Insolation Energy, 543620, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,829.87
22.42
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,624.03
0.08%
4.64

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

-
-
92.31

P:BV (Average)

8 Years
5 Years
3 Years

-
-
38.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
62.93

Earnings Forecasts:

(Updated: 06-12-2025)

Description 2024 2025 2026 2027
Adj EPS
P/E Ratio
Revenue
EBITDA
Net Income
ROA
P/B Ratio
ROE
FCFF
FCFF Yield
Net Debt
BVPS

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales - 112.77 229.29 258.67 215.39 162.69 Net Sales Growth - -50.82% -11.36% 20.09% 32.39% Cost Of Goods Sold - 94.51 204.40 222.27 177.69 131.50 Gross Profit - 18.25 24.89 36.40 37.70 31.19 GP Margin - 16.18% 10.86% 14.07% 17.50% 19.17% Total Expenditure - 111.57 224.92 246.48 201.50 149.97 Power & Fuel Cost - 0.60 0.98 0.98 0.89 0.72 % Of Sales - 0.53% 0.43% 0.38% 0.41% 0.44% Employee Cost - 3.53 4.89 5.31 4.53 3.73 % Of Sales - 3.13% 2.13% 2.05% 2.10% 2.29% Manufacturing Exp. - 5.34 4.69 10.39 11.38 7.02 % Of Sales - 4.74% 2.05% 4.02% 5.28% 4.31% General & Admin Exp. - 4.00 5.16 4.39 3.47 4.74 % Of Sales - 3.55% 2.25% 1.70% 1.61% 2.91% Selling & Distn. Exp. - 3.56 4.56 2.88 3.38 2.14 % Of Sales - 3.16% 1.99% 1.11% 1.57% 1.32% Miscellaneous Exp. - 0.05 0.25 0.27 0.16 0.12 % Of Sales - 0.04% 0.11% 0.10% 0.07% 0.07% EBITDA - 1.20 4.37 12.19 13.89 12.72 EBITDA Margin - 1.06% 1.91% 4.71% 6.45% 7.82% Other Income - 9.20 3.80 0.69 0.07 0.04 Interest - 2.03 2.83 2.89 2.63 2.09 Depreciation - 1.43 1.39 1.67 1.97 1.40 PBT - 6.93 3.95 8.33 9.36 9.27 Tax - 1.83 1.09 2.18 2.41 2.37 Tax Rate - 26.72% 27.59% 26.17% 25.80% 25.57% PAT - 5.02 2.87 6.15 6.94 6.90 PAT before Minority Interest - 5.02 2.87 6.15 6.94 6.90 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 4.45% 1.25% 2.38% 3.22% 4.24% PAT Growth - 74.91% -53.33% -11.38% 0.58% EPS - 0.23 0.13 0.28 0.32 0.31

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales - 1,333.76 737.17 279.37 215.39 Net Sales Growth - 80.93% 163.87% 29.70% Cost Of Goods Sold - 1,088.14 607.06 234.97 177.69 Gross Profit - 245.61 130.11 44.40 37.70 GP Margin - 18.41% 17.65% 15.89% 17.50% Total Expenditure - 1,172.45 656.22 260.65 201.50 Power & Fuel Cost - 4.20 2.93 1.19 0.89 % Of Sales - 0.31% 0.40% 0.43% 0.41% Employee Cost - 20.65 13.73 5.84 4.53 % Of Sales - 1.55% 1.86% 2.09% 2.10% Manufacturing Exp. - 24.25 14.11 10.86 11.38 % Of Sales - 1.82% 1.91% 3.89% 5.28% General & Admin Exp. - 16.40 9.15 4.59 3.48 % Of Sales - 1.23% 1.24% 1.64% 1.62% Selling & Distn. Exp. - 17.61 8.95 2.92 3.36 % Of Sales - 1.32% 1.21% 1.05% 1.56% Miscellaneous Exp. - 1.20 0.29 0.28 0.16 % Of Sales - 0.09% 0.04% 0.10% 0.07% EBITDA - 161.31 80.95 18.72 13.89 EBITDA Margin - 12.09% 10.98% 6.70% 6.45% Other Income - 9.26 4.15 0.74 0.08 Interest - 7.57 10.49 3.31 2.63 Depreciation - 9.17 7.09 2.35 1.97 PBT - 153.84 67.52 13.80 9.37 Tax - 27.43 12.06 3.12 2.41 Tax Rate - 17.85% 17.86% 22.61% 25.78% PAT - 126.20 55.47 10.68 6.95 PAT before Minority Interest - 126.19 55.47 10.68 6.95 Minority Interest - 0.01 0.00 0.00 0.00 PAT Margin - 9.46% 7.52% 3.82% 3.23% PAT Growth - 127.51% 419.38% 53.67% EPS - 5.73 2.52 0.48 0.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 438.17 51.19 48.34 22.13 15.20 Share Capital 22.03 20.83 20.83 15.00 2.50 Total Reserves 416.14 30.36 27.51 7.13 12.70 Non-Current Liabilities 0.69 7.15 20.32 7.39 8.35 Secured Loans 0.00 0.73 3.32 5.25 5.68 Unsecured Loans 0.00 5.71 16.31 1.43 1.64 Long Term Provisions 0.16 0.40 0.32 0.22 0.17 Current Liabilities 45.12 39.77 37.38 38.06 28.35 Trade Payables 14.66 8.40 11.66 11.68 10.54 Other Current Liabilities 10.20 12.57 5.08 5.00 1.74 Short Term Borrowings 18.11 16.79 17.49 18.31 13.60 Short Term Provisions 2.16 2.01 3.15 3.07 2.47 Total Liabilities 483.98 98.11 106.04 67.58 51.90 Net Block 8.78 6.70 7.60 9.04 10.08 Gross Block 20.25 16.93 16.56 16.39 15.52 Accumulated Depreciation 11.47 10.23 8.95 7.35 5.45 Non Current Assets 103.68 37.02 22.08 12.79 10.51 Capital Work in Progress 0.18 0.43 0.00 0.00 0.00 Non Current Investment 78.97 7.62 5.00 1.81 0.00 Long Term Loans & Adv. 15.04 21.83 9.03 1.64 0.29 Other Non Current Assets 0.71 0.45 0.45 0.30 0.14 Current Assets 378.50 59.08 83.14 54.61 41.40 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 22.46 15.21 29.47 23.42 14.66 Sundry Debtors 32.12 14.63 24.94 16.51 9.80 Cash & Bank 311.98 23.82 16.31 6.56 0.24 Other Current Assets 11.95 0.24 0.34 0.39 16.69 Short Term Loans & Adv. 6.97 5.18 12.07 7.73 13.03 Net Current Assets 333.38 19.30 45.77 16.55 13.04 Total Assets 483.99 98.11 106.03 67.58 51.91

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 616.50 108.34 52.88 22.14 Share Capital 22.03 20.83 20.83 15.00 Total Reserves 594.46 87.50 32.05 7.14 Non-Current Liabilities 23.52 22.51 35.92 10.20 Secured Loans 11.54 13.15 15.95 7.88 Unsecured Loans 0.00 5.71 16.82 1.44 Long Term Provisions 0.59 0.54 0.32 0.22 Current Liabilities 233.76 144.36 72.50 38.07 Trade Payables 72.04 37.42 21.48 11.68 Other Current Liabilities 42.68 29.03 15.65 5.01 Short Term Borrowings 88.04 64.86 31.34 18.31 Short Term Provisions 31.00 13.05 4.03 3.08 Total Liabilities 874.18 275.21 161.30 70.41 Net Block 77.29 46.22 37.86 9.04 Gross Block 103.01 62.83 47.49 16.39 Accumulated Depreciation 25.72 16.60 9.63 7.35 Non Current Assets 311.93 63.97 41.00 13.43 Capital Work in Progress 46.10 1.40 0.00 2.18 Non Current Investment 49.71 5.49 0.00 0.00 Long Term Loans & Adv. 129.94 7.20 2.69 1.90 Other Non Current Assets 8.88 3.67 0.45 0.30 Current Assets 555.00 211.09 119.46 55.98 Current Investments 0.00 0.00 0.00 0.00 Inventories 76.98 73.79 48.03 23.42 Sundry Debtors 110.09 51.96 28.39 16.51 Cash & Bank 313.93 54.76 23.38 8.40 Other Current Assets 54.00 0.39 0.42 0.40 Short Term Loans & Adv. 46.79 30.19 19.24 7.26 Net Current Assets 321.23 66.73 46.95 17.91 Total Assets 874.18 275.21 161.32 70.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -16.06 29.22 -19.89 9.90 1.32 PBT 6.78 2.84 6.07 6.82 6.90 Adjustment 1.41 1.40 1.68 1.98 1.42 Changes in Working Capital -23.07 27.99 -27.63 1.10 -7.00 Cash after chg. in Working capital -14.88 32.22 -19.89 9.90 1.32 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.18 -3.01 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -372.69 -22.60 -0.24 -0.94 -3.61 Net Fixed Assets -3.07 -0.80 -0.17 -0.87 Net Investments -71.35 -2.62 -3.19 -1.81 Others -298.27 -19.18 3.12 1.74 Cash from Financing Activity 371.87 -5.40 29.88 -2.63 1.84 Net Cash Inflow / Outflow -16.88 1.21 9.75 6.32 -0.45 Opening Cash & Equivalents 17.52 16.31 6.56 0.24 0.69 Closing Cash & Equivalent 0.65 17.52 16.31 6.56 0.24

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 113.10 30.27 -1.40 8.79 PBT 153.56 67.53 11.10 6.83 Adjustment 9.15 7.09 2.35 1.98 Changes in Working Capital -22.83 -31.92 -14.86 -0.02 Cash after chg. in Working capital 139.89 42.71 -1.40 8.79 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -26.79 -12.44 0.00 0.00 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 -553.57 -33.47 -28.99 -3.13 Net Fixed Assets -3.07 -0.80 -0.17 Net Investments -71.35 -2.62 -3.19 Others -479.15 -30.05 -25.63 Cash from Financing Activity 394.43 28.09 45.36 2.50 Net Cash Inflow / Outflow -46.04 24.89 14.97 8.16 Opening Cash & Equivalents 48.27 23.38 8.40 0.24 Closing Cash & Equivalent 2.22 48.27 23.38 8.40

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 19.80 2.36 22.82 14.63 10.13 ROA 1.73% 2.81% 7.08% 11.61% 17.61% ROE 2.07% 5.93% 17.70% 37.34% 58.70% ROCE 3.26% 7.95% 16.27% 27.63% 40.02% Fixed Asset Turnover 6.07 13.69 15.70 13.50 11.86 Receivable days 75.66 31.50 29.25 22.30 20.09 Inventory Days 60.95 35.56 37.32 32.26 23.67 Payable days 44.52 17.91 19.16 22.82 20.16 Cash Conversion Cycle 92.09 49.15 47.40 31.73 23.60 Total Debt/Equity 0.06 0.70 0.84 1.30 1.38 Interest Cover 4.37 2.40 3.88 4.55 5.43

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 27.65 5.19 24.97 14.10 ROA 21.96% 25.42% 9.22% 9.86% ROE 35.18% 69.25% 29.20% 32.85% ROCE 34.98% 48.14% 19.86% 22.88% Fixed Asset Turnover 16.09 13.36 8.75 13.14 Receivable days 22.17 19.89 29.33 27.98 Inventory Days 20.63 30.16 46.68 39.68 Payable days 18.36 17.71 25.76 24.00 Cash Conversion Cycle 24.45 32.35 50.25 43.66 Total Debt/Equity 0.18 0.89 1.31 1.48 Interest Cover 21.30 7.43 5.16 4.56

Top Investors:

vanaja sundar iyer

siddhartha sharma

Annual Reports:

News Update:

Insolation Energy’s arm bags orders worth Rs 516.05 crore
2nd Dec 2025, 14:38 PM

The orders are to be executed in the financial year 2025-27
Read More
Insolation Energy’s arm bags project order worth Rs 232.36 crore
29th Oct 2025, 17:21 PM

The order is to be executed within financial years 2025-27
Read More
Insolation Energy’s arm incorporates wholly-owned subsidiary
23rd Oct 2025, 11:58 AM

PRGE Green Infra has been incorporated as a special purpose vehicle (SPV) for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates wholly owned subsidiary
20th Oct 2025, 17:30 PM

JHVG Green Infra has been incorporated as a special purpose vehicle for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates subsidiary
16th Oct 2025, 09:28 AM

HVGM Green Infra has been incorporated as a SPV for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates wholly-owned subsidiaries
15th Oct 2025, 15:22 PM

The said companies have been incorporated as SPVs for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates new subsidiary
10th Oct 2025, 12:17 PM

GRHE Green Infra has been incorporated as a SPV for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates new subsidiary
9th Oct 2025, 10:41 AM

MGNJ Green Infra has been incorporated as a special purpose vehicle for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates two subsidiaries
8th Oct 2025, 09:28 AM

The said companies have been incorporated as a SPV for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates five subsidiaries
4th Oct 2025, 10:40 AM

The companies have been incorporated as a special purpose vehicle for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates wholly owned subsidiary
26th Sep 2025, 12:11 PM

PJGN Green Infra has been incorporated as a special purpose vehicle for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates new wholly owned subsidiary
25th Sep 2025, 10:30 AM

GNPR Green Infra has been incorporated as a special purpose vehicle for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates wholly owned subsidiary
22nd Sep 2025, 09:51 AM

VJPG Green Infra has been incorporated as a SPV for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates new wholly owned subsidiary
18th Sep 2025, 09:58 AM

DJRG Green Infra has been incorporated as a special purpose vehicle for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates wholly owned subsidiary
17th Sep 2025, 09:16 AM

NRJG Green Infra has been incorporated as a special purpose vehicle for the purpose of setting up solar power plants
Read More
Insolation Energy’s arm incorporates wholly owned subsidiaries
16th Sep 2025, 11:30 AM

The said companies have been incorporated as a special purpose vehicle (SPV) for the purpose of setting up solar power plants
Read More
Insolation Energy’s arms get LoA for 34 MW solar power project under PMKUSUM scheme
16th Sep 2025, 10:00 AM

The contract will lead to an investment of around Rs 113 crore in setting up the 34 MW SPV Solar Power plants
Read More
Insolation Energy’s arm gets LoI for 226.45 MW solar power projects under PMKUSUM scheme
15th Sep 2025, 11:30 AM

The contract will lead to an investment of around Rs 750 crore (including GST) in setting up the 226.45 MW SPV Solar Power plants
Read More
Insolation Energy’s arm incorporates wholly-owned subsidiaries
12th Sep 2025, 10:41 AM

The said companies have been incorporated as a SPV for setting up solar power plants
Read More
Insolation Energy’s arm secures sale order worth Rs 143.20 crore
11th Sep 2025, 17:17 PM

The order has been awarded by Zetwerk Manufacturing Businesses for the supply of Solar Modules
Read More
Insolation Energy’s arm incorporates wholly-owned subsidiaries
10th Sep 2025, 09:11 AM

The said companies have been incorporated as a SPV for the purpose of setting up solar power plants
Read More

Insolation Energy Ltd.

Electronics - Components

BSE: 543620 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Insolation Energy Ltd.

Electronics - Components

BSE: 543620 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: