Engineering - Construction · Founded 2008 · www.kpigreenenergy.com · BSE 542323 · NSE KPIGREEN · ISIN INE542W01025
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 55% | 61% | 92% | 0% |
| Operating Profit CAGR | 73% | 68% | 73% | 0% |
| PAT CAGR | 57% | 67% | 105% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | 22% | 89% | NA% |
| ROE Average | 19% | 23% | 31% | 23% |
| ROCE Average | 16% | 20% | 23% | 19% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.08 | 53.09 | 48.77 | 48.78 | 48.78 | 48.67 | 48.67 | 49.25 | 49.49 | 49.4 |
| FII | 3.45 | 3.92 | 8.86 | 8.2 | 8.04 | 8.26 | 9.16 | 8.67 | 8.25 | 8.15 |
| DII | 2.77 | 2.48 | 2.58 | 2.41 | 1.6 | 0.76 | 0.77 | 0.64 | 0.62 | 0.66 |
| Public | 40.7 | 40.51 | 39.79 | 40.61 | 41.58 | 42.31 | 41.39 | 41.44 | 41.65 | 41.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.2 | 3.2 | 6.4 | 6.4 | 9.6 | 9.6 | 9.61 | 9.72 | 9.77 | 9.77 |
| FII | 0.21 | 0.24 | 1.16 | 1.08 | 1.58 | 1.63 | 1.81 | 1.71 | 1.63 | 1.61 |
| DII | 0.17 | 0.15 | 0.34 | 0.32 | 0.31 | 0.15 | 0.15 | 0.13 | 0.12 | 0.13 |
| Public | 2.45 | 2.44 | 5.22 | 5.33 | 8.19 | 8.35 | 8.17 | 8.18 | 8.22 | 8.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.03 | 6.03 | 13.13 | 13.13 | 19.69 | 19.73 | 19.73 | 19.73 | 19.73 | 19.77 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.08 | 53.09 | 48.77 | 48.78 | 48.78 | 48.67 | 48.67 | 49.25 | 49.49 | 49.4 |
| FII | 3.45 | 3.92 | 8.86 | 8.2 | 8.04 | 8.26 | 9.16 | 8.67 | 8.25 | 8.15 |
| DII | 2.77 | 2.48 | 2.58 | 2.41 | 1.6 | 0.76 | 0.77 | 0.64 | 0.62 | 0.66 |
| Public | 40.7 | 40.51 | 39.79 | 40.61 | 41.58 | 42.31 | 41.39 | 41.44 | 41.65 | 41.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.2 | 3.2 | 6.4 | 6.4 | 9.6 | 9.6 | 9.61 | 9.72 | 9.77 | 9.77 |
| FII | 0.21 | 0.24 | 1.16 | 1.08 | 1.58 | 1.63 | 1.81 | 1.71 | 1.63 | 1.61 |
| DII | 0.17 | 0.15 | 0.34 | 0.32 | 0.31 | 0.15 | 0.15 | 0.13 | 0.12 | 0.13 |
| Public | 2.45 | 2.44 | 5.22 | 5.33 | 8.19 | 8.35 | 8.17 | 8.18 | 8.22 | 8.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.03 | 6.03 | 13.13 | 13.13 | 19.69 | 19.73 | 19.73 | 19.73 | 19.73 | 19.77 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.