-2.33
-0.22
0.09
0.03
0.01
0.36
0.46
0.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
212.61
233.64
172.96
170.66
170.54
205.38
214.89
141.49
Share Capital
89.74
89.74
89.74
89.74
89.74
89.74
89.74
53.74
Total Reserves
122.87
143.90
83.22
80.92
80.80
115.64
125.15
85.84
Non-Current Liabilities
87.88
100.00
133.11
140.40
143.68
173.44
83.72
169.10
Secured Loans
90.54
100.00
66.74
71.67
75.13
78.33
76.55
37.18
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
124.32
Long Term Provisions
0.00
0.00
62.16
62.16
62.16
88.91
0.00
0.00
Current Liabilities
10.58
5.53
10.92
6.36
7.47
6.24
129.58
6.84
Trade Payables
1.31
0.80
0.83
0.73
2.88
1.33
0.92
2.93
Other Current Liabilities
9.27
4.71
7.15
4.99
4.07
0.74
124.92
0.58
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
4.17
3.74
3.33
Short Term Provisions
0.00
0.03
2.94
0.64
0.52
0.00
0.00
0.00
Total Liabilities
311.07
339.17
317.30
317.73
322.00
385.33
428.43
317.45
Net Block
253.00
267.76
240.29
196.70
204.77
152.30
158.35
146.21
Gross Block
300.02
281.39
306.81
256.02
256.55
194.50
192.49
172.39
Accumulated Depreciation
47.02
13.62
66.51
59.32
51.78
42.21
34.14
26.18
Non Current Assets
295.76
321.54
302.53
302.54
309.69
371.27
411.96
277.93
Capital Work in Progress
6.91
8.62
23.62
5.22
3.98
0.00
0.00
0.00
Non Current Investment
10.46
10.15
8.41
6.12
3.72
3.72
3.72
3.72
Long Term Loans & Adv.
23.55
29.95
30.21
94.50
97.22
215.25
248.06
127.74
Other Non Current Assets
1.85
5.06
0.00
0.00
0.00
0.00
1.83
0.26
Current Assets
15.30
17.63
14.76
15.19
12.30
14.07
16.47
39.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.14
1.43
3.26
3.72
3.93
4.39
5.70
9.08
Sundry Debtors
6.03
6.36
4.68
5.46
1.72
2.75
9.11
28.02
Cash & Bank
7.03
9.22
4.73
4.80
5.21
5.59
0.47
0.36
Other Current Assets
2.10
0.52
2.00
0.97
1.45
1.34
1.19
2.06
Short Term Loans & Adv.
0.19
0.11
0.09
0.23
0.19
0.29
0.06
0.07
Net Current Assets
4.73
12.10
3.85
8.83
4.84
7.83
-113.11
32.67
Total Assets
311.06
339.17
317.29
317.73
321.99
385.34
428.43
317.44

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
7.47
7.96
1.82
1.88
19.50
11.48
36.12
35.96
PBT
-23.65
-3.48
0.36
0.51
0.31
3.25
4.10
3.96
Adjustment
15.24
18.15
8.46
8.46
11.70
10.40
10.76
2.41
Changes in Working Capital
15.91
-6.67
-6.00
-6.09
7.50
-2.18
21.26
29.59
Cash after chg. in Working capital
7.50
8.00
2.81
2.87
19.51
11.48
36.12
35.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-0.04
-0.99
-0.99
-0.02
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
9.80
-6.68
6.33
6.33
-12.22
-4.28
-18.66
-17.21
Net Fixed Assets
-16.92
40.42
-68.21
-0.60
-65.26
-1.40
-17.40
Net Investments
-0.34
-1.55
-2.25
-2.40
-0.05
-0.05
-0.70
Others
27.06
-45.55
76.79
9.33
53.09
-2.83
-0.56
Cash from Financing Activity
-18.23
-0.63
-8.58
-8.58
-8.00
-5.92
-17.35
-30.60
Net Cash Inflow / Outflow
-0.96
0.64
-0.42
-0.36
-0.72
1.27
0.12
-11.85
Opening Cash & Equivalents
1.63
0.98
1.03
1.03
1.74
0.47
0.36
12.20
Closing Cash & Equivalent
0.67
1.63
4.73
0.67
1.03
1.74
0.47
0.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
23.69
26.03
19.27
18.95
18.94
22.82
23.88
27.14
ROA
-6.45%
-0.61%
0.23%
0.07%
0.03%
0.80%
1.10%
1.25%
ROE
-9.40%
-0.98%
0.43%
0.13%
0.06%
1.55%
2.35%
2.93%
ROCE
-4.92%
1.11%
2.83%
2.69%
1.88%
2.04%
2.38%
2.53%
Fixed Asset Turnover
0.09
0.09
0.06
0.08
0.10
0.12
0.16
0.28
Receivable days
86.44
77.40
109.68
65.35
34.81
92.58
229.55
214.29
Inventory Days
10.96
32.86
75.46
69.63
64.83
78.72
91.34
69.43
Payable days
19.63
11.46
19.11
38.75
39.77
22.99
26.85
17.36
Cash Conversion Cycle
77.78
98.80
166.02
96.23
59.87
148.32
294.04
266.37
Total Debt/Equity
0.47
0.44
0.43
0.45
0.47
0.40
0.95
1.19
Interest Cover
-2.08
0.48
1.03
1.08
1.07
1.84
1.75
1.65

News Update:


  • Indowind Energy - Quarterly Results
    6th Aug 2019, 20:12 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.