Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Electric Equipment

Rating :
26/99

BSE: 532667 | NSE: SUZLON

2.55
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  2.45
  •  2.60
  •  2.40
  •  2.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9484415
  •  240.59
  •  8.40
  •  2.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,361.86
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,839.27
  • N/A
  • -0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.82%
  • 19.76%
  • 46.43%
  • FII
  • DII
  • Others
  • 3.93%
  • 1.70%
  • 8.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.17
  • -24.10
  • -26.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.42
  • -10.51
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.30
  • -30.16
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.57
  • -0.50
  • -0.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.32
  • 46.13
  • 49.59

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
843.22
1,277.49
-33.99%
1,444.86
2,174.01
-33.54%
1,097.48
2,202.88
-50.18%
1,204.86
1,157.32
4.11%
Expenses
801.53
1,454.10
-44.88%
1,429.98
1,955.71
-26.88%
805.27
1,858.82
-56.68%
1,437.35
1,149.39
25.05%
EBITDA
41.69
-176.61
-
14.88
218.30
-93.18%
292.21
344.06
-15.07%
-232.49
7.93
-
EBIDTM
4.94%
-13.82%
1.03%
10.04%
26.63%
15.62%
-19.30%
0.69%
Other Income
7.87
12.45
-36.79%
98.88
15.17
551.81%
14.85
17.37
-14.51%
17.03
21.75
-21.70%
Interest
303.45
327.95
-7.47%
282.03
619.85
-54.50%
335.09
325.10
3.07%
324.84
324.76
0.02%
Depreciation
73.41
83.99
-12.60%
87.29
101.43
-13.94%
82.48
79.00
4.41%
88.09
79.21
11.21%
PBT
-335.28
-576.10
-
-288.88
-487.81
-
-49.62
-47.84
-
-628.39
80.50
-
Tax
1.42
-2.81
-
4.54
-3.74
-
-11.00
0.61
-
-2.63
0.82
-
PAT
-336.70
-573.29
-
-293.42
-484.07
-
-38.62
-48.45
-
-625.76
79.68
-
PATM
-39.93%
-44.88%
-20.31%
-22.27%
-3.52%
-2.20%
-51.94%
6.88%
EPS
-0.63
-1.08
-
-0.55
-0.88
-
-0.07
-0.05
-
-1.17
0.13
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,590.42
5,024.69
8,116.20
12,714.37
9,483.48
19,954.44
20,402.86
18,913.53
21,359.21
18,090.23
20,619.66
Net Sales Growth
-32.61%
-38.09%
-36.17%
34.07%
-52.47%
-2.20%
7.87%
-11.45%
18.07%
-12.27%
 
Cost Of Goods Sold
2,611.89
2,998.35
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
Gross Profit
1,978.53
2,026.34
3,000.49
5,171.48
3,879.70
6,335.77
5,967.45
5,273.92
7,285.48
5,636.20
6,991.50
GP Margin
43.10%
40.33%
36.97%
40.67%
40.91%
31.75%
29.25%
27.88%
34.11%
31.16%
33.91%
Total Expenditure
4,474.13
5,101.69
7,160.21
10,531.98
8,381.67
19,638.70
20,543.95
20,210.02
19,538.01
17,096.09
19,615.91
Power & Fuel Cost
-
57.10
59.36
71.44
60.26
70.04
65.34
62.36
79.55
66.42
84.86
% Of Sales
-
1.14%
0.73%
0.56%
0.64%
0.35%
0.32%
0.33%
0.37%
0.37%
0.41%
Employee Cost
-
874.16
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
% Of Sales
-
17.40%
9.91%
8.23%
10.11%
11.16%
10.94%
11.28%
9.40%
9.27%
10.39%
Manufacturing Exp.
-
259.19
311.06
481.42
348.28
531.77
861.10
629.67
701.00
766.15
702.88
% Of Sales
-
5.16%
3.83%
3.79%
3.67%
2.66%
4.22%
3.33%
3.28%
4.24%
3.41%
General & Admin Exp.
-
293.60
320.96
401.38
381.08
982.40
851.16
985.22
874.75
748.63
1,261.53
% Of Sales
-
5.84%
3.95%
3.16%
4.02%
4.92%
4.17%
5.21%
4.10%
4.14%
6.12%
Selling & Distn. Exp.
-
88.45
182.32
357.93
336.48
972.35
1,139.71
1,342.28
873.19
663.64
765.25
% Of Sales
-
1.76%
2.25%
2.82%
3.55%
4.87%
5.59%
7.10%
4.09%
3.67%
3.71%
Miscellaneous Exp.
-
530.84
366.12
630.44
692.70
1,236.01
959.86
1,418.18
927.18
720.78
765.25
% Of Sales
-
10.56%
4.51%
4.96%
7.30%
6.19%
4.70%
7.50%
4.34%
3.98%
5.00%
EBITDA
116.29
-77.00
955.99
2,182.39
1,101.81
315.74
-141.09
-1,296.49
1,821.20
994.14
1,003.75
EBITDA Margin
2.53%
-1.53%
11.78%
17.16%
11.62%
1.58%
-0.69%
-6.85%
8.53%
5.50%
4.87%
Other Income
138.63
118.20
126.24
405.82
98.38
53.30
71.48
152.16
125.74
159.70
271.72
Interest
1,245.41
1,269.91
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
Depreciation
331.27
341.85
341.61
389.03
391.76
808.77
776.88
740.47
661.23
657.40
662.97
PBT
-1,302.17
-1,570.56
-840.36
911.59
-495.59
-2,504.42
-2,916.45
-3,739.65
-369.03
-878.34
-845.49
Tax
-7.67
-11.90
-1.56
11.70
-23.61
317.28
144.43
349.32
330.80
185.27
356.13
Tax Rate
0.59%
0.77%
0.40%
1.28%
-4.04%
-3.60%
-4.24%
-7.97%
-233.30%
-16.37%
-56.21%
PAT
-1,294.50
-1,521.08
-382.15
905.96
607.58
-9,157.69
-3,519.97
-4,723.96
-445.29
-1,296.14
-998.68
PAT before Minority Interest
-1,284.96
-1,531.09
-389.18
899.89
607.58
-9,133.36
-3,548.18
-4,731.95
-472.59
-1,316.89
-989.73
Minority Interest
9.54
10.01
7.03
6.07
0.00
-24.33
28.21
7.99
27.30
20.75
-8.95
PAT Margin
-28.20%
-30.27%
-4.71%
7.13%
6.41%
-45.89%
-17.25%
-24.98%
-2.08%
-7.16%
-4.84%
PAT Growth
0.00%
-
-
49.11%
-
-
-
-
-
-
 
Unadjusted EPS
-2.42
-2.87
-0.72
1.71
1.22
-30.49
-15.71
-26.58
-2.69
-7.77
-6.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
-8,497.61
-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
Share Capital
1,063.95
1,063.95
1,004.88
1,004.10
747.48
503.57
361.41
361.41
357.97
313.85
Total Reserves
-9,561.56
-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
Non-Current Liabilities
6,424.79
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
Secured Loans
6,210.68
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
Unsecured Loans
33.46
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
Long Term Provisions
118.46
120.43
127.20
219.18
288.35
274.07
264.72
259.70
131.79
0.00
Current Liabilities
10,949.21
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
Trade Payables
2,175.19
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
Other Current Liabilities
4,654.71
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
Short Term Borrowings
3,379.79
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
Short Term Provisions
739.52
818.58
821.79
558.25
1,573.92
2,200.82
1,473.28
2,273.80
1,200.82
994.88
Total Liabilities
8,870.91
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
Net Block
1,482.39
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
Gross Block
2,865.88
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
Accumulated Depreciation
1,383.49
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
Non Current Assets
2,356.57
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
Capital Work in Progress
228.74
353.24
205.99
232.51
356.11
433.41
306.27
369.37
412.80
413.04
Non Current Investment
57.79
107.78
222.69
126.31
15.22
3.72
35.69
33.27
21.77
992.28
Long Term Loans & Adv.
124.59
148.86
199.63
617.07
327.81
422.34
1,365.51
863.66
1,523.74
0.00
Other Non Current Assets
463.06
577.63
730.10
342.88
504.00
416.33
542.93
433.33
764.64
0.00
Current Assets
6,514.34
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
Current Investments
0.00
0.00
481.10
267.04
250.44
702.96
0.00
63.98
945.12
100.01
Inventories
2,913.93
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
Sundry Debtors
1,880.59
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
Cash & Bank
74.62
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48
2,685.96
2,904.28
Other Current Assets
1,645.20
1,003.48
214.51
114.40
5,776.46
5,599.47
4,924.73
4,881.77
3,078.97
5,379.28
Short Term Loans & Adv.
1,167.75
914.92
1,042.44
783.58
2,934.53
4,343.25
832.28
1,001.62
904.46
2,107.82
Net Current Assets
-4,434.87
-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
Total Assets
8,870.91
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,266.74
-109.44
1,601.91
-739.20
1,119.20
567.86
555.69
838.65
1,214.13
2,234.30
PBT
-1,542.99
-390.74
911.59
583.97
-2,504.42
-2,916.45
-3,739.65
-369.03
-878.34
-845.49
Adjustment
1,906.02
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
Changes in Working Capital
894.01
-1,267.74
-799.29
-2,350.57
1,037.02
-371.19
1,003.56
-1,219.86
74.15
-39.32
Cash after chg. in Working capital
1,257.04
-168.82
1,663.50
-763.02
1,328.52
550.05
537.83
926.81
1,271.61
2,453.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
9.70
59.38
-61.59
23.82
-209.32
17.81
17.86
-88.16
-57.48
-219.37
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
125.15
-133.46
-643.35
6,548.70
-787.40
-472.89
-329.15
-648.18
-827.65
-844.93
Net Fixed Assets
-208.02
-240.63
-613.03
-394.74
-19.32
254.93
-199.97
-308.32
-110.44
-163.32
Net Investments
873.31
762.76
-929.47
-1.00
4,978.53
822.91
262.64
-970.55
-252.47
-464.80
Others
-540.14
-655.59
899.15
6,944.44
-5,746.61
-1,550.73
-391.82
630.69
-464.74
-216.81
Cash from Financing Activity
-1,898.34
492.38
-1,249.02
-5,656.23
-198.84
360.00
-901.17
-249.00
-464.41
-654.63
Net Cash Inflow / Outflow
-506.45
249.48
-290.46
153.27
132.96
454.97
-674.63
-58.53
-77.93
734.74
Opening Cash & Equivalents
581.07
336.12
626.58
2,540.21
2,448.01
1,959.12
2,632.48
2,685.96
2,739.32
48.50
Closing Cash & Equivalent
74.62
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48
2,685.96
-96.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
-15.97
-13.19
-13.73
-15.12
-24.62
-2.22
1.72
27.90
36.60
43.17
ROA
-15.32%
-3.34%
8.22%
3.86%
-35.13%
-11.93%
-15.36%
-1.54%
-4.53%
-2.97%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-179.74%
-8.24%
-20.12%
-13.10%
ROCE
-6.76%
25.59%
53.94%
26.27%
-49.69%
-8.14%
-14.40%
8.01%
1.28%
3.86%
Fixed Asset Turnover
1.88
3.35
5.90
1.07
1.19
1.23
1.25
1.55
1.48
1.55
Receivable days
176.73
148.69
88.17
101.41
49.76
48.47
77.65
74.09
65.88
75.82
Inventory Days
215.76
146.05
86.03
113.26
67.62
83.16
104.63
93.40
114.46
116.55
Payable days
184.39
195.72
143.68
175.93
98.30
92.82
102.49
102.21
94.65
100.41
Cash Conversion Cycle
208.09
99.02
30.52
38.74
19.09
38.82
79.80
65.28
85.69
91.96
Total Debt/Equity
-1.36
-1.71
-1.61
-1.50
-1.95
-31.15
48.65
2.83
1.88
1.92
Interest Cover
-0.22
0.75
1.71
1.45
-3.27
-0.64
-1.36
0.91
0.18
0.57

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.