Taylormade Renewables Ltd
₹ 135
2.28%
15 Dec
2:42 p.m.
About
Incorporated in 2010, Taylormade Renewables Ltd is in the business of providing renewable energy solutions[1]
Key Points
- Market Cap ₹ 167 Cr.
- Current Price ₹ 135
- High / Low ₹ 407 / 90.5
- Stock P/E 58.2
- Book Value ₹ 72.1
- Dividend Yield 0.00 %
- ROCE 21.8 %
- ROE 15.6 %
- Face Value ₹ 10.0
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Earnings include an other income of Rs.6.32 Cr.
- Company has high debtors of 309 days.
- Promoter holding has decreased over last 3 years: -4.44%
* 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.
Peer comparison
Industrials Capital Goods Industrial Manufacturing Industrial Products
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2.45 | 8.40 | 12.09 | 18.17 | 19.65 | 25.22 | 3.49 | 0.41 | 6.07 | 19.79 | 46.90 | 71.07 | 42.93 | |
| 2.38 | 8.12 | 11.58 | 16.90 | 17.45 | 23.28 | 2.67 | 1.77 | 5.08 | 16.47 | 30.23 | 50.81 | 37.25 | |
| Operating Profit | 0.07 | 0.28 | 0.51 | 1.27 | 2.20 | 1.94 | 0.82 | -1.36 | 0.99 | 3.32 | 16.67 | 20.26 | 5.68 |
| OPM % | 2.86% | 3.33% | 4.22% | 6.99% | 11.20% | 7.69% | 23.50% | -331.71% | 16.31% | 16.78% | 35.54% | 28.51% | 13.23% |
| 0.00 | 0.01 | 0.02 | 0.02 | 0.02 | 0.04 | 0.09 | 0.02 | 0.01 | 0.02 | 0.04 | 0.05 | 6.32 | |
| Interest | 0.00 | 0.16 | 0.34 | 0.50 | 0.70 | 0.11 | 0.42 | 0.27 | 0.63 | 0.46 | 0.60 | 0.61 | 0.69 |
| Depreciation | 0.03 | 0.08 | 0.08 | 0.13 | 0.16 | 0.25 | 0.28 | 0.22 | 0.17 | 0.23 | 0.36 | 1.57 | 1.65 |
| Profit before tax | 0.04 | 0.05 | 0.11 | 0.66 | 1.36 | 1.62 | 0.21 | -1.83 | 0.20 | 2.65 | 15.75 | 18.13 | 9.66 |
| Tax % | 25.00% | 0.00% | 18.18% | 36.36% | 28.68% | 25.31% | 38.10% | -0.55% | 15.00% | 25.66% | 30.16% | 32.54% | |
| 0.03 | 0.04 | 0.08 | 0.42 | 0.97 | 1.21 | 0.13 | -1.81 | 0.16 | 1.97 | 10.99 | 12.23 | 2.87 | |
| EPS in Rs | 30.00 | 0.89 | 1.78 | 9.33 | 1.47 | 1.23 | 0.13 | -1.84 | 0.16 | 2.01 | 9.91 | 9.90 | 2.52 |
| Dividend Payout % | 0.00% | 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: | 24% |
| 5 Years: | 83% |
| 3 Years: | 127% |
| TTM: | -23% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 77% |
| 5 Years: | 148% |
| 3 Years: | 324% |
| TTM: | -57% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 78% |
| 3 Years: | 58% |
| 1 Year: | -63% |
| Return on Equity | |
|---|---|
| 10 Years: | 12% |
| 5 Years: | 13% |
| 3 Years: | 18% |
| Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.01 | 0.45 | 0.45 | 0.45 | 6.58 | 9.82 | 9.82 | 9.82 | 9.82 | 9.82 | 11.09 | 12.35 | 12.40 |
| Reserves | 0.04 | 0.08 | 0.16 | 0.58 | 13.96 | 9.86 | 9.98 | 8.17 | 8.34 | 10.80 | 51.47 | 81.96 | 77.04 |
| 0.43 | 2.88 | 5.23 | 7.26 | 5.86 | 0.97 | 3.94 | 4.10 | 3.71 | 3.33 | 7.02 | 8.35 | 11.88 | |
| 1.17 | 1.01 | 2.07 | 2.30 | 3.74 | -0.01 | 0.17 | 0.18 | 6.43 | 7.65 | 30.27 | 32.60 | 28.95 | |
| Total Liabilities | 1.65 | 4.42 | 7.91 | 10.59 | 30.14 | 20.64 | 23.91 | 22.27 | 28.30 | 31.60 | 99.85 | 135.26 | 130.27 |
| 0.29 | 0.42 | 0.34 | 1.49 | 1.75 | 1.95 | 1.67 | 1.45 | 1.68 | 1.70 | 3.46 | 13.76 | 13.00 | |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.52 | 1.68 | 2.10 | 2.10 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.21 | 0.21 | 0.12 | 0.23 | 0.25 | 0.00 | 0.00 | 0.00 |
| 1.36 | 4.00 | 7.57 | 9.10 | 28.29 | 18.48 | 22.03 | 20.70 | 26.39 | 28.13 | 94.71 | 119.40 | 115.17 | |
| Total Assets | 1.65 | 4.42 | 7.91 | 10.59 | 30.14 | 20.64 | 23.91 | 22.27 | 28.30 | 31.60 | 99.85 | 135.26 | 130.27 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -2.34 | -2.05 | -0.26 | -2.42 | -7.74 | -1.57 | 0.14 | 1.16 | 2.06 | -21.94 | -15.73 | ||
| -0.21 | 0.02 | -1.26 | -0.36 | -0.53 | 0.09 | 0.12 | -0.50 | -1.79 | -10.29 | -4.38 | ||
| 2.73 | 2.01 | 1.53 | 16.19 | -2.21 | -1.39 | -0.27 | -0.62 | 0.03 | 32.12 | 20.28 | ||
| Net Cash Flow | 0.18 | -0.02 | 0.01 | 13.40 | -10.48 | -2.87 | -0.01 | 0.04 | 0.31 | -0.11 | 0.17 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 113.22 | 126.88 | 134.95 | 96.62 | 181.85 | 115.20 | 1,359.60 | 11,047.93 | 917.61 | 188.86 | 224.29 | 309.23 |
| Inventory Days | 110.80 | 39.37 | 104.07 | 95.31 | 97.35 | 72.34 | 1,885.83 | 844.95 | 502.67 | 191.88 | 191.63 | |
| Days Payable | 199.88 | 41.62 | 65.81 | 45.35 | 89.86 | 1.90 | 39.36 | 257.16 | 261.05 | 251.96 | 172.52 | |
| Cash Conversion Cycle | 24.15 | 124.63 | 173.21 | 146.58 | 189.34 | 185.65 | 1,359.60 | 12,894.40 | 1,505.40 | 430.48 | 164.21 | 328.33 |
| Working Capital Days | 17.88 | 33.89 | 52.83 | 48.61 | 98.63 | 210.14 | 1,865.79 | 14,546.59 | 980.75 | 280.34 | 391.54 | 389.14 |
| ROCE % | 8.42% | 10.80% | 9.73% | 16.42% | 11.88% | 7.35% | 2.84% | -6.90% | 3.78% | 13.57% | 34.96% | 21.76% |
Documents
Announcements
-
Disclosure Under Regulation 7(2) Of SEBI (Prohibition Of Insider Trading) Regulation, 2015
25 Nov - Promoter sold 50,000 shares on 20-11-2025; stake fell to 50.60%.
-
Shareholder Meeting / Postal Ballot-Scrutinizer"s Report
17 Nov - EGM approved issuance of fully convertible warrants to non-promoters; 7,217,588 votes (100%) in favour on Nov 15, 2025.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Nov - Newspaper Extracts of Unaudited Financial Results of the Company for the quarter and half year ended on September 30, 2025
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
16 Nov - INR1,377.2 lakh revenue reversal; INR23.9 crore order; TEPL ramp-up and capacity expansion; Q2 FY26 proforma profit.
- Shareholder Meeting / Postal Ballot-Outcome of EGM 15 Nov
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
Business Overview:[1][2][3]
Company is an SME which does manufacturing of Solar Parabolic Concentrating Systems for steam generation used in steam cooking and other industrial application, direct or in-direct heating, including solar air-conditioning, and solar space heating, solar drying, solar waste water evaporation and many more applications requiring thermal energy. Company does manufacturing of components and carries out Engineering, Procurement, and Construction work for renewable energy and solar thermal applications, primarily parabolic concentrators. Company also manufactures bio-mass cook stoves, Eco Chullas, CPC collectors for thermal, box cookers, dish cookers, solar CPC, PV cells and modules from Linuo-Ritter, Solar Dryers, etc.