Nifty
:
11504.95
Sensex
:
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)
Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Suzlon Energy Ltd.

Electric Equipment

Rating :
37/99

BSE: 532667 | NSE: SUZLON

NSE BSE
3.10
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3.25
  •  3.25
  •  3.10
  •  3.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33737069
  •  1058.23
  •  6.05
  •  1.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,558.14
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,612.66
  • N/A
  • -0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.94%
  • 21.02%
  • 38.45%
  • FII
  • DII
  • Others
  • 2.93%
  • 1.59%
  • 17.07%

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
  • 1.47
  • -0.53
  • -0.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.34
  • 39.98
  • 49.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
522.93
843.22
-37.98%
655.10
1,444.86
-54.66%
665.52
1,097.48
-39.36%
809.01
1,204.86
-32.85%
Expenses
431.96
801.53
-46.11%
1,021.65
1,429.98
-28.55%
834.15
1,024.89
-18.61%
1,175.25
1,437.35
-18.23%
EBITDA
90.97
41.69
118.21%
-366.55
14.88
-
-168.63
72.59
-
-366.24
-232.49
-
EBIDTM
17.40%
4.94%
-55.95%
1.03%
-25.34%
6.61%
-45.27%
-19.30%
Other Income
5.29
7.87
-32.78%
3.79
98.88
-96.17%
7.47
234.47
-96.81%
8.44
17.03
-50.44%
Interest
407.82
303.45
34.39%
341.14
282.03
20.96%
422.63
335.09
26.12%
300.07
324.84
-7.63%
Depreciation
70.81
73.41
-3.54%
114.11
87.29
30.73%
155.25
82.48
88.23%
75.84
88.09
-13.91%
PBT
-397.24
-335.28
-
-828.78
-288.88
-
-742.06
-49.62
-
-777.83
-628.39
-
Tax
1.10
1.42
-22.54%
5.36
4.54
18.06%
0.97
-11.00
-
-0.31
-2.63
-
PAT
-398.34
-336.70
-
-834.14
-293.42
-
-743.03
-38.62
-
-777.52
-625.76
-
PATM
-76.17%
-39.93%
-127.33%
-20.31%
-111.65%
-3.52%
-96.11%
-51.94%
EPS
-0.52
-0.44
-
-1.08
-0.38
-
-0.96
-0.05
-
-1.01
-0.81
-

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
2,652.56
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
-42.22%
-40.84%
-38.09%
-36.17%
34.07%
-52.47%
-2.20%
7.87%
-11.45%
18.07%
 
Cost Of Goods Sold
1,633.97
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
1,018.59
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
38.40%
36.98%
40.33%
36.97%
40.67%
40.91%
31.75%
29.25%
27.88%
34.11%
31.16%
Total Expenditure
3,463.01
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
-810.45
-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
-30.55%
-28.92%
-1.53%
11.78%
17.16%
11.62%
1.58%
-0.69%
-6.85%
8.53%
5.50%
Other Income
24.99
27.60
118.20
126.24
405.82
98.38
53.30
71.48
152.16
125.74
159.70
Interest
1,471.66
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
416.01
418.61
341.85
341.61
389.03
391.76
808.77
776.88
740.47
661.23
657.40
PBT
-2,745.91
-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
7.12
7.44
-11.90
-1.56
11.70
-23.61
317.28
144.43
349.32
330.80
185.27
Tax Rate
-0.26%
-0.28%
0.77%
0.40%
1.28%
-4.04%
-3.60%
-4.24%
-7.97%
-233.30%
-16.37%
PAT
-2,753.03
-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
-2,704.20
-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
48.83
49.61
10.01
7.03
6.07
0.00
-24.33
28.21
7.99
27.30
20.75
PAT Margin
-103.79%
-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
-3.57
-3.42
-1.97
-0.50
1.17
0.79
-11.87
-4.56
-6.12
-0.58
-1.68

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

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Suzlon Energy - Quarterly Results
    29th Aug 2020, 00:44 AM

    Read More
  • Suzlon Energy gets nod to issue non-convertible debentures
    25th Aug 2020, 12:39 PM

    However, the company's board of directors have deferred approval of financial results for June quarter till August 28, 2020

    Read More
  • Suzlon Energy completes debt restructuring process
    1st Jul 2020, 14:28 PM

    The debt restructuring process has been completed with unanimous approval of secured lenders

    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.