EKI Energy Services Ltd

EKI Energy Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

EKI Energy Services Ltd

₹ 106 1.97%
19 May 11:16 a.m.
enkingint.org BSE: 543284
About

Incorporated in 2011, EKI Energy Services Ltd is in the business of Carbon credit offsetting, carbon advisory services, and implementation & development of carbon credit eligible projects[1]

Key Points

Business Overview:[1]
EKIESL operates in climate change and sustainability advisory services, specializing in carbon credit trading. The company mobilizes carbon credits for sale in the global voluntary carbon credit market, serving customers in over 40 countries. EKIESL advises and assists clients engaged in carbon avoidance, reduction, and removal projects, handling activities such as registration, validation, verification, issuance, and sale of carbon credits.

Website BSE
  • Market Cap ₹ 292 Cr.
  • Current Price ₹ 106
  • High / Low ₹ 407 / 82.4
  • Stock P/E 19.2
  • Book Value ₹ 155
  • Dividend Yield 1.88 %
  • ROCE 4.11 %
  • ROE 3.63 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.68 times its book value

Cons

  • Promoter holding has decreased over last quarter: -4.78%
  • Company has a low return on equity of 0.68% over last 3 years.
  • Contingent liabilities of Rs.89.5 Cr.
  • Earnings include an other income of Rs.16.9 Cr.
  • Dividend payout has been low at 12.1% of profits over last 3 years
  • Debtor days have increased from 44.5 to 64.3 days.
  • Working capital days have increased from 316 days to 512 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.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Part of BSE SmallCap BSE Allcap BSE Services

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
475.48 434.05 344.68 388.38 91.29 61.99 77.40 41.49 77.98 41.68 45.95 62.41 14.58
329.52 359.01 278.16 349.81 147.70 92.20 118.70 62.83 114.67 39.52 46.79 55.05 11.24
Operating Profit 145.96 75.04 66.52 38.57 -56.41 -30.21 -41.30 -21.34 -36.69 2.16 -0.84 7.36 3.34
OPM % 30.70% 17.29% 19.30% 9.93% -61.79% -48.73% -53.36% -51.43% -47.05% 5.18% -1.83% 11.79% 22.91%
0.24 0.48 0.77 7.64 3.78 0.48 0.83 1.66 7.60 2.91 5.77 3.74 4.50
Interest 0.12 0.28 2.47 1.96 0.75 1.13 0.54 0.96 0.16 0.11 0.07 0.58 0.08
Depreciation 0.45 0.67 0.53 0.75 0.81 0.71 0.72 0.76 0.99 1.62 0.74 4.37 4.87
Profit before tax 145.63 74.57 64.29 43.50 -54.19 -31.57 -41.73 -21.40 -30.24 3.34 4.12 6.15 2.89
Tax % 27.67% 24.84% 25.12% 26.53% -29.32% 0.60% 0.00% -1.45% -0.13% -4.49% 0.73% 23.74% -3.81%
105.32 56.05 48.14 31.96 -38.30 -31.76 -41.73 -21.09 -30.20 3.48 4.09 4.69 3.00
EPS in Rs 38.30 20.38 17.51 11.62 -13.92 -11.54 -15.17 -7.66 -10.97 1.26 1.49 1.70 1.09
Raw PDF

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
2 2 2 5 7 20 66 191 1,800 1,258 259 165
2 1 1 4 6 19 60 165 1,284 1,105 388 153
Operating Profit 0 0 0 0 1 1 6 25 516 153 -130 12
OPM % 17% 19% 20% 11% 9% 5% 9% 13% 29% 12% -50% 7%
0 0 0 0 0 0 0 0 1 12 11 17
Interest 0 0 0 0 0 0 0 0 1 5 3 1
Depreciation 0 0 0 0 0 0 0 0 1 3 3 12
Profit before tax 0 0 0 0 0 1 6 25 516 157 -125 16
Tax % 33% 31% 31% 29% 25% 26% 24% 25% 26% 24% -0% 8%
0 0 0 0 0 1 5 19 383 120 -125 15
EPS in Rs 7.00 5.50 5.50 9.50 13.50 34.00 225.50 9.26 139.43 43.50 -45.33 5.53
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 3% 4% 0% 0% 36%
Compounded Sales Growth
10 Years: 58%
5 Years: 20%
3 Years: -55%
TTM: -36%
Compounded Profit Growth
10 Years: 64%
5 Years: 28%
3 Years: -66%
TTM: 112%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -63%
1 Year: -69%
Return on Equity
10 Years: 26%
5 Years: 26%
3 Years: 1%
Last Year: 4%

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
Equity Capital 0.05 0.05 0.05 0.05 0.05 0.05 0.05 5 7 28 28 28
Reserves 0 1 1 1 1 2 6 20 402 511 386 400
1 1 1 2 1 1 1 1 1 65 2 1
1 0 0 0 0 1 7 13 150 277 247 205
Total Liabilities 2 2 3 3 3 4 15 40 560 881 663 633
0 0 1 1 0 0 4 1 26 26 29 103
CWIP 0 0 0 0 0 0 0 0 4 85 86 0
Investments 0 0 0 1 0 0 0 5 23 45 36 99
2 2 2 2 3 4 10 34 507 725 512 431
Total Assets 2 2 3 3 3 4 15 40 560 881 663 633

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
0 0 0 0 0 0 6 16 30 54 149 47
0 0 -0 -0 0 0 -4 -2 -51 -102 -83 -6
0 0 -0 -0 -1 -0 -0 0 14 51 -63 -5
Net Cash Flow 0 0 0 0 0 0 1 14 -6 3 3 37

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 170 256 240 110 89 46 24 13 28 8 61 64
Inventory Days 0 0 0 63 124 154 330
Days Payable 34 30 50 107
Cash Conversion Cycle 170 256 240 110 89 46 24 13 57 103 165 287
Working Capital Days 96 212 246 103 81 38 3 8 70 126 310 512
ROCE % 33% 21% 15% 18% 23% 37% 117% 149% 236% 32% -24% 4%

Shareholding Pattern

Numbers in percentages

7 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
73.47% 73.47% 73.44% 73.43% 73.41% 73.41% 73.40% 73.43% 73.42% 73.41% 70.87% 66.08%
5.29% 5.37% 5.43% 4.69% 0.23% 0.14% 0.14% 0.14% 0.14% 0.00% 0.07% 0.07%
5.73% 5.31% 4.43% 4.34% 0.00% 0.02% 0.02% 0.00% 0.00% 0.00% 0.00% 0.00%
15.51% 15.87% 16.70% 17.55% 26.35% 26.43% 26.44% 26.43% 26.43% 26.59% 29.07% 33.86%
No. of Shareholders 3,82634,59544,40652,06873,34374,74574,00668,85365,81263,58562,95163,631

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls