Suzlon Energy Ltd

About

Suzlon Energy is primarily engaged in the business of manufacturing of wind turbine generators (WTGs) and related components of various capacities.(Source : 202003-01 Annual Report Page No:102)

  • Market Cap 5,608 Cr.
  • Current Price 6.30
  • High / Low 9.45 / 2.70
  • Stock P/E 11.7
  • Book Value -4.13
  • Dividend Yield 0.00 %
  • ROCE 11.0 %
  • ROE %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -0.65%
  • The company has delivered a poor sales growth of -18.81% over past five years.
  • Promoter holding is low: 16.52%
  • Promoters have pledged 88.54% of their holding.
  • Earnings include an other income of Rs.924.86 Cr.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
1,205 1,097 1,445 843 809 666 655 523 732 955 1,136 1,142
1,437 805 1,337 802 1,175 834 1,022 432 620 819 940 988
Operating Profit -232 292 108 42 -366 -169 -367 91 112 136 196 154
OPM % -19% 27% 7% 5% -45% -25% -56% 17% 15% 14% 17% 13%
Other Income 17 76 -28 -0 -36 4 -7 -10 827 5 4 90
Interest 325 335 282 303 300 423 341 408 197 195 197 181
Depreciation 88 82 87 73 76 155 114 71 69 57 62 58
Profit before tax -628 -50 -289 -335 -778 -742 -829 -397 672 -111 -59 5
Tax % 0% 22% -2% -0% 0% -0% -1% -0% 0% -0% -2% 30%
Net Profit -624 -38 -293 -335 -747 -736 -824 -398 676 -117 -57 -22
EPS in Rs -1.17 -0.07 -0.55 -0.63 -1.40 -1.38 -1.55 -0.52 0.82 -0.14 -0.07 -0.03

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
20,620 18,090 21,359 18,914 20,403 19,954 9,483 12,714 8,116 5,025 2,973 3,346 3,965
20,008 17,036 19,526 20,415 20,465 25,703 9,767 10,235 7,140 5,048 3,829 2,809 3,367
Operating Profit 612 1,054 1,833 -1,501 -62 -5,749 -283 2,479 977 -23 -856 537 597
OPM % 3% 6% 9% -8% -0% -29% -3% 20% 12% -0% -29% 16% 15%
Other Income 875 -153 341 -286 -495 -194 2,563 109 555 92 -42 823 925
Interest 1,458 1,375 1,655 1,855 2,070 2,065 1,304 1,288 1,581 1,270 1,367 996 770
Depreciation 663 657 661 740 777 809 392 389 342 342 419 258 245
Profit before tax -634 -1,132 -142 -4,383 -3,404 -8,816 584 912 -391 -1,543 -2,684 105 507
Tax % -56% -16% -233% -8% -4% -4% -4% 1% 0% 1% -0% 4%
Net Profit -983 -1,324 -479 -4,724 -3,520 -9,158 583 858 -377 -1,527 -2,642 104 480
EPS in Rs -7.45 -2.69 -26.58 -14.15 -24.70 1.16 1.71 -0.71 -2.87 -4.97 0.12 0.58
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:-16%
5 Years:-19%
3 Years:-26%
TTM:49%
Compounded Profit Growth
10 Years:8%
5 Years:17%
3 Years:28%
TTM:118%
Stock Price CAGR
10 Years:-16%
5 Years:-16%
3 Years:5%
1 Year:107%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
314 358 361 355 504 742 1,004 1,005 1,064 1,064 1,064 1,702
Reserves 6,274 6,170 4,825 -35 -1,041 -9,864 -8,537 -7,846 -8,031 -9,562 -12,075 -5,381
Borrowings 12,668 12,241 14,034 15,191 17,053 17,811 11,414 11,114 11,996 11,552 13,210 6,925
9,865 10,293 13,394 13,695 13,751 13,043 5,842 7,887 6,092 5,816 4,332 3,355
Total Liabilities 29,118 29,059 32,608 29,206 30,261 21,731 9,723 12,160 11,121 8,871 6,530 6,601
10,161 10,919 12,233 12,076 13,515 5,843 1,573 1,665 1,463 1,520 1,358 1,166
CWIP 413 413 369 306 433 356 233 206 353 229 122 107
Investments 1,092 967 97 36 707 266 393 670 67 20 20 23
17,452 16,761 19,909 16,788 15,606 15,266 7,524 9,619 9,237 7,102 5,030 5,305
Total Assets 29,118 29,059 32,608 29,206 30,261 21,731 9,723 12,160 11,121 8,871 6,530 6,601

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
2,234 1,214 839 556 568 1,119 -739 1,602 -109 1,267 -929 530
-1,676 -803 -643 -328 -439 -825 4,482 -643 -138 125 -32 -24
-655 -464 -249 -901 360 -199 -5,656 -1,249 492 -1,898 969 -327
Net Cash Flow -97 -53 -53 -673 489 95 -1,914 -290 245 -506 8 180

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 56 68 91 53 48 50 97 104 134 137 168 130
Inventory Days 161 157 145 141 102 90 164 168 216 355 400 503
Days Payable 106 133 151 124 134 122 193 233 180 265 253 366
Cash Conversion Cycle 111 92 85 69 16 18 68 39 170 227 315 266
Working Capital Days 91 44 57 16 -2 32 18 25 92 58 46 176
ROCE % 3% 3% 7% -12% -5% -52% 12% 53% 15% -8% -47% 11%

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
19.82 19.82 19.82 19.82 19.82 19.82 19.79 18.94 17.76 17.46 17.17 16.52
7.12 5.41 6.25 5.92 5.18 3.89 3.63 2.93 2.83 3.10 4.22 4.08
9.76 9.48 7.19 5.49 5.63 5.32 5.06 16.41 14.35 17.23 16.54 17.72
63.30 65.29 66.74 68.77 69.37 70.97 71.52 61.73 65.06 62.21 62.07 61.69

Documents