Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Electric Equipment

Rating :
41/99

BSE: 532667 | NSE: SUZLON

7.05
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  6.95
  •  7.15
  •  6.90
  •  6.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16596032
  •  1167.54
  •  9.45
  •  2.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,160.03
  • 12.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,756.04
  • N/A
  • -1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 16.41%
  • 17.50%
  • 43.18%
  • FII
  • DII
  • Others
  • 9.05%
  • 1.40%
  • 12.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.92
  • -23.43
  • -12.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.54
  • -24.53
  • -16.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.35
  • -35.53
  • -62.26

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • -0.66
  • -0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -61.36
  • -119.83
  • -205.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,141.78
522.93
118.34%
1,136.00
655.10
73.41%
954.99
665.52
43.50%
731.80
809.01
-9.54%
Expenses
987.71
431.96
128.66%
1,024.83
1,021.65
0.31%
819.32
834.15
-1.78%
620.13
1,175.25
-47.23%
EBITDA
154.07
90.97
69.36%
111.17
-366.55
-
135.67
-168.63
-
111.67
-366.24
-
EBIDTM
13.49%
17.40%
9.79%
-55.95%
14.21%
-25.34%
15.26%
-45.27%
Other Income
6.83
5.29
29.11%
89.95
3.79
2,273.35%
4.53
7.47
-39.36%
4.90
8.44
-41.94%
Interest
181.41
407.82
-55.52%
196.57
341.14
-42.38%
194.51
422.63
-53.98%
197.36
300.07
-34.23%
Depreciation
57.92
70.81
-18.20%
62.05
114.11
-45.62%
56.58
155.25
-63.56%
68.94
75.84
-9.10%
PBT
4.69
-397.24
-
-58.91
-828.78
-
-110.89
-742.06
-
672.01
-777.83
-
Tax
1.39
1.10
26.36%
1.11
5.36
-79.29%
0.25
0.97
-74.23%
2.17
-0.31
-
PAT
3.30
-398.34
-
-60.02
-834.14
-
-111.14
-743.03
-
669.84
-777.52
-
PATM
0.29%
-76.17%
-5.28%
-127.33%
-11.64%
-111.65%
91.53%
-96.11%
EPS
-0.03
-0.52
-
-0.07
-1.55
-
-0.14
-1.38
-
0.82
-1.40
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
3,964.57
3,345.72
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
Net Sales Growth
49.46%
12.54%
-40.84%
-38.09%
-36.17%
34.07%
-52.47%
-2.20%
7.87%
-11.45%
 
Cost Of Goods Sold
2,067.53
1,577.27
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
Gross Profit
1,897.04
1,768.45
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
GP Margin
47.85%
52.86%
36.98%
40.33%
36.97%
40.67%
40.91%
31.75%
29.25%
27.88%
34.11%
Total Expenditure
3,451.99
2,811.44
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
Power & Fuel Cost
-
45.05
61.04
57.10
59.36
71.44
60.26
70.04
65.34
62.36
79.55
% Of Sales
-
1.35%
2.05%
1.14%
0.73%
0.56%
0.64%
0.35%
0.32%
0.33%
0.37%
Employee Cost
-
553.21
796.25
874.16
804.68
1,046.48
959.09
2,227.46
2,231.37
2,132.70
2,008.61
% Of Sales
-
16.53%
26.78%
17.40%
9.91%
8.23%
10.11%
11.16%
10.94%
11.28%
9.40%
Manufacturing Exp.
-
172.90
131.78
259.19
311.06
481.42
348.28
531.77
861.10
629.67
701.00
% Of Sales
-
5.17%
4.43%
5.16%
3.83%
3.79%
3.67%
2.66%
4.22%
3.33%
3.28%
General & Admin Exp.
-
180.69
234.18
293.60
320.96
401.38
381.08
982.40
851.16
985.22
874.75
% Of Sales
-
5.40%
7.88%
5.84%
3.95%
3.16%
4.02%
4.92%
4.17%
5.21%
4.10%
Selling & Distn. Exp.
-
37.14
30.74
88.45
182.32
357.93
336.48
972.35
1,139.71
1,342.28
873.19
% Of Sales
-
1.11%
1.03%
1.76%
2.25%
2.82%
3.55%
4.87%
5.59%
7.10%
4.09%
Miscellaneous Exp.
-
245.18
705.11
530.84
366.12
630.44
692.70
1,236.01
959.86
1,418.18
873.19
% Of Sales
-
7.33%
23.72%
10.56%
4.51%
4.96%
7.30%
6.19%
4.70%
7.50%
4.34%
EBITDA
512.58
534.28
-859.76
-77.00
955.99
2,182.39
1,101.81
315.74
-141.09
-1,296.49
1,821.20
EBITDA Margin
12.93%
15.97%
-28.92%
-1.53%
11.78%
17.16%
11.62%
1.58%
-0.69%
-6.85%
8.53%
Other Income
106.21
19.87
27.60
118.20
126.24
405.82
98.38
53.30
71.48
152.16
125.74
Interest
769.85
996.26
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
Depreciation
245.49
258.38
418.61
341.85
341.61
389.03
391.76
808.77
776.88
740.47
661.23
PBT
506.90
-700.49
-2,618.06
-1,570.56
-840.36
911.59
-495.59
-2,504.42
-2,916.45
-3,739.65
-369.03
Tax
4.92
4.63
7.44
-11.90
-1.56
11.70
-23.61
317.28
144.43
349.32
330.80
Tax Rate
0.97%
4.41%
-0.28%
0.77%
0.40%
1.28%
-4.04%
-3.60%
-4.24%
-7.97%
-233.30%
PAT
501.98
100.93
-2,641.78
-1,521.08
-382.15
905.96
607.58
-9,157.69
-3,519.97
-4,723.96
-445.29
PAT before Minority Interest
475.50
100.34
-2,691.39
-1,531.09
-389.18
899.89
607.58
-9,133.36
-3,548.18
-4,731.95
-472.59
Minority Interest
-26.48
0.59
49.61
10.01
7.03
6.07
0.00
-24.33
28.21
7.99
27.30
PAT Margin
12.66%
3.02%
-88.86%
-30.27%
-4.71%
7.13%
6.41%
-45.89%
-17.25%
-24.98%
-2.08%
PAT Growth
118.23%
-
-
-
-
49.11%
-
-
-
-
 
EPS
0.56
0.11
-2.97
-1.71
-0.43
1.02
0.68
-10.29
-3.95
-5.31
-0.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
-3,343.03
-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
Share Capital
1,701.60
1,063.95
1,063.95
1,063.95
1,004.88
1,004.10
747.48
503.57
361.41
361.41
Total Reserves
-5,289.46
-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
Non-Current Liabilities
6,188.02
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
Secured Loans
5,838.15
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
Unsecured Loans
189.05
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
Long Term Provisions
82.51
93.27
118.46
120.43
127.20
219.18
288.35
274.07
264.72
259.70
Current Liabilities
3,813.78
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
Trade Payables
1,581.99
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
Other Current Liabilities
1,517.31
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
Short Term Borrowings
175.34
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
Short Term Provisions
539.14
705.66
739.52
818.58
821.79
558.25
1,573.92
2,200.82
1,473.28
2,273.80
Total Liabilities
6,601.09
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
Net Block
1,133.40
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
Gross Block
3,152.26
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
Accumulated Depreciation
2,018.86
1,791.32
1,383.49
1,049.53
740.29
365.63
9,954.33
4,107.51
3,427.15
2,559.26
Non Current Assets
1,753.58
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
Capital Work in Progress
107.45
122.38
228.74
353.24
205.99
232.51
356.11
433.41
306.27
369.37
Non Current Investment
55.64
54.41
57.79
107.78
222.69
126.31
15.22
3.72
35.69
33.27
Long Term Loans & Adv.
129.88
129.31
124.59
148.86
199.63
617.07
327.81
422.34
1,365.51
863.66
Other Non Current Assets
327.21
206.14
463.06
577.63
730.10
342.88
504.00
416.33
542.93
433.33
Current Assets
4,847.51
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
Current Investments
0.00
0.00
0.00
0.00
481.10
267.04
250.44
702.96
0.00
63.98
Inventories
2,172.76
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
Sundry Debtors
1,189.72
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
Cash & Bank
262.50
82.33
74.62
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48
Other Current Assets
1,222.53
189.44
477.45
1,003.48
1,256.95
897.98
5,776.46
5,599.47
4,924.73
4,881.77
Short Term Loans & Adv.
995.29
1,002.65
1,167.75
914.92
1,042.44
783.58
2,934.53
4,343.25
832.28
1,001.62
Net Current Assets
1,033.73
-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
Total Assets
6,601.09
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
530.50
-929.04
1,266.74
-109.44
1,601.91
-739.20
1,119.20
567.86
555.69
838.65
PBT
104.97
-2,683.95
-1,542.99
-390.74
911.59
583.97
-2,504.42
-2,916.45
-3,739.65
-369.03
Adjustment
571.55
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
Changes in Working Capital
-159.41
-594.89
894.01
-1,267.74
-799.29
-2,350.57
1,037.02
-371.19
1,003.56
-1,219.86
Cash after chg. in Working capital
517.11
-921.44
1,257.04
-168.82
1,663.50
-763.02
1,328.52
550.05
537.83
926.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
13.39
-7.60
9.70
59.38
-61.59
23.82
-209.32
17.81
17.86
-88.16
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
-23.73
-32.46
125.15
-133.46
-643.35
6,548.70
-787.40
-472.89
-329.15
-648.18
Net Fixed Assets
-13.85
-97.24
-208.02
-240.63
-613.03
-394.74
-19.32
254.93
-199.97
-308.32
Net Investments
3.34
229.32
873.31
762.76
-929.47
-1.00
4,978.53
822.91
262.64
-970.55
Others
-13.22
-164.54
-540.14
-655.59
899.15
6,944.44
-5,746.61
-1,550.73
-391.82
630.69
Cash from Financing Activity
-326.60
969.24
-1,898.34
492.38
-1,249.02
-5,656.23
-198.84
360.00
-901.17
-249.00
Net Cash Inflow / Outflow
180.17
7.74
-506.45
249.48
-290.46
153.27
132.96
454.97
-674.63
-58.53
Opening Cash & Equivalents
82.33
74.62
581.07
336.12
626.58
2,540.21
2,448.01
1,959.12
2,632.48
2,685.96
Closing Cash & Equivalent
262.50
82.33
74.62
581.07
336.12
626.58
2,542.88
2,448.01
1,959.12
2,632.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
-4.22
-20.65
-15.97
-13.19
-13.73
-15.12
-24.62
-2.22
1.72
27.90
ROA
1.53%
-34.95%
-15.32%
-3.34%
8.22%
3.86%
-35.13%
-11.93%
-15.36%
-1.54%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-179.74%
-8.24%
ROCE
38.85%
-50.56%
-6.76%
25.59%
53.94%
26.27%
-49.69%
-8.14%
-14.40%
8.01%
Fixed Asset Turnover
1.07
0.99
1.88
3.35
5.90
1.07
1.19
1.23
1.25
1.55
Receivable days
139.33
199.21
176.73
148.69
88.17
101.41
49.76
48.47
77.65
74.09
Inventory Days
230.65
305.07
215.76
146.05
86.03
113.26
67.62
83.16
104.63
93.40
Payable days
197.80
193.71
184.39
195.72
143.68
175.93
98.30
92.82
102.49
102.21
Cash Conversion Cycle
172.17
310.58
208.09
99.02
30.52
38.74
19.09
38.82
79.80
65.28
Total Debt/Equity
-1.91
-1.20
-1.36
-1.71
-1.61
-1.50
-1.95
-31.15
48.65
2.83
Interest Cover
1.11
-0.96
-0.22
0.75
1.71
1.45
-3.27
-0.64
-1.36
0.91

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.