Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Electric Equipment

Rating :
43/99

BSE: 532667 | NSE: SUZLON

3.45
26-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3.45
  •  3.50
  •  3.35
  •  3.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3733384
  •  127.20
  •  6.05
  •  1.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,875.92
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,930.44
  • N/A
  • -0.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 17.76%
  • 19.33%
  • 39.60%
  • FII
  • DII
  • Others
  • 2.83%
  • 1.49%
  • 18.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.52
  • -20.71
  • -28.45

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.38
  • -
  • 90.50

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.44
  • -0.54
  • -0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.26
  • 36.87
  • 47.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
731.80
809.01
-9.54%
522.93
843.22
-37.98%
655.10
1,444.86
-54.66%
665.52
1,097.48
-39.36%
Expenses
620.13
1,175.25
-47.23%
431.96
801.53
-46.11%
1,021.65
1,429.98
-28.55%
834.15
1,024.89
-18.61%
EBITDA
111.67
-366.24
-
90.97
41.69
118.21%
-366.55
14.88
-
-168.63
72.59
-
EBIDTM
15.26%
-45.27%
17.40%
4.94%
-55.95%
1.03%
-25.34%
6.61%
Other Income
4.90
8.44
-41.94%
5.29
7.87
-32.78%
3.79
98.88
-96.17%
7.47
234.47
-96.81%
Interest
197.36
300.07
-34.23%
407.82
303.45
34.39%
341.14
282.03
20.96%
422.63
335.09
26.12%
Depreciation
68.94
75.84
-9.10%
70.81
73.41
-3.54%
114.11
87.29
30.73%
155.25
82.48
88.23%
PBT
672.01
-777.83
-
-397.24
-335.28
-
-828.78
-288.88
-
-742.06
-49.62
-
Tax
2.17
-0.31
-
1.10
1.42
-22.54%
5.36
4.54
18.06%
0.97
-11.00
-
PAT
669.84
-777.52
-
-398.34
-336.70
-
-834.14
-293.42
-
-743.03
-38.62
-
PATM
91.53%
-96.11%
-76.17%
-39.93%
-127.33%
-20.31%
-111.65%
-3.52%
EPS
0.81
-0.95
-
-0.48
-0.41
-
-1.01
-0.36
-
-0.90
-0.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,575.35
2,972.85
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
Net Sales Growth
-38.60%
-40.84%
-38.09%
-36.17%
34.07%
-52.47%
-2.20%
7.87%
-11.45%
18.07%
 
Cost Of Goods Sold
1,298.43
1,873.51
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
Gross Profit
1,276.92
1,099.34
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
GP Margin
49.58%
36.98%
40.33%
36.97%
40.67%
40.91%
31.75%
29.25%
27.88%
34.11%
31.16%
Total Expenditure
2,907.89
3,832.61
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
Power & Fuel Cost
-
61.04
57.10
59.36
71.44
60.26
70.04
65.34
62.36
79.55
66.42
% Of Sales
-
2.05%
1.14%
0.73%
0.56%
0.64%
0.35%
0.32%
0.33%
0.37%
0.37%
Employee Cost
-
796.25
874.16
804.68
1,046.48
959.09
2,227.46
2,231.37
2,132.70
2,008.61
1,676.44
% Of Sales
-
26.78%
17.40%
9.91%
8.23%
10.11%
11.16%
10.94%
11.28%
9.40%
9.27%
Manufacturing Exp.
-
131.78
259.19
311.06
481.42
348.28
531.77
861.10
629.67
701.00
766.15
% Of Sales
-
4.43%
5.16%
3.83%
3.79%
3.67%
2.66%
4.22%
3.33%
3.28%
4.24%
General & Admin Exp.
-
234.18
293.60
320.96
401.38
381.08
982.40
851.16
985.22
874.75
748.63
% Of Sales
-
7.88%
5.84%
3.95%
3.16%
4.02%
4.92%
4.17%
5.21%
4.10%
4.14%
Selling & Distn. Exp.
-
30.74
88.45
182.32
357.93
336.48
972.35
1,139.71
1,342.28
873.19
663.64
% Of Sales
-
1.03%
1.76%
2.25%
2.82%
3.55%
4.87%
5.59%
7.10%
4.09%
3.67%
Miscellaneous Exp.
-
705.11
530.84
366.12
630.44
692.70
1,236.01
959.86
1,418.18
927.18
663.64
% Of Sales
-
23.72%
10.56%
4.51%
4.96%
7.30%
6.19%
4.70%
7.50%
4.34%
3.98%
EBITDA
-332.54
-859.76
-77.00
955.99
2,182.39
1,101.81
315.74
-141.09
-1,296.49
1,821.20
994.14
EBITDA Margin
-12.91%
-28.92%
-1.53%
11.78%
17.16%
11.62%
1.58%
-0.69%
-6.85%
8.53%
5.50%
Other Income
21.45
27.60
118.20
126.24
405.82
98.38
53.30
71.48
152.16
125.74
159.70
Interest
1,368.95
1,367.29
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
Depreciation
409.11
418.61
341.85
341.61
389.03
391.76
808.77
776.88
740.47
661.23
657.40
PBT
-1,296.07
-2,618.06
-1,570.56
-840.36
911.59
-495.59
-2,504.42
-2,916.45
-3,739.65
-369.03
-878.34
Tax
9.60
7.44
-11.90
-1.56
11.70
-23.61
317.28
144.43
349.32
330.80
185.27
Tax Rate
-0.74%
-0.28%
0.77%
0.40%
1.28%
-4.04%
-3.60%
-4.24%
-7.97%
-233.30%
-16.37%
PAT
-1,305.67
-2,641.78
-1,521.08
-382.15
905.96
607.58
-9,157.69
-3,519.97
-4,723.96
-445.29
-1,296.14
PAT before Minority Interest
-1,286.51
-2,691.39
-1,531.09
-389.18
899.89
607.58
-9,133.36
-3,548.18
-4,731.95
-472.59
-1,316.89
Minority Interest
19.16
49.61
10.01
7.03
6.07
0.00
-24.33
28.21
7.99
27.30
20.75
PAT Margin
-50.70%
-88.86%
-30.27%
-4.71%
7.13%
6.41%
-45.89%
-17.25%
-24.98%
-2.08%
-7.16%
PAT Growth
0.00%
-
-
-
49.11%
-
-
-
-
-
 
EPS
-1.59
-3.21
-1.85
-0.46
1.10
0.74
-11.13
-4.28
-5.74
-0.54
-1.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-10,982.94
-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
Share Capital
1,063.95
1,063.95
1,063.95
1,004.88
1,004.10
747.48
503.57
361.41
361.41
357.97
Total Reserves
-12,046.89
-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
Non-Current Liabilities
1,027.02
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
Secured Loans
803.72
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
Unsecured Loans
38.05
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
Long Term Provisions
93.27
118.46
120.43
127.20
219.18
288.35
274.07
264.72
259.70
131.79
Current Liabilities
16,545.17
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
Trade Payables
1,298.18
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
Other Current Liabilities
5,697.48
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
Short Term Borrowings
8,843.85
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
Short Term Provisions
705.66
739.52
818.58
821.79
558.25
1,573.92
2,200.82
1,473.28
2,273.80
1,200.82
Total Liabilities
6,530.35
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
Net Block
1,323.56
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
Gross Block
3,114.88
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
Accumulated Depreciation
1,654.26
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
Non Current Assets
1,835.80
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
Capital Work in Progress
122.38
228.74
353.24
205.99
232.51
356.11
433.41
306.27
369.37
412.80
Non Current Investment
54.41
57.79
107.78
222.69
126.31
15.22
3.72
35.69
33.27
21.77
Long Term Loans & Adv.
129.31
124.59
148.86
199.63
617.07
327.81
422.34
1,365.51
863.66
1,523.74
Other Non Current Assets
206.14
463.06
577.63
730.10
342.88
504.00
416.33
542.93
433.33
764.64
Current Assets
4,694.55
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
Current Investments
0.00
0.00
0.00
481.10
267.04
250.44
702.96
0.00
63.98
945.12
Inventories
2,055.59
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
Sundry Debtors
1,364.54
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
Cash & Bank
82.33
74.62
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48
2,685.96
Other Current Assets
1,192.09
477.45
1,003.48
214.51
897.98
5,776.46
5,599.47
4,924.73
4,881.77
3,078.97
Short Term Loans & Adv.
1,002.65
1,167.75
914.92
1,042.44
783.58
2,934.53
4,343.25
832.28
1,001.62
904.46
Net Current Assets
-11,850.62
-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
Total Assets
6,530.35
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-929.04
1,266.74
-109.44
1,601.91
-739.20
1,119.20
567.86
555.69
838.65
1,214.13
PBT
-2,683.95
-1,542.99
-390.74
911.59
583.97
-2,504.42
-2,916.45
-3,739.65
-369.03
-878.34
Adjustment
2,357.40
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
Changes in Working Capital
-594.89
894.01
-1,267.74
-799.29
-2,350.57
1,037.02
-371.19
1,003.56
-1,219.86
74.15
Cash after chg. in Working capital
-921.44
1,257.04
-168.82
1,663.50
-763.02
1,328.52
550.05
537.83
926.81
1,271.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.60
9.70
59.38
-61.59
23.82
-209.32
17.81
17.86
-88.16
-57.48
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
-32.46
125.15
-133.46
-643.35
6,548.70
-787.40
-472.89
-329.15
-648.18
-827.65
Net Fixed Assets
-120.54
-208.02
-240.63
-613.03
-394.74
-19.32
254.93
-199.97
-308.32
-110.44
Net Investments
229.32
873.31
762.76
-929.47
-1.00
4,978.53
822.91
262.64
-970.55
-252.47
Others
-141.24
-540.14
-655.59
899.15
6,944.44
-5,746.61
-1,550.73
-391.82
630.69
-464.74
Cash from Financing Activity
969.24
-1,898.34
492.38
-1,249.02
-5,656.23
-198.84
360.00
-901.17
-249.00
-464.41
Net Cash Inflow / Outflow
7.74
-506.45
249.48
-290.46
153.27
132.96
454.97
-674.63
-58.53
-77.93
Opening Cash & Equivalents
74.62
581.07
336.12
626.58
2,540.21
2,448.01
1,959.12
2,632.48
2,685.96
2,739.32
Closing Cash & Equivalent
82.33
74.62
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48
2,685.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-20.65
-15.97
-13.19
-13.73
-15.12
-24.62
-2.22
1.72
27.90
36.60
ROA
-34.95%
-15.32%
-3.34%
8.22%
3.86%
-35.13%
-11.93%
-15.36%
-1.54%
-4.53%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-179.74%
-8.24%
-20.12%
ROCE
-50.56%
-6.76%
25.59%
53.94%
26.27%
-49.69%
-8.14%
-14.40%
8.01%
1.28%
Fixed Asset Turnover
0.99
1.88
3.35
5.90
1.07
1.19
1.23
1.25
1.55
1.48
Receivable days
199.21
176.73
148.69
88.17
101.41
49.76
48.47
77.65
74.09
65.88
Inventory Days
305.07
215.76
146.05
86.03
113.26
67.62
83.16
104.63
93.40
114.46
Payable days
193.71
184.39
195.72
143.68
175.93
98.30
92.82
102.49
102.21
94.65
Cash Conversion Cycle
310.58
208.09
99.02
30.52
38.74
19.09
38.82
79.80
65.28
85.69
Total Debt/Equity
-1.20
-1.36
-1.71
-1.61
-1.50
-1.95
-31.15
48.65
2.83
1.88
Interest Cover
-0.96
-0.22
0.75
1.71
1.45
-3.27
-0.64
-1.36
0.91
0.18

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.