Indowind Energy Ltd

About [ edit ]

Indowind Energy is engaged in the business of generation and distribution of power through windmills.(Source : 201903 Annual Report Page No: 85)

  • Market Cap 40.9 Cr.
  • Current Price 4.50
  • High / Low 5.85 / 1.64
  • Stock P/E
  • Book Value 22.2
  • Dividend Yield 0.00 %
  • ROCE -0.09 %
  • ROE -2.78 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.20 times its book value
  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 0.60% over past five years.
  • Company has a low return on equity of -2.37% for last 3 years.
  • Contingent liabilities of Rs.122.38 Cr.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.6.29 Cr.
Loading peers table ...

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
3.81 4.34 10.75 5.05 1.24 6.21 12.63 2.58 3.36 3.51 9.13 5.23
5.70 1.00 1.94 5.09 7.20 2.00 5.31 4.86 4.28 -0.58 4.87 4.40
Operating Profit -1.89 3.34 8.81 -0.04 -5.96 4.21 7.32 -2.28 -0.92 4.09 4.26 0.83
OPM % -49.61% 76.96% 81.95% -0.79% -480.65% 67.79% 57.96% -88.37% -27.38% 116.52% 46.66% 15.87%
Other Income -20.75 -3.87 -4.30 0.02 3.47 0.06 0.06 0.15 6.06 0.04 0.09 0.10
Interest 2.12 1.75 2.03 -3.86 1.82 1.33 1.40 1.46 1.10 1.34 1.30 -1.11
Depreciation -0.46 1.62 6.55 0.74 0.41 2.51 5.25 0.92 0.63 2.21 4.60 1.47
Profit before tax -24.30 -3.90 -4.07 3.10 -4.72 0.43 0.73 -4.51 3.41 0.58 -1.55 0.57
Tax % 10.91% 0.00% 0.00% 0.00% -56.36% 0.00% 0.00% 0.00% 0.29% 0.00% 0.00% 0.00%
Net Profit -21.66 -3.93 -4.09 3.22 -7.46 0.27 0.49 -4.31 2.80 0.21 -1.18 0.61
EPS in Rs -2.41 -0.44 -0.46 0.36 -0.83 0.03 0.05 -0.48 0.31 0.02 -0.13 0.07
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
47.73 29.52 23.38 23.40 20.05 16.88 26.02 26.16 21.97 20.66 21.23
36.81 21.21 10.56 10.75 10.97 9.48 11.49 15.45 15.82 12.32 12.97
Operating Profit 10.92 8.31 12.82 12.65 9.08 7.40 14.53 10.71 6.15 8.34 8.26
OPM % 22.88% 28.15% 54.83% 54.06% 45.29% 43.84% 55.84% 40.94% 27.99% 40.37% 38.91%
Other Income 2.63 8.49 2.45 1.96 5.14 7.13 2.37 -17.19 0.57 6.33 6.29
Interest 4.67 4.94 3.92 4.72 6.17 6.79 6.71 7.67 7.00 5.29 2.63
Depreciation 5.82 8.18 8.06 9.57 7.54 7.55 13.67 9.50 9.32 9.31 8.91
Profit before tax 3.06 3.68 3.29 0.32 0.51 0.19 -3.48 -23.65 -9.60 0.07 3.01
Tax % -29.41% -11.68% 0.91% 62.50% 54.90% -284.21% 42.82% 11.25% -27.71% 14.29%
Net Profit 3.96 4.11 3.25 0.11 0.23 0.77 -1.99 -20.98 -12.26 0.06 2.44
EPS in Rs 0.80 0.46 0.36 0.01 0.03 0.09 -0.22 -2.34 -1.37 0.01 0.27
Dividend Payout % 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:%
5 Years:1%
3 Years:-7%
TTM:-6%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:82%
Stock Price CAGR
10 Years:-13%
5 Years:3%
3 Years:-17%
1 Year:96%
Return on Equity
10 Years:%
5 Years:-2%
3 Years:-2%
Last Year:-3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
53.74 89.74 89.74 89.74 89.74 89.74 89.74 89.74 89.74 89.74 89.74
Reserves 85.84 125.15 115.64 80.80 80.92 83.22 143.90 122.87 110.62 110.68 109.04
Borrowings 164.82 204.61 82.51 79.19 76.66 73.89 100.00 99.56 101.19 90.80 87.61
17.04 8.92 97.45 72.27 70.41 70.45 5.53 1.56 0.78 2.54 6.58
Total Liabilities 317.44 428.42 385.34 322.00 317.73 317.30 339.17 313.73 302.33 293.76 292.97
146.21 158.35 152.30 161.57 155.57 199.88 228.60 198.94 189.20 180.73 248.12
CWIP 0.00 0.00 0.00 47.18 46.35 64.03 47.78 60.96 68.57 73.88 0.00
Investments 3.72 3.72 3.72 3.72 6.12 8.41 10.15 10.46 10.46 10.41 10.39
167.51 266.35 229.32 109.53 109.69 44.98 52.64 43.37 34.10 28.74 34.46
Total Assets 317.44 428.42 385.34 322.00 317.73 317.30 339.17 313.73 302.33 293.76 292.97

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
35.96 36.12 11.48 19.50 1.88 1.82 7.96 7.47 5.33 9.77
-17.21 -18.66 -4.28 -12.21 6.33 10.46 -6.68 9.80 1.81 0.97
-30.59 -17.35 -5.92 -8.00 -8.58 -8.58 -0.63 -18.23 -7.35 -9.29
Net Cash Flow -11.84 0.12 1.27 -0.71 -0.36 3.71 0.64 -0.96 -0.21 1.44

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 2.37% 2.04% 1.87% 2.69% 2.89% 0.96% 2.45% -0.85% -0.09%
Debtor Days 214.27 112.64 42.93 26.83 99.40 101.20 89.22 84.13 96.03 83.03
Inventory Turnover 0.49 1.04 -0.06 0.01 0.16 -0.46 1.77 -1.20 0.92

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
48.92 48.92 48.92 50.05 50.05 50.04 50.07 50.07 50.32 50.32 50.32 50.32
0.26 0.25 0.25 0.25 0.25 0.25 0.25 0.31 0.00 0.00 0.00 0.00
50.83 50.83 50.83 49.70 49.70 49.70 49.68 49.61 49.67 49.67 49.68 49.68

Documents

Add document