Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹38 Cr.
Stock P/E
36.4
P/B
—
Current Price
₹33
Book Value
₹ 0
Face Value
10
52W High
₹61.5
52W Low
₹ 32.5
Dividend Yield
0%

Karma Energy Overview

Business

Karma Energy Ltd. is an India-based company primarily engaged in the generation and distribution of power. Its core business model involves setting up and operating power projects, predominantly in the renewable energy sector, specifically wind power and small hydro power. The company develops, owns, and operates these power generation facilities. It generates revenue by selling the electricity produced from its plants to state electricity utilities or other distribution companies under Power Purchase Agreements (PPAs).

Revenue Mix

Karma Energy's operations are primarily concentrated in two main segments within renewable energy:

Wind Power: Development and operation of wind farms. This constitutes a significant portion of its operational capacity.

Small Hydro Power: Development and operation of run-of-the-river hydro power projects.

While specific revenue contribution percentages for each segment are not publicly detailed, the company's focus and operational projects suggest a strong emphasis on these two forms of clean energy generation.

Industry

The Indian power generation industry is vast, undergoing a significant transition towards renewable energy, driven by government policies and increasing demand. It is characterized by the presence of large state-owned entities, private conglomerates, and numerous independent power producers (IPPs). Karma Energy operates as an IPP within this landscape, competing with both larger, well-established players and other mid-sized renewable energy developers. Its positioning is as a smaller-to-mid-sized player in the competitive Indian renewable energy sector, focusing on specific niches like wind and small hydro.

MOAT

Karma Energy likely possesses limited durable competitive advantages given its scale within the highly capital-intensive and regulated power sector. Potential aspects that could act as minor advantages include:

Operational Experience: Accumulated expertise in developing and managing renewable energy projects, particularly wind and small hydro.

Long-term PPAs: Stable revenue streams from existing Power Purchase Agreements can offer predictability, though terms are subject to regulatory and market dynamics.

Local Project Development Knowledge: Understanding of land acquisition, regulatory approvals, and local challenges specific to its operational regions in India.

However, these are generally not considered strong, enduring moats against larger, more diversified competitors with greater access to capital and scale economies.

Growth Drivers

National Renewable Energy Targets: India's ambitious targets for increasing renewable energy capacity create a favorable policy environment and market demand.

Increasing Power Demand: Consistent growth in India's industrial, commercial, and residential power consumption.

Declining Costs of Renewables: Continued advancements in technology and economies of scale are making wind and hydro power more cost-competitive.

Expansion of Existing Capacity: The company's ability to develop new projects or expand current operational capacity.

Government Incentives: Various state and central government incentives, subsidies, and preferential tariffs for renewable energy projects.

Risks

Regulatory & Policy Risk: Changes in government policies, renewable energy tariffs, or PPA terms can significantly impact profitability.

Payment Delays: Delays or defaults in payments from state electricity distribution companies (discoms) can strain liquidity and working capital.

Resource Variability: Dependence on natural resources (wind speed, water flow) means power generation can fluctuate, affecting revenue.

High Capital Expenditure & Debt: Power projects are capital-intensive, requiring significant debt financing, which exposes the company to interest rate risks and refinancing challenges.

Competition: Intense competition from larger players with deeper pockets and better access to financing.

Land Acquisition & Environmental Clearances: Challenges in acquiring suitable land and obtaining timely environmental and regulatory approvals for new projects.

Management & Ownership

Karma Energy Ltd. is a promoter-led company, which is common in India. The promoter group typically holds a significant ownership stake, indicating a long-term commitment to the business. Management quality would depend on their strategic vision, execution capabilities, and financial discipline in a capital-intensive sector. Continuity in leadership is often a characteristic of promoter-driven enterprises.

Outlook

Karma Energy operates in a sector with secular tailwinds due to India's energy demand growth and commitment to renewable energy. The bull case hinges on the company's ability to successfully develop and commission new projects, secure favorable long-term Power Purchase Agreements, and maintain operational efficiency, thereby capitalizing on the national push for green energy. A stable regulatory environment and improved payment discipline from discoms would further support its growth trajectory.

Conversely, the bear case involves risks such as intense competition from larger players, potential renegotiation or non-compliance with existing PPAs, significant payment delays from state utilities, and challenges in securing adequate and cost-effective financing for future projects. Variability in wind and hydro resources, coupled with the inherent capital intensity and regulatory complexities of the sector, could also pose considerable headwinds to profitability and expansion. The company's smaller scale might limit its ability to absorb shocks compared to larger industry players.

Karma Energy Share Price

Live · BSE / NSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Karma Energy Quarterly Results

#(Fig in Cr.) Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
Net Sales 8 6 7 11 4 6 7 12 10 2
Other Income 0 0 0 0 0 0 0 0 0 1
Total Income 8 6 7 11 5 6 7 13 10 3
Total Expenditure 6 4 7 9 5 4 6 9 5 3
Operating Profit 2 2 0 2 -1 2 1 3 5 -0
Interest 2 2 2 2 2 2 1 1 1 1
Depreciation 2 2 2 2 2 2 2 2 2 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -2 -1 -3 -1 -4 -1 -2 0 2 -2
Provision for Tax -0 -0 -0 -0 -1 -0 -0 -0 0 0
Profit After Tax -1 -1 -3 -1 -3 -1 -2 1 2 -3
Adjustments -0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -2 -1 -3 -1 -3 -1 -2 1 2 -3
Adjusted Earnings Per Share -1.3 -0.8 -2.4 -0.5 -2.6 -0.8 -1.6 0.5 2 -2.3

Karma Energy Profit & Loss

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 27 32 31 19 19 33 40 35 42 25 32 31
Other Income 3 1 2 1 1 1 0 2 1 0 1 1
Total Income 30 33 34 21 20 34 41 37 43 26 33 33
Total Expenditure 10 14 18 13 12 20 28 28 29 27 23 23
Operating Profit 20 19 16 8 7 14 12 9 14 -1 9 9
Interest 10 12 12 12 13 12 8 7 7 7 5 4
Depreciation 8 9 10 7 7 7 6 6 7 6 6 7
Exceptional Income / Expenses 0 -1 0 1 5 0 0 -6 0 0 0 0
Profit Before Tax 2 -3 -6 -10 -7 -4 -2 -11 0 -14 -2 -2
Provision for Tax 2 -1 -1 -3 1 -2 2 1 0 -1 -0 0
Profit After Tax 0 -2 -4 -7 -8 -2 -4 -12 0 -13 -2 -2
Adjustments -0 1 3 2 3 2 1 2 -0 0 0 0
Profit After Adjustments 0 -1 -1 -5 -5 0 -2 -10 -0 -13 -2 -2
Adjusted Earnings Per Share 0.3 -0.9 -1.2 -4 -3.9 -0.1 -2.1 -8.6 -0.2 -11.5 -1.4 -1.4

Karma Energy Balance Sheet

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 42 40 39 34 29 59 82 41 26 10 30
Minority's Interest 6 5 0 -2 7 5 4 2 0 0 0
Borrowings 71 62 51 37 40 22 50 38 24 17 12
Other Non-Current Liabilities 24 19 15 12 11 12 21 15 14 12 11
Total Current Liabilities 27 30 56 75 75 73 27 50 78 80 11
Total Liabilities 170 156 160 155 164 173 183 146 142 119 63
Fixed Assets 98 131 116 113 106 103 97 89 85 80 32
Other Non-Current Assets 49 9 16 14 14 32 62 27 23 16 2
Total Current Assets 23 15 28 29 43 38 24 29 34 23 29
Total Assets 170 156 160 155 164 173 183 146 142 119 63

Karma Energy Cash Flow

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents -2 1 1 1 1 1 0 5 8 0 1
Cash Flow from Operating Activities 1 11 -16 1 -13 5 22 6 8 11 -1
Cash Flow from Investing Activities -12 -2 -0 -3 -0 9 4 -11 -19 1 50
Cash Flow from Financing Activities 13 -9 16 3 13 -14 -21 7 3 -12 -49
Net Cash Inflow / Outflow 3 -0 -0 1 0 -1 4 3 -7 0 -0
Closing Cash & Cash Equivalent 1 1 1 1 1 0 5 8 0 1 0

Karma Energy Ratios

# Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 0.32 -0.86 -1.18 -4.03 -3.93 -0.07 -2.11 -8.63 -0.24 -11.47 -1.4
CEPS(Rs) 7.29 5.92 4.7 -0.03 -0.91 3.8 2.19 -4.62 5.86 -6.01 3.87
DPS(Rs) 0.5 0.5 0.5 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 36.37 34.91 33.29 29.3 25.37 50.95 70.5 35.74 22.86 8.55 26.11
Core EBITDA Margin(%) 61.88 56.96 42.86 31.39 35.31 39.79 29.58 17.94 31 -5.01 26.04
EBIT Margin(%) 43.72 27.58 19.69 12.28 31.42 24 14.99 -10.52 18 -28.05 9.77
Pre Tax Margin(%) 8.08 -10.41 -17.66 -50.55 -34.44 -11.38 -4.5 -30.29 0.39 -56.45 -5.55
PAT Margin (%) 1.59 -7.62 -13.04 -33.69 -40.21 -6.46 -9.24 -33.2 0.38 -52.5 -5.13
Cash Profit Margin (%) 31.37 21.61 17.3 -0.19 -5.54 13.48 6.28 -15.42 16.19 -27.5 14.15
ROA(%) 0.26 -1.48 -2.6 -4.15 -4.78 -1.25 -2.09 -6.99 0.11 -10.16 -1.78
ROE(%) 1.01 -5.86 -10.4 -18.09 -24.13 -4.78 -5.3 -18.74 0.46 -73.06 -8.1
ROCE(%) 9.42 6.8 4.73 1.72 4.28 5.41 3.96 -2.59 6.03 -6.31 4.14
Receivable days 166.43 99.4 61.4 202.95 457.32 320.42 156.11 99.37 117.74 168.71 96.42
Inventory Days 43.4 38.59 44.7 81.7 88.67 53.6 46.06 42.07 23.81 38.9 29.02
Payable days 0 -793.83 -4550.52 -1347.61 -5841.67 -2932.12 -843.69 1976.78 -5578.06 0 0
PER(x) 41.34 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0.36 0.37 0.35 0.78 0.72 0.85 0.46 0.48 0.49 1.61 1.23
Dividend Yield(%) 3.79 3.83 4.33 0 0 0 0 0 0 0 0
EV/Net Sales(x) 3.88 3 3.45 6.54 6.6 4.19 2.6 2.69 2.36 3.83 1.38
EV/Core EBITDA(x) 5.28 4.93 6.89 16.93 17.05 9.54 8.51 10.79 6.97 -125.15 4.76
Net Sales Growth(%) 56.87 17.9 -0.75 -38.23 -2.36 71.89 23.51 -13.9 20.69 -39.62 25.22
EBIT Growth(%) 141.11 -25.63 -29.14 -61.48 149.84 31.31 -22.89 -160.46 306.53 -194.08 143.61
PAT Growth(%) -17.15 -665.73 -69.76 -59.62 -16.54 72.37 -76.67 -209.21 101.36 -8549.14 87.77
EPS Growth(%) 0 -370.87 -36.79 -240.79 2.51 98.34 -3132.77 -308.57 97.2 -4652.44 87.77
Debt/Equity(x) 2.17 2.07 2.57 3.11 3.74 1.55 0.89 2.07 3.65 9.3 0.58
Current Ratio(x) 0.84 0.52 0.5 0.38 0.57 0.51 0.89 0.59 0.43 0.29 2.65
Quick Ratio(x) 0.72 0.4 0.42 0.32 0.51 0.44 0.69 0.53 0.4 0.25 2.43
Interest Cover(x) 1.23 0.73 0.53 0.2 0.48 0.68 0.77 -0.53 1.02 -0.99 0.64
Total Debt/Mcap(x) 5.97 5.55 7.42 3.98 5.21 1.83 1.94 4.36 7.53 5.76 0.47

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +28% -3% -1% +2%
Operating Profit CAGR — 0% -8% -8%
PAT CAGR — — — —
Share Price CAGR -43% -12% +8% +2%
ROE Average -8% -27% -21% -15%
ROCE Average +4% +1% +1% +3%

Karma Energy Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 74.7 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 25.3 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 74.774.774.774.774.774.774.774.774.774.7
FII 0000000000
DII 0000000000
Public 25.325.325.325.325.325.325.325.325.325.3
Others 0000000000
Total 100100100100100100100100100100

Karma Energy Peer Comparison

Power Generation/Distribution Edit Columns

Karma Energy Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Karma Energy Pros & Cons

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -27% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp