Refex Renewables & Infrastructure Ltd

Refex Renewables & Infrastructure Ltd

₹ 497 1.69%
19 Apr - close price
About

Refex Renewables Infrastructure company has a rich legacy in the silicon industry and was originally formed in 1959 with the establishment of the Monsanto Electronic Material Company (MEMC), a division of the multinational Monsanto Corporation. Initially, its business pioneered and focused on the manufacturing of silicon wafers for semiconductors in the burgeoning electronics industry.

Key Points

1959: Monsanto Chemical Company founded Monsanto Electronic Materials Company (MEMC) as a merchant manufacturer of 19-mm silicon wafers.
1961: Dynamit Nobel Silicon, (DNS) builds a polysilicon and Czochralski ingot plant in Merano, Italy
1962: MEMC pioneers the chemical mechanical polishing process (CMP). MEMC begins using the recently developed Czochralski (CZ) crystal growing process.
1966: MEMC begins production 5 of 1.5-inch wafers
1970: MEMC’s plant in Kuala Lumpur, Malaysia begins producing 2.25- inch wafers.
1979: MEMC introduces 125 mm wafers
1982: MEMC develops EPI wafers for CMOS applications
1984: MEMC begins producing 200mm wafers and builds a pilot plant
1995: MEMC launches IPO
2003: With perfect timing – just as growth in the PV industry begins accelerating, Refex Renewables company is founded as a commercial PV developer of PPA projects
2004: MEMC enters a licensing agreement with Silicon Genesis Corp (SiGen) to manufacture wafers using SiGen’s layer transfer technology
2004: PV industry demand begins to surge as crystalline supplies become constrained. Prices for wafers at >$3.00/Wp
2006: MEMC agrees to supply Suntech Power with solar grade silicon wafers for ten years and receives a warrant to purchase a 4.9% stake in Suntech company
2006: Polysilicon prices spike with spot prices at >$400/kilogram
2009: MEMC acquires Refex Renewables company
2010: MEMC acquires crystal growth technology company Solaicx for $66-million

  • Market Cap 223 Cr.
  • Current Price 497
  • High / Low 645 / 318
  • Stock P/E
  • Book Value 65.8
  • Dividend Yield 0.00 %
  • ROCE 2.78 %
  • ROE -47.2 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 7.54 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -25.7% over last 3 years.
  • Contingent liabilities of Rs.112 Cr.
  • Earnings include an other income of Rs.27.4 Cr.
  • Company has high debtors of 305 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
21 15 11 15 11 17 15 9 17 35 17 21 21
22 38 15 16 19 20 12 10 11 35 9 11 12
Operating Profit -1 -23 -5 -1 -8 -3 3 -0 6 -1 8 10 8
OPM % -3% -154% -44% -5% -75% -18% 19% -2% 35% -2% 47% 48% 39%
2 9 1 12 2 6 3 3 2 12 12 1 2
Interest 6 7 4 5 5 5 7 7 7 13 11 11 11
Depreciation 4 3 4 4 4 4 4 4 4 3 4 5 5
Profit before tax -8 -24 -11 2 -16 -7 -5 -9 -4 -5 6 -5 -5
Tax % -19% 73% -9% 101% -9% 1% -9% -5% -19% -113% 142% -129% -118%
-10 -6 -12 -0 -18 -7 -5 -10 -4 -11 -3 -10 -11
EPS in Rs -22.07 -18.82 -23.41 -0.07 -37.22 5.72 -9.73 -19.89 -9.55 -12.92 -2.47 -15.61 -19.02
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0 71 63 72 53 76 93
0 62 74 97 60 67 67
Operating Profit -0 9 -11 -25 -7 9 26
OPM % 13% -18% -35% -13% 11% 28%
0 2 2 12 11 20 27
Interest 0 0 6 14 20 35 45
Depreciation 0 0 4 15 17 16 16
Profit before tax -0 11 -19 -42 -32 -23 -9
Tax % 20% 31% -11% 36% -14% -33%
-0 8 -22 -27 -37 -30 -35
EPS in Rs -0.16 17.19 -47.60 -61.60 -72.36 -52.07 -50.02
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 7%
TTM: 57%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -3%
TTM: 3%
Stock Price CAGR
10 Years: %
5 Years: 143%
3 Years: 121%
1 Year: 33%
Return on Equity
10 Years: %
5 Years: -24%
3 Years: -26%
Last Year: -47%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 4 4 4 4 4 4 4
Reserves 0 8 117 182 57 33 25
Preference Capital 0 0 0 21 25 30
0 24 109 131 308 444 412
0 38 78 72 182 120 85
Total Liabilities 5 74 308 389 551 602 527
0 13 169 171 173 172 461
CWIP 0 0 19 33 231 288 3
Investments 0 0 0 0 0 0 0
5 61 120 185 147 142 63
Total Assets 5 74 308 389 551 602 527

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-1 -14 -46 84 -55
2 5 -62 -159 -74
3 4 119 74 125
Net Cash Flow 5 -4 10 -1 -3

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 70 297 334 431 305
Inventory Days
Days Payable
Cash Conversion Cycle 70 297 334 431 305
Working Capital Days 59 174 353 -259 77
ROCE % 60% -11% -10% -4% 3%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
25.00% 25.00% 25.00% 25.00% 25.00% 24.99% 25.00% 24.99% 24.99% 24.99% 25.01% 25.01%
No. of Shareholders 7377838908628711,0691,0941,1051,1661,2661,3252,495

Documents