Indian Energy Exchange Ltd

About

Indian Energy Exchange is a Power Exchange, licensed by the Central Electricity Regulatory Commission (CERC) for spot trading in power / electricity and trading of Renewal Energy Certificate (REC) and Energy Saving Certificates (ESCerts). The main activity of the company is to provide an automated platform and infrastructure for carrying out trading in electricity units for physical delivery of electricity.(Source : 202003-01 Annual Report Page No:139)

  • Market Cap 17,714 Cr.
  • Current Price 591
  • High / Low 619 / 181
  • Stock P/E 75.6
  • Book Value 17.4
  • Dividend Yield 0.68 %
  • ROCE 59.7 %
  • ROE 46.2 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has a good return on equity (ROE) track record: 3 Years ROE 46.21%
  • Company has been maintaining a healthy dividend payout of 32.61%
  • Company's median sales growth is 16.01% of last 10 years

Cons

  • Stock is trading at 33.99 times its book value

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
67 64 56 61 67 60 69 66 71 85 95 90
12 15 12 11 14 12 15 17 13 13 14 14
Operating Profit 55 49 45 49 53 48 54 49 58 72 81 77
OPM % 82% 77% 79% 82% 79% 80% 78% 74% 81% 85% 85% 85%
Other Income 8 13 11 9 11 10 10 14 9 11 7 12
Interest 0 0 1 1 1 0 1 1 1 1 0 1
Depreciation 3 3 3 3 3 4 5 4 4 4 3 4
Profit before tax 60 59 53 55 61 53 59 58 62 78 84 84
Tax % 29% 28% 29% 28% 20% 21% 20% 26% 24% 23% 24% 24%
Net Profit 43 43 38 40 49 42 47 43 47 60 64 64
EPS in Rs 1.41 1.41 1.25 1.32 1.63 1.41 1.58 1.43 1.56 2.01 2.13 2.12

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
36 60 138 174 176 170 199 230 254 257 317 341
15 19 34 38 41 45 55 46 51 53 58 54
Operating Profit 21 41 104 136 136 125 143 185 203 204 259 287
OPM % 59% 68% 75% 78% 77% 74% 72% 80% 80% 80% 82% 84%
Other Income 5 11 -6 0 0 25 34 26 40 40 40 38
Interest 0 0 0 0 0 0 0 0 1 2 2 2
Depreciation 4 4 6 3 3 3 3 10 10 15 16 15
Profit before tax 23 48 93 133 132 147 174 200 232 228 282 308
Tax % 17% 29% 29% 31% 32% 32% 35% 34% 29% 22% 24%
Net Profit 19 34 66 92 90 100 114 132 165 178 213 234
EPS in Rs 0.69 1.25 2.43 3.37 3.30 3.48 3.94 4.34 5.44 5.94 7.13 7.82
Dividend Payout % 14% 16% 8% 9% 88% 72% 113% 50% 0% 42% 56%
Compounded Sales Growth
10 Years:24%
5 Years:13%
3 Years:11%
TTM:30%
Compounded Profit Growth
10 Years:27%
5 Years:16%
3 Years:20%
TTM:29%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:54%
1 Year:211%
Return on Equity
10 Years:44%
5 Years:45%
3 Years:46%
Last Year:46%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
30 30 30 30 30 30 30 30 30 30 30
Reserves 48 75 141 223 210 168 245 249 334 352 491
Borrowings 0 0 0 3 0 0 0 0 0 14 12
95 107 114 116 169 227 280 295 342 272 394
Total Liabilities 169 208 282 369 406 424 554 574 706 668 927
14 22 12 10 14 11 8 119 111 119 115
CWIP 2 0 0 0 0 0 1 1 1 1 6
Investments 104 125 189 247 254 281 383 268 475 514 710
48 60 81 111 137 131 162 186 118 35 96
Total Assets 169 208 282 369 406 424 554 574 706 668 927

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
52 30 76 76 92 89 206 131 138 128 304
-54 -20 -69 -90 24 -23 -21 -33 -62 -5 -194
34 -0 -7 -8 -106 -70 -109 -126 -78 -161 -77
Net Cash Flow 32 10 -0 -22 10 -4 76 -29 -2 -38 33

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 7 1 1 1 1 2 0 0 66 0 4
Inventory Days
Days Payable
Cash Conversion Cycle 7 1 1 1 1 2 0 0 66 0 4
Working Capital Days -687 -448 -208 -162 -245 -384 -494 -322 -371 -323 -386
ROCE % 53% 72% 61% 48% 67% 64% 67% 67% 57% 60%

Shareholding Pattern

Numbers in percentages

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
13.04 15.36 17.61 19.57 26.48 30.53 31.99 31.25 30.23 29.62 36.81 36.66
33.67 34.32 34.94 33.68 29.24 29.70 31.27 33.77 35.06 36.62 27.91 25.47
52.77 49.84 47.00 46.29 43.84 39.33 36.33 34.59 34.32 33.39 34.93 37.53
0.52 0.49 0.45 0.46 0.44 0.44 0.41 0.39 0.39 0.37 0.35 0.33

Documents