Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Electric Equipment

Rating :
53/99

BSE: 532667 | NSE: SUZLON

7.55
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 7.80
  • 7.85
  • 7.45
  • 7.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70665554
  •  5389.65
  •  13.10
  •  5.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,371.02
  • 3.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,967.03
  • N/A
  • 2.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 14.92%
  • 17.79%
  • 43.98%
  • FII
  • DII
  • Others
  • 6.29%
  • 3.20%
  • 13.82%

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
  • -0.27
  • -0.22
  • 0.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -60.75
  • -117.42
  • -233.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,380.68
1,141.78
20.92%
2,474.47
1,136.00
117.82%
1,609.91
954.99
68.58%
1,355.62
731.80
85.24%
Expenses
1,166.44
987.71
18.10%
2,282.48
1,024.83
122.72%
1,365.41
819.32
66.65%
1,163.56
620.13
87.63%
EBITDA
214.24
154.07
39.05%
191.99
111.17
72.70%
244.50
135.67
80.22%
192.06
111.67
71.99%
EBIDTM
15.52%
13.49%
7.76%
9.79%
15.19%
14.21%
14.17%
15.26%
Other Income
2.79
6.83
-59.15%
28.89
89.95
-67.88%
46.65
4.53
929.80%
46.65
4.90
852.04%
Interest
151.19
181.41
-16.66%
176.43
196.57
-10.25%
186.37
194.51
-4.18%
190.31
197.36
-3.57%
Depreciation
58.63
57.92
1.23%
77.42
62.05
24.77%
63.24
56.58
11.77%
61.26
68.94
-11.14%
PBT
2,476.30
4.69
52,699.57%
-32.97
-58.91
-
41.54
-110.89
-
-12.86
672.01
-
Tax
43.75
1.39
3,047.48%
159.95
1.11
14,309.91%
4.77
0.25
1,808.00%
0.48
2.17
-77.88%
PAT
2,432.55
3.30
73,613.64%
-192.92
-60.02
-
36.77
-111.14
-
-13.34
669.84
-
PATM
176.18%
0.29%
-7.80%
-5.28%
2.28%
-11.64%
-0.98%
91.53%
EPS
2.49
-0.03
-
-0.22
-0.07
-
0.04
-0.14
-
-0.01
0.82
-

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
6,820.68
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
72.04%
12.54%
-40.84%
-38.09%
-36.17%
34.07%
-52.47%
-2.20%
7.87%
-11.45%
 
Cost Of Goods Sold
4,573.37
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
2,247.31
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
32.95%
52.86%
36.98%
40.33%
36.97%
40.67%
40.91%
31.75%
29.25%
27.88%
34.11%
Total Expenditure
5,977.89
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
842.79
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
12.36%
15.97%
-28.92%
-1.53%
11.78%
17.16%
11.62%
1.58%
-0.69%
-6.85%
8.53%
Other Income
124.98
19.87
27.60
118.20
126.24
405.82
98.38
53.30
71.48
152.16
125.74
Interest
704.30
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
260.55
258.38
418.61
341.85
341.61
389.03
391.76
808.77
776.88
740.47
661.23
PBT
2,472.01
-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
208.95
4.63
7.44
-11.90
-1.56
11.70
-23.61
317.28
144.43
349.32
330.80
Tax Rate
8.45%
4.41%
-0.28%
0.77%
0.40%
1.28%
-4.04%
-3.60%
-4.24%
-7.97%
-233.30%
PAT
2,263.06
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
2,266.88
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
3.82
0.59
49.61
10.01
7.03
6.07
0.00
-24.33
28.21
7.99
27.30
PAT Margin
33.18%
3.02%
-88.86%
-30.27%
-4.71%
7.13%
6.41%
-45.89%
-17.25%
-24.98%
-2.08%
PAT Growth
350.83%
-
-
-
-
49.11%
-
-
-
-
 
EPS
2.31
0.10
-2.70
-1.55
-0.39
0.93
0.62
-9.36
-3.60
-4.83
-0.45

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
333.25
193.71
184.39
195.72
143.68
175.93
98.30
92.82
102.49
102.21
Cash Conversion Cycle
36.72
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.