Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Electric Equipment

Rating :
31/99

BSE: 532667 | NSE: SUZLON

6.95
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  7.35
  •  7.40
  •  6.95
  •  7.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79388171
  •  5627.57
  •  9.45
  •  2.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,146.94
  • 59.00
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,201.46
  • N/A
  • -0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 16.52%
  • 18.16%
  • 41.58%
  • FII
  • DII
  • Others
  • 4.08%
  • 6.37%
  • 13.29%

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
  • 1.10
  • -0.61
  • -0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -62.21
  • -120.73
  • -205.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,136.00
655.10
73.41%
954.99
665.52
43.50%
731.80
809.01
-9.54%
522.93
843.22
-37.98%
Expenses
1,024.83
1,021.65
0.31%
819.32
834.15
-1.78%
620.13
1,175.25
-47.23%
431.96
801.53
-46.11%
EBITDA
111.17
-366.55
-
135.67
-168.63
-
111.67
-366.24
-
90.97
41.69
118.21%
EBIDTM
9.79%
-55.95%
14.21%
-25.34%
15.26%
-45.27%
17.40%
4.94%
Other Income
89.95
3.79
2,273.35%
4.53
7.47
-39.36%
4.90
8.44
-41.94%
5.29
7.87
-32.78%
Interest
196.57
341.14
-42.38%
194.51
422.63
-53.98%
197.36
300.07
-34.23%
407.82
303.45
34.39%
Depreciation
62.05
114.11
-45.62%
56.58
155.25
-63.56%
68.94
75.84
-9.10%
70.81
73.41
-3.54%
PBT
-58.91
-828.78
-
-110.89
-742.06
-
672.01
-777.83
-
-397.24
-335.28
-
Tax
1.11
5.36
-79.29%
0.25
0.97
-74.23%
2.17
-0.31
-
1.10
1.42
-22.54%
PAT
-60.02
-834.14
-
-111.14
-743.03
-
669.84
-777.52
-
-398.34
-336.70
-
PATM
-5.28%
-127.33%
-11.64%
-111.65%
91.53%
-96.11%
-76.17%
-39.93%
EPS
-0.07
-1.55
-
-0.14
-1.38
-
0.82
-1.40
-
-0.52
-0.63
-

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
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
18,090.23
Net Sales Growth
12.54%
-40.84%
-38.09%
-36.17%
34.07%
-52.47%
-2.20%
7.87%
-11.45%
18.07%
 
Cost Of Goods Sold
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
12,454.03
Gross Profit
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
5,636.20
GP Margin
52.86%
36.98%
40.33%
36.97%
40.67%
40.91%
31.75%
29.25%
27.88%
34.11%
31.16%
Total Expenditure
2,896.24
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
449.48
-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
13.43%
-28.92%
-1.53%
11.78%
17.16%
11.62%
1.58%
-0.69%
-6.85%
8.53%
5.50%
Other Income
104.67
27.60
118.20
126.24
405.82
98.38
53.30
71.48
152.16
125.74
159.70
Interest
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
1,374.78
Depreciation
258.38
418.61
341.85
341.61
389.03
391.76
808.77
776.88
740.47
661.23
657.40
PBT
104.97
-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
4.63
7.44
-11.90
-1.56
11.70
-23.61
317.28
144.43
349.32
330.80
185.27
Tax Rate
4.41%
-0.28%
0.77%
0.40%
1.28%
-4.04%
-3.60%
-4.24%
-7.97%
-233.30%
-16.37%
PAT
100.34
-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
100.93
-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
0.59
49.61
10.01
7.03
6.07
0.00
-24.33
28.21
7.99
27.30
20.75
PAT Margin
3.00%
-88.86%
-30.27%
-4.71%
7.13%
6.41%
-45.89%
-17.25%
-24.98%
-2.08%
-7.16%
PAT Growth
103.73%
-
-
-
49.11%
-
-
-
-
-
 
EPS
0.11
-2.99
-1.72
-0.43
1.02
0.69
-10.35
-3.98
-5.34
-0.50
-1.47

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

News Update:


  • Suzlon Energy’s consolidated net loss narrows to Rs 57 crore in Q4
    30th Jun 2021, 14:46 PM

    The company has reported a standalone net loss of Rs 221.87 crore for the quarter ended March 31, 2021

    Read More
  • Suzlon Energy bags new order of 252 MW wind power project
    1st Jun 2021, 16:28 PM

    The company has bagged new order from CLP India

    Read More
  • Suzlon Energy gets nod for allotment of 2.36 crore shares post conversion of bonds
    21st May 2021, 14:04 PM

    The board of directors at its meeting approved allotment

    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.