Nifty
:
25112.40
Sensex
:
82408.17
319.15 (1.29%)
1046.30 (1.29%)
Nifty
Sensex
:
:
25112.40
82408.17
319.15 (1.29%)
1046.30 (1.29%)

Suzlon Energy Ltd.

Electric Equipment

Rating :
60/99

BSE: 532667 | NSE: SUZLON

NSE BSE
63.23
20-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  62.56
  •  64.48
  •  62.42
  •  62.53
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  155351419
  •  9864835207.57
  •  86.04
  •  46.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 86,714.11
  • 41.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 85,884.61
  • N/A
  • 14.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 13.25%
  • 11.87%
  • 38.71%
  • FII
  • DII
  • Others
  • 23.04%
  • 6.17%
  • 6.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.57
  • 17.04
  • -0.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.54
  • -
  • 4.43

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.13
  • 5.43
  • 67.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.23
  • 6.97
  • 12.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -56.33
  • -119.15
  • 44.90

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
0.5
1.52
1.67
2.17
P/E Ratio
126.46
41.60
37.86
29.14
Revenue
6497
10851
17881
22670
EBITDA
1038
2982
3905
Net Income
660
2072
2421
2951
ROA
10.4
26.4
23.4
P/B Ratio
23.86
10.83
7.95
ROE
26.31
34.88
30.82
FCFF
-230
668
693
FCFF Yield
-0.25
0.74
0.77
Net Debt
-325
-900
-1438
BVPS
2.65
5.84
7.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
3,789.94
2,196.21
72.57%
2,974.83
1,560.47
90.64%
2,103.38
1,421.43
47.98%
2,021.59
1,350.98
49.64%
Expenses
3,127.42
1,838.80
70.08%
2,475.32
1,313.24
88.49%
1,809.20
1,196.39
51.22%
1,654.24
1,152.18
43.57%
EBITDA
662.52
357.41
85.37%
499.51
247.23
102.04%
294.18
225.04
30.72%
367.35
198.80
84.78%
EBIDTM
17.48%
16.27%
16.79%
15.84%
13.99%
15.83%
18.17%
14.72%
Other Income
66.19
11.22
489.93%
27.53
9.64
185.58%
17.85
7.26
145.87%
25.49
10.70
138.22%
Interest
84.72
44.31
91.20%
69.53
14.28
386.90%
56.03
43.70
28.22%
44.52
62.03
-28.23%
Depreciation
92.75
44.38
108.99%
66.18
39.46
67.71%
54.42
51.17
6.35%
45.84
54.59
-16.03%
PBT
551.24
252.87
117.99%
391.33
203.13
92.65%
201.58
102.44
96.78%
302.48
101.05
199.34%
Tax
-629.74
-1.25
-
3.57
0.09
3,866.67%
0.98
0.15
553.33%
0.19
0.15
26.67%
PAT
1,180.98
254.12
364.73%
387.76
203.04
90.98%
200.60
102.29
96.11%
302.29
100.90
199.59%
PATM
31.16%
11.57%
13.03%
13.01%
9.54%
7.20%
14.95%
7.47%
EPS
0.87
0.19
357.89%
0.28
0.15
86.67%
0.15
0.08
87.50%
0.22
0.08
175.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
10,889.74
6,529.09
5,970.53
6,581.78
3,345.72
2,972.85
5,024.69
8,116.20
12,714.37
9,483.48
19,954.44
Net Sales Growth
66.79%
9.36%
-9.29%
96.72%
12.54%
-40.84%
-38.09%
-36.17%
34.07%
-52.47%
 
Cost Of Goods Sold
6,886.60
3,982.13
3,782.66
4,331.56
1,577.27
1,873.51
2,998.35
5,115.71
7,542.89
5,603.78
13,618.67
Gross Profit
4,003.14
2,546.96
2,187.87
2,250.22
1,768.45
1,099.34
2,026.34
3,000.49
5,171.48
3,879.70
6,335.77
GP Margin
36.76%
39.01%
36.64%
34.19%
52.86%
36.98%
40.33%
36.97%
40.67%
40.91%
31.75%
Total Expenditure
9,066.18
5,500.47
5,148.58
5,753.50
2,811.44
3,832.61
5,101.69
7,160.21
10,531.98
8,381.67
19,638.70
Power & Fuel Cost
-
58.79
61.54
57.59
45.05
61.04
57.10
59.36
71.44
60.26
70.04
% Of Sales
-
0.90%
1.03%
0.87%
1.35%
2.05%
1.14%
0.73%
0.56%
0.64%
0.35%
Employee Cost
-
702.90
609.22
545.36
553.21
796.25
874.16
804.68
1,046.48
959.09
2,227.46
% Of Sales
-
10.77%
10.20%
8.29%
16.53%
26.78%
17.40%
9.91%
8.23%
10.11%
11.16%
Manufacturing Exp.
-
345.51
357.14
402.32
194.39
131.78
259.19
311.06
481.42
348.28
531.77
% Of Sales
-
5.29%
5.98%
6.11%
5.81%
4.43%
5.16%
3.83%
3.79%
3.67%
2.66%
General & Admin Exp.
-
243.92
206.87
175.29
180.69
234.18
293.60
320.96
401.38
381.08
982.40
% Of Sales
-
3.74%
3.46%
2.66%
5.40%
7.88%
5.84%
3.95%
3.16%
4.02%
4.92%
Selling & Distn. Exp.
-
17.20
17.87
68.79
37.14
30.74
88.45
182.32
357.93
336.48
972.35
% Of Sales
-
0.26%
0.30%
1.05%
1.11%
1.03%
1.76%
2.25%
2.82%
3.55%
4.87%
Miscellaneous Exp.
-
150.02
113.28
172.59
223.69
705.11
530.84
366.12
630.44
692.70
972.35
% Of Sales
-
2.30%
1.90%
2.62%
6.69%
23.72%
10.56%
4.51%
4.96%
7.30%
6.19%
EBITDA
1,823.56
1,028.62
821.95
828.28
534.28
-859.76
-77.00
955.99
2,182.39
1,101.81
315.74
EBITDA Margin
16.75%
15.75%
13.77%
12.58%
15.97%
-28.92%
-1.53%
11.78%
17.16%
11.62%
1.58%
Other Income
137.06
38.68
29.60
83.36
19.87
27.60
118.20
126.24
405.82
98.38
53.30
Interest
254.80
164.32
420.76
734.52
996.26
1,367.29
1,269.91
1,580.98
1,287.59
1,304.02
2,064.69
Depreciation
259.19
189.60
259.68
259.84
258.38
418.61
341.85
341.61
389.03
391.76
808.77
PBT
1,446.63
713.38
171.11
-82.72
-700.49
-2,618.06
-1,570.56
-840.36
911.59
-495.59
-2,504.42
Tax
-625.00
-0.86
4.42
166.59
4.63
7.44
-11.90
-1.56
11.70
-23.61
317.28
Tax Rate
-43.20%
-0.13%
0.15%
41647.50%
4.41%
-0.28%
0.77%
0.40%
1.28%
-4.04%
-3.60%
PAT
2,071.63
660.35
2,849.01
-189.23
100.93
-2,641.78
-1,521.08
-382.15
905.96
607.58
-9,157.69
PAT before Minority Interest
2,071.63
660.35
2,887.29
-166.19
100.34
-2,691.39
-1,531.09
-389.18
899.89
607.58
-9,133.36
Minority Interest
0.00
0.00
-38.28
-23.04
0.59
49.61
10.01
7.03
6.07
0.00
-24.33
PAT Margin
19.02%
10.11%
47.72%
-2.88%
3.02%
-88.86%
-30.27%
-4.71%
7.13%
6.41%
-45.89%
PAT Growth
213.72%
-76.82%
-
-
-
-
-
-
49.11%
-
 
EPS
1.52
0.48
2.09
-0.14
0.07
-1.94
-1.11
-0.28
0.66
0.45
-6.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,920.31
1,099.14
-3,525.73
-3,343.03
-10,982.94
-8,497.61
-6,966.85
-6,841.33
-7,533.17
-7,316.36
Share Capital
2,721.72
2,454.40
1,843.49
1,701.60
1,063.95
1,063.95
1,063.95
1,004.88
1,004.10
747.48
Total Reserves
1,169.45
-1,355.26
-5,601.06
-5,289.46
-12,046.89
-9,561.56
-8,079.54
-7,904.41
-8,593.38
-9,871.73
Non-Current Liabilities
246.09
1,723.25
5,784.79
6,188.02
1,027.02
6,424.79
7,921.45
5,233.66
9,595.36
11,826.56
Secured Loans
49.87
1,508.99
3,289.36
3,875.20
803.72
6,210.68
6,532.23
3,141.04
7,560.05
8,537.50
Unsecured Loans
0.00
8.28
2,303.08
2,152.00
38.05
33.46
1,183.48
1,699.94
1,664.57
2,249.08
Long Term Provisions
165.38
168.18
130.43
82.51
93.27
118.46
120.43
127.20
219.18
288.35
Current Liabilities
3,008.85
2,700.79
4,234.40
3,813.78
16,545.17
10,949.21
10,155.78
13,759.09
7,661.03
17,157.64
Trade Payables
1,795.78
894.64
1,840.49
1,581.99
1,298.18
2,175.19
2,526.60
4,812.25
2,969.88
4,556.22
Other Current Liabilities
619.29
1,193.28
1,710.00
1,517.31
5,697.48
4,654.71
2,921.15
6,048.67
2,238.01
6,451.74
Short Term Borrowings
40.24
42.03
26.79
175.34
8,843.85
3,379.79
3,889.45
2,076.38
1,894.89
4,575.76
Short Term Provisions
553.54
570.84
657.12
539.14
705.66
739.52
818.58
821.79
558.25
1,573.92
Total Liabilities
7,175.25
5,523.18
6,457.38
6,601.09
6,530.35
8,870.91
11,120.57
12,160.10
9,723.22
21,731.45
Net Block
859.45
836.93
1,028.44
1,133.40
1,323.56
1,482.39
1,422.07
1,631.15
1,573.08
5,843.43
Gross Block
2,710.92
2,611.86
3,140.04
3,152.26
3,114.88
2,865.88
2,471.60
2,371.44
1,938.71
15,797.76
Accumulated Depreciation
1,851.47
1,774.93
2,111.60
2,018.86
1,791.32
1,383.49
1,049.53
740.29
365.63
9,954.33
Non Current Assets
1,887.56
1,345.53
1,372.51
1,803.17
1,835.80
2,356.57
2,609.58
2,989.56
2,891.85
7,046.57
Capital Work in Progress
19.72
6.00
19.63
107.45
122.38
228.74
353.24
205.99
232.51
356.11
Non Current Investment
0.03
0.03
0.03
72.59
54.41
57.79
107.78
222.69
126.31
15.22
Long Term Loans & Adv.
96.35
61.53
113.27
129.88
129.31
124.59
148.86
199.63
617.07
327.81
Other Non Current Assets
885.00
411.83
180.28
327.21
206.14
463.06
577.63
730.10
342.88
504.00
Current Assets
5,287.69
4,142.18
5,019.11
4,797.92
4,694.55
6,514.34
8,510.99
9,170.54
6,831.37
14,684.88
Current Investments
8.35
0.00
0.00
0.00
0.00
0.00
0.00
481.10
267.04
250.44
Inventories
2,292.29
1,827.13
2,207.90
2,172.76
2,055.59
2,913.93
3,026.37
3,468.84
2,524.65
3,360.78
Sundry Debtors
1,829.58
1,170.44
1,376.95
1,189.72
1,364.54
1,880.59
2,985.15
3,627.53
2,515.12
2,754.32
Cash & Bank
426.84
367.31
500.43
262.50
82.33
74.62
581.07
336.12
626.58
2,542.88
Other Current Assets
730.63
159.79
203.29
177.65
1,192.09
1,645.20
1,918.40
1,256.95
897.98
5,776.46
Short Term Loans & Adv.
554.10
617.51
730.54
995.29
1,002.65
1,167.75
914.92
1,042.44
783.58
2,934.53
Net Current Assets
2,278.84
1,441.39
784.71
984.14
-11,850.62
-4,434.87
-1,644.79
-4,588.55
-829.66
-2,472.76
Total Assets
7,175.25
5,487.71
6,391.62
6,601.09
6,530.35
8,870.91
11,120.57
12,160.10
9,723.22
21,731.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
79.53
491.08
1,301.90
530.50
-929.04
1,266.74
-109.44
1,601.91
-739.20
1,119.20
PBT
659.49
2,891.71
0.40
104.97
-2,683.95
-1,542.99
-390.74
911.59
583.97
-2,504.42
Adjustment
501.39
-1,866.90
1,135.06
571.55
2,357.40
1,906.02
1,489.66
1,551.20
1,003.58
2,795.92
Changes in Working Capital
-1,061.04
-518.80
157.01
-159.41
-594.89
894.01
-1,267.74
-799.29
-2,350.57
1,037.02
Cash after chg. in Working capital
99.84
506.01
1,292.47
517.11
-921.44
1,257.04
-168.82
1,663.50
-763.02
1,328.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.31
-14.93
9.43
13.39
-7.60
9.70
59.38
-61.59
23.82
-209.32
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
-151.55
84.91
-18.43
-23.73
-32.46
125.15
-133.46
-643.35
6,548.70
-787.40
Net Fixed Assets
-82.71
317.62
1,152.56
-3.60
-97.24
-208.02
-240.63
-613.03
-394.74
-19.32
Net Investments
-2.56
-1.92
70.69
-6.05
229.32
873.31
762.76
-929.47
-1.00
4,978.53
Others
-66.28
-230.79
-1,241.68
-14.08
-164.54
-540.14
-655.59
899.15
6,944.44
-5,746.61
Cash from Financing Activity
131.63
-708.91
-1,044.95
-326.60
969.24
-1,898.34
492.38
-1,249.02
-5,656.23
-198.84
Net Cash Inflow / Outflow
59.61
-132.92
238.52
180.17
7.74
-506.45
249.48
-290.46
153.27
132.96
Opening Cash & Equivalents
367.31
500.43
262.50
82.33
74.62
581.07
336.12
626.58
2,540.21
2,448.01
Closing Cash & Equivalent
426.84
367.31
500.43
262.50
82.33
74.62
581.07
336.12
626.58
2,542.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
2.86
0.90
-3.74
-3.87
-20.65
-15.97
-13.19
-13.73
-15.12
-24.62
ROA
10.40%
48.20%
-2.55%
1.53%
-34.95%
-15.32%
-3.34%
8.22%
3.86%
-35.13%
ROE
26.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
23.42%
112.88%
23.04%
38.85%
-50.56%
-6.76%
25.59%
53.94%
26.27%
-49.69%
Fixed Asset Turnover
2.45
2.08
2.09
1.07
0.99
1.88
3.35
5.90
1.07
1.19
Receivable days
83.86
77.87
71.17
139.33
199.21
176.73
148.69
88.17
101.41
49.76
Inventory Days
115.15
123.34
121.47
230.65
305.07
215.76
146.05
86.03
113.26
67.62
Payable days
123.30
131.96
144.20
333.25
193.71
184.39
195.72
143.68
175.93
98.30
Cash Conversion Cycle
75.70
69.24
48.44
36.72
310.58
208.09
99.02
30.52
38.74
19.09
Total Debt/Equity
0.03
1.73
-1.70
-1.91
-1.20
-1.36
-1.71
-1.61
-1.50
-1.95
Interest Cover
5.01
7.87
1.00
1.11
-0.96
-0.22
0.75
1.71
1.45
-3.27

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Suzlon Group secures third successive order from AMPIN Energy Transition
    20th Jun 2025, 10:52 AM

    Together, Suzlon and AMPIN are playing a pivotal role in making green power both accessible and affordable for Indian businesses

    Read More
  • Suzlon Energy reports over 4-fold jump in Q4 consolidated net profit
    30th May 2025, 11:20 AM

    The total consolidated income of the company increased by 73.29% at Rs 3825.19 crore for Q4FY25

    Read More
  • Suzlon secures new order from NTPC Green Energy
    23rd Apr 2025, 12:00 PM

    This win strengthens Suzlon's undisputed market leadership and commitment to sustainable, large-scale growth

    Read More
  • Suzlon secures 100.8 MW EPC wind power order from Sunsure Energy
    17th Apr 2025, 14:09 PM

    The project is set to be executed in Maharashtra’s Jath region

    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.