Karma Energy Ltd

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

Karma Energy Ltd

₹ 76.9 1.99%
26 Apr - close price
karmaenergy.co BSE: 533451 NSE - BE : 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 - BE
  • Market Cap ₹ 89.0 Cr.
  • Current Price ₹ 76.9
  • High / Low ₹ 106 / 31.1
  • 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

  • Stock is trading at 2.95 times its book value
  • 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 -20.4% over last 3 years.
  • Company's cost of borrowing seems high
  • Working capital days have increased from 103 days to 149 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

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: 17%
5 Years: 37%
3 Years: 82%
1 Year: 114%
Return on Equity
10 Years: -10%
5 Years: -11%
3 Years: -20%
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 -159.93 21.72 -103.60 53.35 61.40 280.19 137.29 34.33 57.22 66.06 93.70 149.41
ROCE % 12.46% 6.85% 4.53% 0.73% 0.54% 5.35% 3.84% 1.75% 5.95% -6.22% 4.07%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70% 74.70%
25.30% 25.30% 25.30% 25.30% 25.30% 25.30% 25.30% 25.29% 25.30% 25.30% 25.28% 25.29%
No. of Shareholders 7,0227,4647,4847,7227,8387,9937,9937,7697,6307,7168,3148,749

Documents

Announcements

Annual reports

Credit ratings