Karma Energy Ltd
Incorporated in 2007, Karma Energy Ltd deals in generation of power from renewable sources like Wind, Hydro, etc.[1]
- Market Cap ₹ 37.6 Cr.
- Current Price ₹ 32.5
- High / Low ₹ 41.9 / 21.3
- Stock P/E
- Book Value ₹ 28.7
- Dividend Yield 0.00 %
- ROCE 1.57 %
- ROE -6.79 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 1.13 times its book value
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 0.04% over past five years.
- Company has a low return on equity of -10.8% over last 3 years.
- Company's cost of borrowing seems high
- Working capital days have increased from 112 days to 172 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: Power Generation & Distribution Industry: Power Generation And Supply
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
15.37 | 25.36 | 30.14 | 28.56 | 15.32 | 13.97 | 27.47 | 33.50 | 29.11 | 35.88 | 23.07 | 27.53 | 13.60 | |
4.89 | 8.49 | 10.21 | 12.90 | 10.24 | 9.00 | 16.80 | 25.61 | 25.23 | 25.90 | 24.89 | 22.24 | 9.75 | |
Operating Profit | 10.48 | 16.87 | 19.93 | 15.66 | 5.08 | 4.97 | 10.67 | 7.89 | 3.88 | 9.98 | -1.82 | 5.29 | 3.85 |
OPM % | 68.18% | 66.52% | 66.12% | 54.83% | 33.16% | 35.58% | 38.84% | 23.55% | 13.33% | 27.81% | -7.89% | 19.22% | 28.31% |
2.25 | 4.47 | 1.70 | 2.68 | 2.72 | 5.58 | 1.15 | 0.31 | -0.53 | 0.99 | 0.49 | 0.95 | 1.18 | |
Interest | 4.39 | 9.45 | 10.05 | 8.11 | 7.13 | 6.99 | 7.77 | 4.50 | 4.22 | 5.35 | 5.25 | 3.41 | 1.67 |
Depreciation | 7.61 | 7.93 | 7.82 | 7.74 | 4.90 | 5.00 | 4.98 | 4.98 | 4.96 | 5.42 | 5.11 | 5.09 | 4.92 |
Profit before tax | 0.73 | 3.96 | 3.76 | 2.49 | -4.23 | -1.44 | -0.93 | -1.28 | -5.83 | 0.20 | -11.69 | -2.26 | -1.56 |
Tax % | -9.59% | 40.66% | 34.57% | 38.15% | 26.00% | -6.94% | 300.00% | 12.50% | 27.27% | 15.00% | 8.55% | 5.75% | |
Net Profit | 0.80 | 2.35 | 2.46 | 1.53 | -3.13 | -1.54 | 1.85 | -1.12 | -4.25 | 0.17 | -10.69 | -2.13 | -0.94 |
EPS in Rs | 0.69 | 2.03 | 2.13 | 1.32 | -2.71 | -1.33 | 1.60 | -0.97 | -3.67 | 0.15 | -9.24 | -1.84 | -0.81 |
Dividend Payout % | 0.00% | 24.60% | 23.52% | 37.81% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | 0% |
3 Years: | -2% |
TTM: | -51% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -6% |
TTM: | 81% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 1% |
3 Years: | 44% |
1 Year: | 0% |
Return on Equity | |
---|---|
10 Years: | -4% |
5 Years: | -6% |
3 Years: | -11% |
Last Year: | -7% |
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 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
11.56 | 11.56 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | |
Reserves | 30.87 | 31.97 | 33.75 | 34.60 | 31.53 | 29.98 | 43.48 | 62.12 | 36.17 | 34.25 | 20.99 | 18.64 | 21.59 |
0.00 | 75.14 | 71.15 | 54.92 | 50.44 | 73.41 | 59.29 | 44.31 | 56.66 | 71.14 | 64.78 | 18.80 | 15.69 | |
93.94 | 29.27 | 27.17 | 25.52 | 23.08 | 21.70 | 19.26 | 24.26 | 15.36 | 14.32 | 15.22 | 14.39 | 13.14 | |
Total Liabilities | 136.37 | 147.94 | 143.64 | 126.61 | 116.62 | 136.66 | 133.60 | 142.26 | 119.76 | 131.28 | 112.56 | 63.40 | 61.99 |
77.60 | 75.27 | 67.46 | 59.75 | 58.10 | 53.10 | 47.89 | 42.92 | 45.10 | 42.31 | 37.46 | 32.37 | 29.94 | |
CWIP | 0.02 | 0.06 | 0.15 | 0.29 | 0.32 | 0.34 | 0.37 | 0.32 | 0.33 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 31.11 | 31.23 | 31.61 | 34.36 | 34.36 | 44.21 | 53.13 | 78.61 | 49.88 | 58.99 | 52.42 | 1.88 | 1.74 |
27.64 | 41.38 | 44.42 | 32.21 | 23.84 | 39.01 | 32.21 | 20.41 | 24.45 | 29.98 | 22.68 | 29.15 | 30.31 | |
Total Assets | 136.37 | 147.94 | 143.64 | 126.61 | 116.62 | 136.66 | 133.60 | 142.26 | 119.76 | 131.28 | 112.56 | 63.40 | 61.99 |
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 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-15.35 | -5.96 | 5.59 | 19.08 | 10.63 | -12.21 | 19.08 | 14.13 | 5.72 | 4.67 | 11.08 | -1.59 | |
-3.28 | -5.68 | -0.47 | -1.59 | -3.22 | -9.87 | -4.26 | 3.98 | -10.63 | -19.40 | 0.12 | 50.69 | |
16.78 | 14.33 | -5.46 | -15.78 | -7.51 | 22.06 | -15.06 | -14.02 | 8.12 | 7.56 | -11.03 | -49.39 | |
Net Cash Flow | -1.85 | 2.69 | -0.34 | 1.71 | -0.10 | -0.02 | -0.24 | 4.09 | 3.21 | -7.16 | 0.17 | -0.30 |
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 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 275.95 | 168.25 | 58.13 | 43.07 | 371.19 | 798.45 | 332.84 | 83.02 | 124.26 | 161.34 | 107.43 | 131.39 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 275.95 | 168.25 | 58.13 | 43.07 | 371.19 | 798.45 | 332.84 | 83.02 | 124.26 | 161.34 | 107.43 | 131.39 |
Working Capital Days | 18.29 | 310.60 | 261.34 | 97.90 | 4.05 | 385.90 | 123.97 | 45.65 | 33.73 | 57.68 | 107.27 | 171.83 |
ROCE % | 10.67% | 16.65% | 12.83% | 9.85% | 1.55% | 0.34% | 5.97% | 2.77% | 0.78% | 5.01% | -6.01% | 1.57% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 10 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2 Mar
-
Clarification On Movement In Price
27 Feb - In receipt of your email Ref. No. L/SURV/ONL/PV/SR/2022-2023/3020 dated February 24, 2023. In respect of significant movement in price intimated please be informed that there …
-
Clarification sought from Karma Energy Ltd
24 Feb - Exchange has sought clarification from Karma Energy Ltd on February 24, 2023 with reference to significant movement in price, in order to ensure that investors …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
10 Feb - Sub : Newspaper publication of of Un-Audited Financial Results for the Quarter ended 31st December, 2022 - Regulation 47 of SEBI (LODR) We submit herewith …
Annual reports
-
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 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1][2]
Company is in the business of power generation through renewable energy. It deals in wind power, hydropower, and solar power. The generated energy is transmitted via government-owned grids and state utilities. Company also generates revenue by selling wind power directly to state governments and by selling renewable energy certificates. The performance of company is directly linked to the Renewable Energy Policies of both Centre and State Governments, effectiveness of Nodal Agencies and formulation of supportive policies and implementation by State Electricity Regulatory Commissions