Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Kpi Globa Infrastrue
Join Channel
Consolidated Standalone

KPI Green Energy

₹1850.5 -10.6 | 0.6%

Market Cap ₹11155 Cr.

Stock P/E 65.9

P/B 13.3

Current Price ₹1850.5

Book Value ₹ 138.6

Face Value 10

52W High ₹2109.3

Dividend Yield 0.04%

52W Low ₹ 320.7

Edit Ratio

KPI Green Energy Research see more...

Stocx User

Comprehensive Analysis of KPI Green Energy Limited - The Renewable Power House

Overview Inc. Year: 2008Industry: Engineering - Construction

KPI Green Energy Ltd generates and sells solar electricity under Solarism emblem name in India. It develops, builds, owns, operates, and maintains solar power plants as an independent electricity manufacturer and captive power producer, in addition to sells land parcels to third parties. The employer was formerly called K.P.I. Global Infrastructure Ltd and changed its call to KPI Green Energy Ltd in April 2022. The business enterprise become integrated in 2008 and is primarily based in Surat, India.

Read More..

KPI Green Energy Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

KPI Green Energy Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 62 75 122 160 179 182 189 215 330 289
Other Income 0 1 0 0 0 2 1 1 1 4
Total Income 62 76 123 160 180 184 191 216 331 293
Total Expenditure 33 39 80 107 120 128 120 144 227 196
Operating Profit 29 36 42 53 60 56 70 72 105 96
Interest 9 14 11 11 12 13 20 18 23 25
Depreciation 3 4 5 6 6 6 9 10 10 11
Exceptional Income / Expenses 0 -0 0 0 0 -0 0 0 0 -0
Profit Before Tax 17 18 26 36 43 37 41 44 72 60
Provision for Tax 4 8 4 15 8 5 8 9 21 17
Profit After Tax 13 10 22 21 34 32 33 35 51 43
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 13 10 22 21 34 32 33 35 51 43
Adjusted Earnings Per Share 2.4 1.8 4.1 3.9 6.4 5.9 6.1 6.4 8.4 7.1

KPI Green Energy Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 35 59 104 230 644 1023
Other Income 0 0 0 2 3 7
Total Income 35 60 104 232 647 1031
Total Expenditure 19 32 40 121 435 687
Operating Profit 15 27 64 110 212 343
Interest 4 8 25 37 47 86
Depreciation 4 7 16 14 23 40
Exceptional Income / Expenses 6 0 -0 -0 -0 0
Profit Before Tax 13 12 23 59 142 217
Provision for Tax 4 5 8 16 32 55
Profit After Tax 9 6 14 43 110 162
Adjustments 0 0 0 0 0 0
Profit After Adjustments 9 6 14 43 110 162
Adjusted Earnings Per Share 1.6 1.2 2.6 8 20.2 28

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 180% 122% 0% 0%
Operating Profit CAGR 93% 99% 0% 0%
PAT CAGR 156% 164% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 481% 358% 140% NA%
ROE Average 53% 33% 23% 23%
ROCE Average 30% 23% 18% 18%

KPI Green Energy Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 99 98 112 154 258
Minority's Interest 0 0 0 0 0
Borrowings 33 107 208 289 409
Other Non-Current Liabilities 11 18 104 151 218
Total Current Liabilities 18 76 56 183 370
Total Liabilities 161 298 481 777 1255
Fixed Assets 84 213 315 482 801
Other Non-Current Assets 20 3 23 34 10
Total Current Assets 57 82 142 262 445
Total Assets 161 298 481 777 1255

KPI Green Energy Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 1 2 10 22 26
Cash Flow from Operating Activities -17 40 -3 102 159
Cash Flow from Investing Activities -15 -119 -63 -189 -309
Cash Flow from Financing Activities 33 87 77 91 177
Net Cash Inflow / Outflow 1 8 11 4 27
Closing Cash & Cash Equivalent 2 10 22 26 52

KPI Green Energy Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 1.64 1.19 2.65 7.98 20.23
CEPS(Rs) 2.47 2.57 5.69 10.57 24.4
DPS(Rs) 0 0 0 1 2.85
Book NAV/Share(Rs) 18.27 18.08 20.72 28.36 47.59
Core EBITDA Margin(%) 44.38 45.48 61.56 47.36 32.38
EBIT Margin(%) 48.4 33.33 45.96 41.88 29.3
Pre Tax Margin(%) 37.17 20.1 21.75 25.82 22.04
PAT Margin (%) 25.8 10.86 13.87 18.81 17.03
Cash Profit Margin (%) 38.76 23.49 29.78 24.92 20.54
ROA(%) 5.52 2.8 3.68 6.87 10.79
ROE(%) 8.99 6.53 13.65 32.51 53.26
ROCE(%) 12.02 10.51 16.21 22.91 29.71
Receivable days 142.56 128.86 137.97 68.78 52.02
Inventory Days 162.92 154.35 132.25 116.61 77
Payable days 225.1 506.23 472.86 133.15 131.03
PER(x) 14.3 6.69 6.17 23.13 13.79
Price/Book(x) 1.29 0.44 0.79 6.51 5.86
Dividend Yield(%) 0 0 0 0.18 0.68
EV/Net Sales(x) 4.79 2.9 2.94 5.7 3.08
EV/Core EBITDA(x) 10.71 6.3 4.75 11.87 9.36
Net Sales Growth(%) 0 71.8 74.6 122.16 179.98
EBIT Growth(%) 0 18.3 140.75 102.43 95.89
PAT Growth(%) 0 -27.69 122.97 201.26 153.5
EPS Growth(%) 0 -27.68 122.97 201.26 153.5
Debt/Equity(x) 0.4 1.42 2.12 2.19 2.02
Current Ratio(x) 3.09 1.09 2.56 1.43 1.2
Quick Ratio(x) 2.25 0.63 1.83 0.85 0.76
Interest Cover(x) 4.31 2.52 1.9 2.61 4.03
Total Debt/Mcap(x) 0.31 3.23 2.68 0.34 0.34

KPI Green Energy Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 54.45 54.52 54.68 54.7 54.81 54.81 54.81 54.83 53.08 53.08
FII 0 0.39 0.88 0.04 0.12 0.17 1.1 1.86 3.82 3.45
DII 0 2.38 2.38 2.38 2.38 2.38 2.44 2.38 4.23 2.77
Public 45.55 42.71 42.05 42.88 42.69 42.64 41.65 40.92 38.87 40.7
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 33%
  • Debtor days have improved from 133.15 to 131.03days.

Cons

  • Stock is trading at 13.3 times its book value.

* 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.

KPI Green Energy News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!