Sunedison Infrastructure Ltd

About [ edit ]

Sunedison Infrastructure is engaged in the business of rendering engineering, procurement and construction services in respect of solar power plants, setting up of solar power plants, solar water pumps, generating power and also rendering other related services.

  • Market Cap 28.0 Cr.
  • Current Price 62.3
  • High / Low 124 / 8.98
  • Stock P/E
  • Book Value -22.4
  • Dividend Yield 0.00 %
  • ROCE -79.9 %
  • ROE %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Company has high debtors of 178.81 days.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
0.00 0.00 0.00 0.00 57.45 5.86 7.50 18.27 18.31 4.17 33.53 17.70
0.05 0.04 0.03 0.03 57.68 5.59 13.56 18.15 24.70 8.80 29.90 19.75
Operating Profit -0.05 -0.04 -0.03 -0.03 -0.23 0.27 -6.06 0.12 -6.39 -4.63 3.63 -2.05
OPM % -0.40% 4.61% -80.80% 0.66% -34.90% -111.03% 10.83% -11.58%
Other Income 0.00 0.00 0.08 0.08 0.94 0.02 0.04 0.13 0.60 0.59 0.40 0.49
Interest 0.00 0.00 0.00 0.00 0.06 0.25 0.41 0.66 0.78 0.52 0.53 0.32
Depreciation 0.00 0.00 0.00 0.00 0.01 0.02 0.07 0.09 -0.05 0.09 0.09 0.11
Profit before tax -0.05 -0.04 0.05 0.05 0.64 0.02 -6.50 -0.50 -6.52 -4.65 3.41 -1.99
Tax % 40.00% 0.00% 0.00% 0.00% 78.12% 50.00% 0.00% 0.00% 0.15% 0.00% 0.00% 0.00%
Net Profit -0.02 -0.04 0.05 0.05 0.14 0.01 -6.50 -0.50 -6.51 -4.65 3.41 -1.99
EPS in Rs -0.04 -0.09 0.11 0.11 0.31 0.02 -14.48 -1.11 -14.50 -10.36 7.59 -4.43

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 57.45 49.93 73.71
0.47 0.03 0.02 0.06 0.03 0.02 0.04 0.06 0.06 0.10 56.87 61.97 83.15
Operating Profit -0.44 -0.03 -0.02 -0.06 -0.03 -0.02 -0.04 -0.06 -0.06 -0.10 0.58 -12.04 -9.44
OPM % -1,466.67% 1.01% -24.11% -12.81%
Other Income 0.03 0.00 0.00 -0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.19 0.79 2.08
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.11 2.13 2.15
Depreciation 0.03 0.03 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.13 0.24
Profit before tax -0.44 -0.06 -0.04 -0.11 -0.02 -0.02 -0.04 -0.06 -0.06 -0.10 0.65 -13.51 -9.75
Tax % 6.82% 133.33% 25.00% 9.09% 100.00% 50.00% 25.00% 16.67% 16.67% 20.00% 76.92% 0.00%
Net Profit -0.41 0.02 -0.03 -0.10 0.00 -0.01 -0.03 -0.04 -0.05 -0.07 0.16 -13.50 -9.74
EPS in Rs -0.91 0.04 -0.07 -0.22 0.00 -0.02 -0.07 -0.09 -0.11 -0.16 0.36 -30.07 -21.70
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-17%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-42%
Stock Price CAGR
10 Years:%
5 Years:62%
3 Years:124%
1 Year:628%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
4.74 4.74 4.74 4.74 4.74 4.74 4.74 4.74 4.74 4.49 4.49 4.49 4.49
Reserves 0.09 0.10 0.07 -0.02 -0.02 -0.03 -0.06 -0.10 -0.15 0.03 0.18 -13.32 -14.56
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.27 21.37 33.19
0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 1.80 65.29 65.30
Total Liabilities 4.84 4.85 4.81 4.72 4.72 4.71 4.68 4.64 4.59 4.53 17.74 77.83 88.42
0.13 0.09 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 1.75 1.78
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 5.90 7.57 7.57
4.70 4.75 4.74 4.71 4.71 4.70 4.67 4.63 4.58 4.52 11.83 68.51 79.07
Total Assets 4.84 4.85 4.81 4.72 4.72 4.71 4.68 4.64 4.59 4.53 17.74 77.83 88.42

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0.23 -0.01 -0.01 -0.01 -0.02 -0.01 4.54 -0.06 -0.06 -0.09 -9.65 19.59
0.15 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -5.88 -29.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.27 9.92
Net Cash Flow -0.08 -0.01 -0.01 0.01 -0.02 -0.01 4.54 -0.06 -0.06 -0.09 -4.26 0.00

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -6.16% -1.24% -0.83% -1.68% -0.64% -0.42% -0.85% -1.29% -1.30% -2.20% 15.84% -79.92%
Debtor Days 365.00 36.28 178.81
Inventory Turnover 66.11 17.26

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
64.07 88.41 88.51 75.00 75.00 75.00 86.84 86.84 86.84 86.84 75.00 75.00
35.93 11.59 11.49 25.00 25.00 25.00 13.16 13.16 13.16 13.16 25.00 25.00

Documents