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

  • Home
  • /
  • Zodiac Energy
Join Channel
Consolidated Standalone

Zodiac Energy

₹643.4 12.6 | 2%

Market Cap ₹941 Cr.

Stock P/E 86.1

P/B 19.8

Current Price ₹643.4

Book Value ₹ 32.5

Face Value 10

52W High ₹643.4

Dividend Yield 0%

52W Low ₹ 98.8

Edit Ratio

Zodiac Energy Research see more...

Overview Inc. Year: 1992Industry: Engineering - Industrial Equipments

Zodiac Energy Ltd engages in the set up of power generation plants and objects in India. It offers solar photovoltaic (PV) structures; solar water heaters for residential, business, and industrial uses; grid linked solar PV systems, rooftop sun PV systems, off grid solar PV systems, solar pumping solutions, building integrated PV systems, and so on.; and focused solar thermal structures for diverse applications, consisting of system steam, water desalination, waste-water evaporation, incinerator, solar air-conditioning, etc. The organisation also offers engineering, procurement, and construction offerings for diesel and gasoline generator units; and generates soolar energy. Zodiac Energy Ltd becme incorporated in 1992 and is situated in Ahmedabad, India.

Read More..

Zodiac Energy Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Zodiac Energy Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 45 20 24 26 25 62 32 34 47 107
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 45 20 25 27 25 62 33 34 47 107
Total Expenditure 41 18 25 24 23 58 30 31 42 98
Operating Profit 4 2 -1 3 2 4 3 3 5 9
Interest 0 0 1 1 1 1 1 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3 1 -1 2 1 2 1 2 4 8
Provision for Tax 1 0 -0 0 0 1 0 0 1 2
Profit After Tax 3 1 -1 2 1 2 1 1 3 6
Adjustments 0 0 0 0 0 0 -0 -0 0 0
Profit After Adjustments 3 1 -1 2 1 2 1 1 3 6
Adjusted Earnings Per Share 1.8 0.8 -0.8 1.1 0.8 1.1 0.6 1 2 3.9

Zodiac Energy Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 9 10 9 9 17 38 63 68 100 143 138 220
Other Income 0 0 0 0 0 0 0 0 0 1 1 0
Total Income 9 10 9 9 17 38 63 68 101 144 138 221
Total Expenditure 9 9 8 9 16 35 59 63 93 134 130 201
Operating Profit 0 0 0 1 1 3 5 5 7 10 8 20
Interest 0 0 0 0 0 0 0 1 1 2 3 4
Depreciation 0 0 0 0 0 0 0 0 0 1 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 0 0 0 0 3 5 4 6 8 4 15
Provision for Tax 0 0 0 0 0 1 1 1 2 2 1 3
Profit After Tax 0 0 0 0 0 2 3 3 4 5 3 11
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 0 0 0 0 0 2 3 3 4 5 3 11
Adjusted Earnings Per Share 0 0 0 0 0 0 0 0 3 3.7 2.2 7.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -3% 27% 29% 31%
Operating Profit CAGR -20% 17% 22% 0%
PAT CAGR -40% 0% 8% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 475% 225% 112% NA%
ROE Average 9% 15% 15% 13%
ROCE Average 12% 17% 19% 16%

Zodiac Energy Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 1 1 1 1 2 17 20 23 27 33 36
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 1 1 2 0 0 0 0 1 8 9
Other Non-Current Liabilities 0 0 0 0 0 0 0 0 1 1 1
Total Current Liabilities 2 5 5 3 6 3 8 19 26 37 48
Total Liabilities 3 7 7 6 8 21 28 43 56 79 94
Fixed Assets 0 1 1 1 0 1 0 1 2 3 3
Other Non-Current Assets 0 0 0 0 0 1 1 2 0 3 13
Total Current Assets 3 7 6 5 7 19 27 41 53 72 79
Total Assets 3 7 7 6 8 21 28 43 56 79 94

Zodiac Energy Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 0 0 0 0 0 2 0 0 0 2
Cash Flow from Operating Activities 0 -0 -0 1 -0 -8 -6 -0 -4 2 -23
Cash Flow from Investing Activities -0 -0 -0 -0 0 -1 1 -1 -2 -4 -3
Cash Flow from Financing Activities -0 1 0 -1 0 11 3 1 6 3 25
Net Cash Inflow / Outflow -0 0 0 0 0 2 -2 0 0 1 -1
Closing Cash & Cash Equivalent 0 0 0 0 0 2 0 0 0 2 0

Zodiac Energy Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 0 0 0 0 1.36 0 0 3.02 3.73 2.18
CEPS(Rs) 0.36 0.44 0.41 0.57 0.95 1.45 2.2 2.12 3.33 4.15 2.71
DPS(Rs) 0.25 0.25 0.25 0 0 0 2.5 0 0 0 0
Book NAV/Share(Rs) 0 0 0 0 0 11.88 0 0 18.73 22.49 24.64
Core EBITDA Margin(%) 3.85 3.62 3.59 6.26 4.8 8.01 7.54 7.05 7.1 6.21 5.45
EBIT Margin(%) 3.56 3.28 2.75 5.48 4.52 7.86 7.59 7.35 6.93 6.46 5.49
Pre Tax Margin(%) 2.22 1.66 0.64 1.73 2.1 7.16 7.15 6.27 5.92 5.34 3.18
PAT Margin (%) 1.06 1.16 0.52 1.19 1.47 5.2 4.9 4.4 4.4 3.82 2.32
Cash Profit Margin (%) 1.42 1.62 1.67 2.17 2.02 5.54 5.08 4.56 4.86 4.25 2.88
ROA(%) 2.82 2.09 0.66 1.76 3.61 13.94 12.62 8.39 8.95 8.13 3.68
ROE(%) 8.58 9.73 3.89 8.89 17.15 21.06 16.38 13.65 17.36 18.1 9.25
ROCE(%) 10.06 8.83 5.65 11.46 16.04 25.9 22.47 18.61 20.11 20.55 11.54
Receivable days 51.02 120.28 207.47 162.72 90.28 73.44 81.21 115.01 87.47 67.85 95.15
Inventory Days 49.98 46.07 43.52 43.57 32.26 30.47 32.91 47.75 54.08 61.07 61.09
Payable days 0.95 74.41 132.52 69.97 29.57 13.1 9.08 21.22 31.78 44.86 37.41
PER(x) 0 0 0 0 0 9.9 0 0 4.67 23.48 40.8
Price/Book(x) 0 0 0 0 0 1.14 0.59 0.36 0.75 3.89 3.61
Dividend Yield(%) 0 0 0 0 0 0 15.15 0 0 0 0
EV/Net Sales(x) 0.32 0.38 0.48 0.39 0.25 0.47 0.25 0.21 0.3 0.99 1.23
EV/Core EBITDA(x) 8.16 9.99 12.13 6.07 4.86 5.72 3.19 2.75 4.13 14.4 20.35
Net Sales Growth(%) 0 7.5 -8.84 5.9 81.79 129.9 64.84 7.75 47.2 42.45 -3.71
EBIT Growth(%) 0 -0.51 -23.17 109.62 49.35 299.74 59.12 4.37 38.89 32.72 -18.12
PAT Growth(%) 0 17.87 -58.66 139.08 124.01 713.73 55.37 -3.23 47.15 23.65 -41.59
EPS Growth(%) 0 0 0 0 0 96.49 0 0 47.15 23.64 -41.59
Debt/Equity(x) 1.86 2.36 2.87 2.32 2.27 0.04 0.2 0.25 0.46 0.52 1.25
Current Ratio(x) 1.29 1.23 1.25 1.95 1.2 6.66 3.53 2.09 2.03 1.97 1.64
Quick Ratio(x) 0.74 1.01 1.07 1.45 0.92 5 2.67 1.52 1.32 1.17 1.29
Interest Cover(x) 2.66 2.02 1.31 1.46 1.87 11.26 17.23 6.79 6.87 5.77 2.38
Total Debt/Mcap(x) 0 0 0 0 0 0.04 0.34 0.69 0.61 0.13 0.35

Zodiac Energy Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 72.82 72.85 72.86 72.86 72.86 72.86 72.86 72.86 72.86 72.87
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 27.18 27.15 27.14 27.14 27.13 27.14 27.14 27.14 27.14 27.13
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 44.86 to 37.41days.

Cons

  • Stock is trading at 19.8 times its book value.
  • The company has delivered a poor profit growth of 8% over past five years.

* 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.

Zodiac 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!