K.P. Energy Ltd

About [ edit ]

KP Energy Limited is a balance of plant (BoP) solution provider for the Wind Energy industry. The company engages throughout the development process of wind farms, right from conceptualization until the commissioning of the project. The company undertakes projects principally in Gujarat. ^#

Key Points [ edit ]

EPCC Segment (84% of revenues) ^#
The company's Engineering, Procurement, Construction and Commissioning segment revolves around a unique value proposition that is designed to comprehensively address all the needs of Wind Turbine Generator (WTG) manufacturers, Independent Power Producer (IPP), and Captive Power Consumers (CPP) in setting-up of a wind farm. ^# It has energized a cumulative capacity of ~200 MW in the last decade. ^#

Website BSE

Market Cap ₹ 67.2 Cr.
Current Price ₹ 60.5
High / Low ₹ 90.3 / 51.0
Stock P/E
Book Value ₹ 57.0
Dividend Yield 0.00 %
ROCE 7.96 %
ROE 1.84 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 1.06 times its book value
Company has a good return on equity (ROE) track record: 3 Years ROE 15.95%

Cons

Company has low interest coverage ratio.

Peer comparison

Sector: Power Generation & Distribution Industry: Power Generation And Supply

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020
	15.73	32.03	19.22	39.23	67.92	36.23	27.82	4.96	5.99	7.22	14.94	14.36
	9.19	24.36	12.87	29.58	58.67	27.49	22.68	4.22	9.85	4.23	11.64	9.86
Operating Profit	6.54	7.67	6.35	9.65	9.25	8.74	5.14	0.74	-3.86	2.99	3.30	4.50
OPM %	41.58%	23.95%	33.04%	24.60%	13.62%	24.12%	18.48%	14.92%	-64.44%	41.41%	22.09%	31.34%
Other Income	0.06	0.06	0.13	0.03	0.25	0.03	0.20	0.14	0.24	0.25	0.21	0.18
Interest	1.39	0.81	1.60	1.04	1.19	0.91	1.02	0.81	1.87	1.08	1.47	1.28
Depreciation	1.14	0.88	0.90	0.87	1.18	0.99	0.98	1.00	1.01	1.03	1.11	1.11
Profit before tax	4.07	6.04	3.98	7.77	7.13	6.87	3.34	-0.93	-6.50	1.13	0.93	2.29
Tax %	8.85%	29.97%	28.64%	27.80%	5.05%	27.95%	28.14%	24.73%	14.46%	16.81%	18.28%	7.86%
Net Profit	3.72	4.23	2.84	5.61	6.76	4.95	2.40	-0.70	-5.55	0.93	0.75	2.11
EPS in Rs	3.35	3.81	2.56	5.05	6.08	4.45	2.16	-0.63	-4.99	0.84	0.67	1.90
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	TTM
	26.93	41.41	111.13	59.63	158.01	74.97	42.51
	22.13	31.81	81.84	49.68	124.91	64.20	35.58
Operating Profit	4.80	9.60	29.29	9.95	33.10	10.77	6.93
OPM %	17.82%	23.18%	26.36%	16.69%	20.95%	14.37%	16.30%
Other Income	0.11	0.05	0.04	0.14	0.43	0.60	0.88
Interest	0.38	1.01	2.00	3.43	4.78	4.62	5.70
Depreciation	0.17	0.75	1.24	2.88	3.84	3.97	4.26
Profit before tax	4.36	7.89	26.09	3.78	24.91	2.78	-2.15
Tax %	32.57%	33.97%	35.30%	50.26%	21.96%	60.43%
Net Profit	2.94	5.20	16.89	1.88	19.44	1.10	-1.76
EPS in Rs	8.91	4.73	15.22	1.69	17.49	0.99	-1.58
Dividend Payout %	0.00%	0.00%	6.07%	9.10%	5.72%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	23%
3 Years:	-12%
TTM:	-69%

Compounded Profit Growth
10 Years:	%
5 Years:	-18%
3 Years:	-60%
TTM:	-113%

Stock Price CAGR
10 Years:	%
5 Years:	15%
3 Years:	-39%
1 Year:	-30%

Return on Equity
10 Years:	%
5 Years:	25%
3 Years:	16%
Last Year:	2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Dec 2020
	1.00	3.42	8.55	8.55	11.12	11.12	11.12
Reserves	3.95	13.17	24.32	26.19	48.69	48.45	52.25
Borrowings	2.47	9.86	20.83	40.36	35.47	31.14	34.58
	11.62	16.57	50.38	63.03	83.93	157.40	187.77
Total Liabilities	19.04	43.02	104.08	138.13	179.21	248.11	285.72
	9.85	25.41	50.28	84.51	82.82	80.60	83.99
CWIP	0.00	0.00	17.85	8.30	10.38	49.52	59.68
Investments	0.00	0.00	0.00	0.00	0.00	0.00	1.00
	9.19	17.61	35.95	45.32	86.01	117.99	141.05
Total Assets	19.04	43.02	104.08	138.13	179.21	248.11	285.72

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
	7.08	3.96	36.01	12.23	2.03	-28.40
	-9.03	-16.31	-43.85	-27.42	-3.83	-40.37
	2.73	12.95	8.30	21.76	0.73	68.92
Net Cash Flow	0.78	0.60	0.46	6.57	-1.06	0.14

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
ROCE %		52.49%	69.92%	11.24%	34.90%	7.96%
Debtor Days	25.62	68.05	84.18	92.67	63.59	18.50
Inventory Turnover		0.10	13.50	3.98	4.35	0.80

Shareholding Pattern

Numbers in percentages

	Mar 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021
	69.44	69.45	69.45	69.45	69.45	69.45	69.45	69.45	69.45	69.45	68.78	68.78
	30.56	30.55	30.55	30.55	30.55	30.55	30.55	30.55	30.55	30.55	31.22	31.22

K.P. Energy Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Recent announcements

Annual reports

Credit ratings

Concalls