Karma Energy Ltd

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

Karma Energy Ltd

₹ 38.0 -1.96%
17 Mar 4:01 p.m.
karmaenergy.co BSE: 533451 NSE: KARMAENG
About

Incorporated in 2007, Karma Energy Ltd deals in generation of power from renewable sources like Wind, Hydro, etc.[1]

Key Points

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

Website BSE NSE
  • Market Cap ₹ 43.5 Cr.
  • Current Price ₹ 38.0
  • High / Low ₹ 88.0 / 35.3
  • Stock P/E
  • Book Value ₹ 26.1
  • Dividend Yield 0.00 %
  • ROCE 4.07 %
  • ROE -8.08 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.

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 -21.0% over last 3 years.
  • Company's cost of borrowing seems high
  • Working capital days have increased from -462 days to 79.9 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

Utilities Power Power Power Generation

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
5.92 9.38 18.69 7.73 6.08 7.08 11.35 4.41 2.44 7.17 12.43 10.03 2.03
6.31 6.56 11.83 6.28 4.22 6.85 9.03 5.42 5.26 6.42 9.30 4.91 2.78
Operating Profit -0.39 2.82 6.86 1.45 1.86 0.23 2.32 -1.01 -2.82 0.75 3.13 5.12 -0.75
OPM % -6.59% 30.06% 36.70% 18.76% 30.59% 3.25% 20.44% -22.90% -115.57% 10.46% 25.18% 51.05% -36.95%
0.16 0.20 0.38 0.30 0.29 0.07 0.14 0.19 0.11 0.16 0.17 0.10 0.52
Interest 1.73 2.01 1.96 1.84 1.57 1.75 1.74 1.70 2.00 1.41 1.39 1.31 0.74
Depreciation 1.59 1.65 1.66 1.66 1.65 1.58 1.59 1.59 1.56 1.57 1.58 1.58 1.37
Profit before tax -3.55 -0.64 3.62 -1.75 -1.07 -3.03 -0.87 -4.11 -6.27 -2.07 0.33 2.33 -2.34
Tax % 31.83% -14.06% 16.02% -20.57% -12.15% -6.93% -32.18% -27.98% 10.53% -13.04% -81.82% 2.15% 15.38%
-4.69 -0.55 3.04 -1.39 -0.94 -2.81 -0.60 -2.96 -6.92 -1.80 0.60 2.28 -2.70
EPS in Rs -2.96 -0.53 2.44 -1.34 -0.81 -2.43 -0.52 -2.56 -5.98 -1.56 0.52 1.97 -2.33
Raw PDF

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 Mar 2021 Mar 2022
17.14 26.89 31.71 31.47 19.44 18.98 32.62 40.30 34.70 41.88 25.28 31.66
6.71 10.26 14.92 17.87 13.34 12.28 19.39 28.39 28.46 28.90 26.54 23.41
Operating Profit 10.43 16.63 16.79 13.60 6.10 6.70 13.23 11.91 6.24 12.98 -1.26 8.25
OPM % 60.85% 61.84% 52.95% 43.22% 31.38% 35.30% 40.56% 29.55% 17.98% 30.99% -4.98% 26.06%
2.27 3.13 1.23 2.14 2.80 5.84 1.10 0.38 -3.72 1.18 0.49 0.95
Interest 4.38 9.58 12.05 11.75 12.21 12.50 11.54 7.85 6.86 7.38 7.18 4.85
Depreciation 7.81 8.01 9.27 9.55 6.51 6.58 6.50 6.26 6.17 6.62 6.32 6.10
Profit before tax 0.51 2.17 -3.30 -5.56 -9.82 -6.54 -3.71 -1.82 -10.51 0.16 -14.27 -1.75
Tax % -1.96% 80.18% -26.97% -26.26% -33.40% 16.67% -43.13% 105.49% 9.61% 6.25% -7.01% -7.43%
0.52 0.43 -2.42 -4.10 -6.51 -7.59 -2.10 -3.71 -11.52 0.16 -13.27 -1.62
EPS in Rs 0.50 0.32 -0.86 -1.18 -4.03 -3.93 -0.07 -2.11 -8.63 -0.24 -11.47 -1.40
Dividend Payout % 0.00% 156.22% -57.85% -84.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 2%
5 Years: -1%
3 Years: -3%
TTM: 25%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 19%
TTM: 88%
Stock Price CAGR
10 Years: 7%
5 Years: 21%
3 Years: 8%
1 Year: -32%
Return on Equity
10 Years: -10%
5 Years: -11%
3 Years: -21%
Last Year: -8%

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 Mar 2021 Mar 2022
Equity Capital 11.56 11.56 11.57 11.57 11.57 11.57 11.57 11.57 11.57 11.57 11.57 11.57
Reserves 31.39 30.51 28.83 26.94 22.34 17.79 47.38 69.99 29.78 14.88 -1.68 18.64
0.00 91.13 70.75 99.09 105.42 109.71 91.49 72.79 85.80 98.14 93.36 18.81
120.87 37.03 44.81 22.30 16.15 24.87 22.07 29.11 18.97 17.41 16.03 14.38
Total Liabilities 163.82 170.23 155.96 159.90 155.48 163.94 172.51 183.46 146.12 142.00 119.28 63.40
101.39 98.08 131.45 116.10 112.79 106.23 102.93 96.68 89.42 85.44 79.78 32.37
CWIP 36.14 43.37 2.85 3.13 3.45 3.76 1.29 1.29 1.47 1.71 0.00 0.00
Investments 3.18 3.20 3.33 7.67 7.70 7.74 29.02 60.93 25.60 20.09 16.10 1.88
23.11 25.58 18.33 33.00 31.54 46.21 39.27 24.56 29.63 34.76 23.40 29.15
Total Assets 163.82 170.23 155.96 159.90 155.48 163.94 172.51 183.46 146.12 142.00 119.28 63.40

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 Mar 2021 Mar 2022
0.00 1.16 10.86 -15.71 0.72 -12.81 4.68 21.71 6.29 7.75 10.63 -1.09
0.00 -11.94 -2.22 -0.26 -3.45 -0.34 8.50 3.86 -10.58 -18.54 1.40 50.18
0.00 13.42 -9.92 15.94 3.33 13.22 -14.29 -21.09 7.38 3.47 -11.83 -49.39
Net Cash Flow 0.00 2.64 -1.28 -0.03 0.59 0.08 -1.11 4.47 3.09 -7.32 0.20 -0.30

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 Mar 2021 Mar 2022
Debtor Days 267.25 162.61 60.89 61.47 306.42 600.77 291.26 76.35 110.03 144.33 98.32 114.25
Inventory Days
Days Payable
Cash Conversion Cycle 267.25 162.61 60.89 61.47 306.42 600.77 291.26 76.35 110.03 144.33 98.32 114.25
Working Capital Days -588.39 -86.60 -206.96 -373.93 -963.95 -725.77 -455.75 -78.71 -344.17 -480.57 -985.70 79.89
ROCE % 12.46% 6.85% 4.53% 0.73% 0.54% 5.35% 3.84% 1.75% 5.95% -6.22% 4.07%

Insights

In beta
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Total Installed Capacity
MW

Log in to view insights

Please log in to see hidden values.

Login
Total Units Generated - Wind
Lakh Units ・Includes some standalone data
Total Units Generated - Hydro
Lakh Units
Wind Availability Change
% ・Standalone data
Number of Wind Projects Units
Count

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70%
25.29% 25.30% 25.30% 25.28% 25.29% 25.30% 25.30% 25.30% 25.29% 25.29% 25.30% 25.31%
No. of Shareholders 7,7697,6307,7168,3148,7499,46510,94011,16211,33911,53911,74511,403

Documents

Announcements

Annual reports

Credit ratings