Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹6832 Cr.
Stock P/E
13.4
P/B
2.3
Current Price
₹345.6
Book Value
₹ 150.8
Face Value
5
52W High
₹541.9
52W Low
₹ 272
Dividend Yield
0.3%

KPI Green Energy Overview

Business

KPI Green Energy Ltd. is an Indian renewable energy company primarily engaged in developing, building, owning, and operating solar and hybrid (solar-wind) power projects. Its core business model encompasses two main segments:

Independent Power Producer (IPP): The company develops, owns, and operates solar and hybrid power plants and sells the generated electricity to industrial and commercial customers (under long-term Power Purchase Agreements - PPAs) and state utilities. This segment provides recurring revenue streams.

Captive Power Producer (CPP) & Engineering, Procurement, and Construction (EPC) Services: KPI Green Energy provides end-to-end EPC services for industrial and commercial clients who wish to set up solar power plants for their own captive consumption. This involves project design, procurement of components, construction, and commissioning. This segment generates revenue from project execution fees.

Revenue Mix

The company's revenue is primarily derived from two major segments:

EPC Services: This segment typically contributes the larger portion of the top-line revenue, generating income from the development and construction of solar power projects for third-party clients (CPP model).

Power Sales (IPP): This segment generates recurring revenue from the sale of electricity produced by the company's own portfolio of solar and hybrid power plants.

While specific percentage breakdowns fluctuate based on the project pipeline and execution, EPC services generally account for a significant share of total revenue, while the IPP segment contributes a substantial portion of the company's operating profit (EBITDA) due to its annuity-like nature.

Industry

KPI Green Energy operates within India's rapidly expanding renewable energy sector, specifically focusing on solar and hybrid power solutions. The industry is characterized by strong government support through ambitious renewable energy targets (e.g., 500 GW by 2030), policy incentives, and increasing demand from industrial and commercial (C&I) customers seeking to reduce energy costs and meet ESG (Environmental, Social, and Governance) goals.

KPI Green is positioned as an integrated player offering both project development (IPP) and execution (EPC) services, primarily targeting the C&I segment. While the sector has numerous competitors, including large conglomerates and specialized renewable energy firms, KPI Green differentiates itself with its integrated approach and a strong regional presence, particularly in Gujarat, where it commenced operations.

MOAT

The renewable energy sector, particularly EPC, is highly competitive and often subject to tender-based contracts, making durable moats challenging to establish. However, KPI Green possesses several advantages:

Integrated Business Model: Offering both EPC and IPP services allows the company to capture value across the entire project lifecycle, providing a more stable and diversified revenue stream compared to pure-play EPC or IPP firms.

Execution Track Record: A demonstrated history of successfully commissioning solar projects helps build client trust and secure future contracts.

Customer Relationships: Focus on the C&I segment has allowed it to build relationships with industrial clients, potentially leading to repeat business or referrals.

Land Bank: Strategic acquisition and management of land resources for project development can offer a competitive edge in a land-scarce environment.

Growth Drivers

Ambitious National Renewable Energy Targets: India's aggressive goals for renewable energy capacity expansion provide a strong tailwind for project development.

Rising Corporate Demand for Green Energy: Increasing focus on sustainability, cost reduction, and ESG compliance by industrial and commercial clients drives demand for captive power plants and green PPAs.

Expansion into Hybrid Projects: Diversification into solar-wind hybrid and potential storage solutions taps into new market opportunities and enhances grid stability.

Geographic Expansion: Extending operations beyond its primary focus region (Gujarat) to other high-potential states in India.

Vertical Integration (Module Manufacturing): Through its subsidiary, the company is venturing into solar module manufacturing, which could improve cost efficiencies and supply chain control, though it also introduces new risks.

Risks

Regulatory and Policy Changes: Unfavorable changes in government policies, tariffs, open access regulations, or subsidies can significantly impact project economics and growth prospects.

Land Acquisition Challenges: Acquiring suitable land for large-scale projects can be time-consuming, expensive, and subject to local resistance.

Interest Rate Sensitivity: IPP projects are capital-intensive and highly dependent on debt financing; rising interest rates can increase project costs and reduce profitability.

Intense Competition: The sector is competitive, with numerous domestic and international players, which can put pressure on bidding margins and project profitability.

Supply Chain Volatility: Fluctuations in the prices of key raw materials like solar modules, steel, and other equipment can affect project costs and execution timelines.

Grid Integration and Transmission Issues: Challenges in evacuating power due to grid congestion or inadequate transmission infrastructure can hinder project operation.

Management & Ownership

The company is promoted by Mr. Faruk G. Patel, who serves as the Chairman & Managing Director. He is considered the key driving force behind the company's vision and growth. The management team generally comprises professionals with experience in the renewable energy and infrastructure sectors. Promoter holding is significant, typically in the range of 50-55%, indicating strong control and alignment of interests with the company's long-term growth. The remaining shares are held by the public, including institutional and retail investors.

Outlook

KPI Green Energy is well-positioned to benefit from India's robust push towards renewable energy and the growing demand for sustainable power solutions from the industrial and commercial sectors. The company's integrated business model provides a balance between project execution revenues (EPC) and stable long-term income streams (IPP), which can help mitigate business cyclicality. Its expansion into hybrid projects and potential vertical integration offers additional growth avenues.

However, the company faces inherent risks common to the renewable energy sector, including policy uncertainties, land acquisition hurdles, intense competition, and interest rate fluctuations. Successful navigation of these challenges, efficient project execution, and prudent capital allocation will be crucial for sustained growth and profitability. The focus on the C&I segment, which is less exposed to state utility payment risks, is a positive, but competition in this space is also increasing.

KPI Green Energy Share Price

Live · BSE / NSE · Inception: 2008
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

KPI Green Energy Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 289 348 360 458 569 603 634 663 796 694
Other Income 4 2 2 8 8 11 7 13 14 16
Total Income 293 350 361 466 578 614 641 676 810 710
Total Expenditure 196 216 226 321 408 397 409 427 505 448
Operating Profit 96 134 135 145 170 217 232 249 305 262
Interest 25 27 23 15 14 38 43 49 53 80
Depreciation 11 14 15 15 16 30 32 33 39 51
Exceptional Income / Expenses -0 -2 -1 -0 -0 0 0 3 -0 0
Profit Before Tax 60 91 97 115 139 149 158 170 214 131
Provision for Tax 17 25 27 30 35 38 41 44 59 36
Profit After Tax 43 66 70 85 104 111 117 126 155 95
Adjustments 0 0 -0 -1 -5 -7 -8 -8 -10 -9
Profit After Adjustments 43 66 70 84 99 104 109 118 145 86
Adjusted Earnings Per Share 2.4 3.7 3.5 4.3 5 5.3 5.5 6 7.4 4.3

KPI Green Energy Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 35 59 104 230 644 1024 1735 2696 2787
Other Income 0 0 0 2 3 7 20 46 50
Total Income 35 60 104 232 647 1031 1755 2742 2837
Total Expenditure 19 32 40 121 435 687 1174 1738 1789
Operating Profit 15 27 64 110 212 344 581 1003 1048
Interest 4 8 25 37 47 86 79 182 225
Depreciation 4 7 16 14 23 40 61 133 155
Exceptional Income / Expenses 6 0 -0 -0 -0 -0 0 3 3
Profit Before Tax 13 12 23 59 142 217 441 691 673
Provision for Tax 4 5 8 16 32 55 116 182 180
Profit After Tax 9 6 14 43 110 162 325 509 493
Adjustments 0 0 0 0 0 0 -6 -33 -35
Profit After Adjustments 9 6 14 43 110 162 320 476 458
Adjusted Earnings Per Share 0.5 0.4 0.9 2.7 6.7 8.9 16.2 24.1 23.2

KPI Green Energy Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 99 98 112 154 258 836 2423 3034
Minority's Interest 0 0 0 0 0 0 206 239
Borrowings 33 107 208 289 409 417 862 3666
Other Non-Current Liabilities 11 18 104 151 218 288 471 902
Total Current Liabilities 18 76 56 183 370 895 829 2041
Total Liabilities 161 298 481 777 1255 2436 4792 9882
Fixed Assets 84 213 315 482 801 979 2361 4508
Other Non-Current Assets 20 3 23 34 10 123 591 2029
Total Current Assets 57 82 142 262 445 1334 1841 3345
Total Assets 161 298 481 777 1255 2436 4792 9882

KPI Green Energy Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 1 2 10 22 26 52 170 119
Cash Flow from Operating Activities -17 40 -3 102 159 -57 241 482
Cash Flow from Investing Activities -15 -119 -63 -189 -309 -387 -2098 -4129
Cash Flow from Financing Activities 33 87 77 91 177 562 1807 3643
Net Cash Inflow / Outflow 1 8 11 4 27 118 -51 -4
Closing Cash & Cash Equivalent 2 10 22 26 52 170 119 116

KPI Green Energy Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.55 0.4 0.88 2.66 6.74 8.94 16.23 24.13
CEPS(Rs) 0.82 0.86 1.9 3.52 8.13 11.17 19.59 32.54
DPS(Rs) 0 0 0 0.11 0.63 0.23 0.8 1.05
Book NAV/Share(Rs) 6.09 6.03 6.91 9.45 15.86 46.21 121.96 146.15
Core EBITDA Margin(%) 44.38 45.48 61.56 47.36 32.38 32.9 32.34 35.53
EBIT Margin(%) 48.4 33.33 45.96 41.88 29.3 29.6 29.98 32.39
Pre Tax Margin(%) 37.17 20.1 21.75 25.82 22.04 21.2 25.41 25.63
PAT Margin (%) 25.8 10.86 13.87 18.81 17.03 15.79 18.74 18.89
Cash Profit Margin (%) 38.76 23.49 29.78 24.92 20.54 19.73 22.23 23.82
ROA(%) 5.52 2.8 3.68 6.87 10.79 8.76 9 6.94
ROE(%) 8.99 6.53 13.65 32.51 53.26 29.56 20.1 19.27
ROCE(%) 12.02 10.51 16.21 22.91 29.71 24.78 19.95 15.71
Receivable days 142.56 128.86 137.97 68.78 52.02 102.29 105.71 89.26
Inventory Days 162.92 154.35 132.25 116.61 77 88.91 84.13 129.66
Payable days 225.1 506.23 472.86 133.15 131.03 219.25 167 113.45
PER(x) 14.3 6.69 6.17 23.13 13.79 56.76 25.19 14.57
Price/Book(x) 1.29 0.44 0.79 6.51 5.86 10.98 3.35 2.4
Dividend Yield(%) 0 0 0 0.18 0.68 0.05 0.2 0.3
EV/Net Sales(x) 4.79 2.9 2.94 5.7 3.08 9.61 5.04 4.05
EV/Core EBITDA(x) 10.71 6.3 4.75 11.87 9.36 28.62 15.06 10.87
Net Sales Growth(%) 0 71.8 74.6 122.16 179.98 59.04 69.49 55.34
EBIT Growth(%) 0 18.3 140.75 102.43 95.89 60.67 71.69 67.82
PAT Growth(%) 0 -27.69 122.97 201.26 153.5 47.46 101.21 56.55
EPS Growth(%) 0 -27.68 122.97 201.26 153.5 32.58 81.58 48.65
Debt/Equity(x) 0.4 1.42 2.12 2.19 2.02 1 0.47 1.57
Current Ratio(x) 3.09 1.09 2.56 1.43 1.2 1.49 2.22 1.64
Quick Ratio(x) 2.25 0.63 1.83 0.85 0.76 1.12 1.66 1.14
Interest Cover(x) 4.31 2.52 1.9 2.61 4.03 3.52 6.55 4.79
Total Debt/Mcap(x) 0.31 3.23 2.68 0.34 0.34 0.09 0.14 0.65

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +55% +61% +92% —
Operating Profit CAGR +73% +68% +73% —
PAT CAGR +57% +67% +105% —
Share Price CAGR -22% +22% +89% —
ROE Average +19% +23% +31% +23%
ROCE Average +16% +20% +23% +19%

KPI Green Energy Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 49.4 %
FII 8.15 %
DII (MF + Insurance) 0.66 %
Public (retail) 41.79 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 53.0853.0948.7748.7848.7848.6748.6749.2549.4949.4
FII 3.453.928.868.28.048.269.168.678.258.15
DII 2.772.482.582.411.60.760.770.640.620.66
Public 40.740.5139.7940.6141.5842.3141.3941.4441.6541.79
Others 0000000000
Total 100100100100100100100100100100

KPI Green Energy Peer Comparison

Engineering - Construction Edit Columns

KPI Green Energy Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

KPI Green Energy Pros & Cons

Pros

  • Company has delivered good profit growth of 105% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Debtor days have improved from 167 to 113.45days.

Cons

  • Promoter holding is low: 49.4%.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp