Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Power Generation/Distribution

Rating :
52/99  (View)

BSE: 533263 | NSE: GREENPOWER

2.95
-0.15 (-4.84%)
15-Jan-2021 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3.10
  •  3.10
  •  2.95
  •  3.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1578016
  •  46.55
  •  3.60
  •  1.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 219.96
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,566.02
  • N/A
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.73%
  • 11.36%
  • 21.76%
  • FII
  • DII
  • Others
  • 1.6%
  • 2.65%
  • 13.90%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.60
  • 2.04
  • -5.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 53.05
  • -4.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.91
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.79
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 8.70
  • 7.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
103.80
134.36
-22.74%
63.76
93.28
-31.65%
99.65
80.92
23.15%
41.68
33.53
24.31%
Expenses
25.04
23.18
8.02%
20.02
22.42
-10.70%
39.64
24.11
64.41%
21.39
22.90
-6.59%
EBITDA
78.76
111.18
-29.16%
43.74
70.86
-38.27%
60.01
56.82
5.61%
20.28
10.63
90.78%
EBIDTM
75.88%
82.75%
68.60%
75.96%
14.01%
70.21%
48.67%
31.71%
Other Income
1.35
0.76
77.63%
1.86
1.11
67.57%
16.47
6.45
155.35%
1.34
0.10
1,240.00%
Interest
34.18
39.33
-13.09%
36.57
39.08
-6.42%
37.25
41.76
-10.80%
37.78
47.80
-20.96%
Depreciation
23.06
28.75
-19.79%
22.74
28.21
-19.39%
5.96
27.64
-78.44%
28.60
27.30
4.76%
PBT
22.87
43.86
-47.86%
-13.71
4.68
-
33.27
-6.13
-
-44.76
-64.37
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
-0.22
-0.01
-
0.22
0.00
0.00
PAT
22.87
43.86
-47.86%
-13.71
4.68
-
33.48
-6.12
-
-44.98
-64.37
-
PATM
22.03%
32.64%
-21.50%
5.02%
7.11%
-7.56%
-107.93%
-191.96%
EPS
0.28
0.50
-44.00%
-0.20
0.02
-
28.29
-0.21
-
-0.51
-0.88
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
308.89
327.17
323.28
386.86
448.37
295.72
501.47
418.24
435.45
250.45
208.76
Net Sales Growth
-9.71%
1.20%
-16.43%
-13.72%
51.62%
-41.03%
19.90%
-3.95%
73.87%
19.97%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-4,335.21
327.17
323.28
386.86
448.37
295.72
501.47
418.24
435.45
250.45
208.76
GP Margin
-1,403.48%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
106.09
119.13
105.73
130.83
167.65
270.95
265.75
210.95
248.17
189.26
119.68
Power & Fuel Cost
-
1.28
1.17
18.36
0.84
1.30
109.79
92.70
130.71
96.61
53.88
% Of Sales
-
0.39%
0.36%
4.75%
0.19%
0.44%
21.89%
22.16%
30.02%
38.57%
25.81%
Employee Cost
-
12.83
14.14
17.10
22.58
13.55
24.03
23.27
22.28
18.52
13.95
% Of Sales
-
3.92%
4.37%
4.42%
5.04%
4.58%
4.79%
5.56%
5.12%
7.39%
6.68%
Manufacturing Exp.
-
55.06
50.56
49.12
74.00
39.84
36.83
42.98
41.47
35.39
30.68
% Of Sales
-
16.83%
15.64%
12.70%
16.50%
13.47%
7.34%
10.28%
9.52%
14.13%
14.70%
General & Admin Exp.
-
13.40
22.31
33.29
49.51
32.32
20.64
29.95
30.32
24.90
14.70
% Of Sales
-
4.10%
6.90%
8.61%
11.04%
10.93%
4.12%
7.16%
6.96%
9.94%
7.04%
Selling & Distn. Exp.
-
0.14
0.33
1.18
0.82
1.02
0.83
2.26
3.40
4.72
1.78
% Of Sales
-
0.04%
0.10%
0.31%
0.18%
0.34%
0.17%
0.54%
0.78%
1.88%
0.85%
Miscellaneous Exp.
-
36.42
17.23
11.79
19.91
182.92
73.63
19.79
19.99
9.12
1.78
% Of Sales
-
11.13%
5.33%
3.05%
4.44%
61.86%
14.68%
4.73%
4.59%
3.64%
2.25%
EBITDA
202.79
208.04
217.55
256.03
280.72
24.77
235.72
207.29
187.28
61.19
89.08
EBITDA Margin
65.65%
63.59%
67.29%
66.18%
62.61%
8.38%
47.01%
49.56%
43.01%
24.43%
42.67%
Other Income
21.02
66.25
47.36
46.27
13.02
12.30
7.78
8.29
24.17
32.08
30.80
Interest
145.78
162.89
199.68
235.13
267.77
225.11
286.03
265.60
189.52
107.64
58.36
Depreciation
80.36
91.52
113.74
136.63
168.62
153.43
179.34
143.34
110.02
66.08
42.03
PBT
-2.33
19.88
-48.51
-69.46
-142.66
-341.46
-221.86
-193.36
-88.09
-80.46
19.49
Tax
0.00
0.00
0.14
1.97
1.27
-1.32
0.90
-3.82
7.05
1.40
10.33
Tax Rate
0.00%
0.00%
-0.29%
-2.84%
-1.34%
0.39%
-0.37%
1.81%
-9.44%
-1.74%
53.00%
PAT
-2.34
23.08
-48.89
-73.12
-94.19
-336.50
-232.96
-187.64
-69.89
-69.28
10.78
PAT before Minority Interest
-1.67
19.88
-48.64
-71.43
-95.90
-340.14
-243.74
-207.79
-81.71
-81.85
9.15
Minority Interest
0.67
3.20
-0.25
-1.69
1.71
3.64
10.78
20.15
11.82
12.57
1.63
PAT Margin
-0.76%
7.05%
-15.12%
-18.90%
-21.01%
-113.79%
-46.46%
-44.86%
-16.05%
-27.66%
5.16%
PAT Growth
0.00%
147.21%
33.14%
22.37%
72.01%
-44.45%
-24.15%
-168.48%
-0.88%
-742.67%
 
Unadjusted EPS
-0.03
0.31
-0.65
-0.97
-1.25
-4.48
-3.10
-2.50
-0.93
-0.92
0.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
512.12
495.82
531.57
594.62
741.23
825.95
1,056.48
1,241.22
1,188.71
1,257.79
Share Capital
750.72
750.72
750.72
739.80
739.80
568.08
568.08
468.08
468.08
468.08
Total Reserves
-238.60
-254.91
-219.15
-145.18
1.43
257.88
487.61
620.84
720.64
789.71
Non-Current Liabilities
1,339.96
1,454.35
1,503.30
1,352.44
1,727.32
1,937.60
1,911.07
1,599.84
1,012.75
685.47
Secured Loans
937.99
1,007.24
1,103.40
1,196.80
1,228.80
1,401.04
1,514.35
1,361.19
914.15
592.72
Unsecured Loans
295.13
359.99
377.60
115.92
457.22
468.16
367.42
225.97
87.09
83.97
Long Term Provisions
2.07
1.95
2.26
2.94
2.72
2.30
1.59
1.43
0.62
0.42
Current Liabilities
245.46
293.52
331.20
889.61
560.19
493.20
526.14
665.01
1,323.47
474.90
Trade Payables
27.58
29.89
22.70
73.00
79.41
81.94
58.87
47.27
52.06
25.19
Other Current Liabilities
192.01
237.57
290.27
742.68
397.39
355.40
399.37
513.13
1,094.19
428.02
Short Term Borrowings
25.34
25.54
17.67
73.11
81.02
53.80
67.47
103.50
176.05
19.24
Short Term Provisions
0.53
0.52
0.56
0.82
2.37
2.06
0.43
1.12
1.16
2.46
Total Liabilities
2,087.01
2,236.36
2,372.52
2,838.95
3,033.21
3,264.86
3,513.04
3,535.58
3,556.14
2,454.12
Net Block
1,730.87
1,762.31
1,881.20
2,345.13
2,548.63
2,852.83
2,920.43
2,026.05
1,869.52
899.07
Gross Block
2,324.90
2,265.77
2,275.92
2,763.24
2,804.81
3,424.74
3,318.10
2,281.83
2,016.11
979.70
Accumulated Depreciation
594.03
503.47
394.72
418.10
256.18
571.91
397.68
255.78
146.59
80.63
Non Current Assets
1,871.57
2,002.71
2,117.31
2,555.61
2,764.66
3,059.84
3,231.71
3,269.51
3,303.22
1,875.66
Capital Work in Progress
0.00
6.11
6.11
5.42
3.22
8.08
70.97
982.68
950.65
741.33
Non Current Investment
0.00
0.00
0.00
0.03
0.04
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
120.86
206.13
171.55
162.37
151.06
121.77
218.90
256.09
483.04
235.25
Other Non Current Assets
19.83
28.16
58.44
42.65
61.71
77.15
21.39
4.68
0.00
0.00
Current Assets
215.44
233.64
255.21
283.34
268.55
193.46
270.88
254.24
252.92
578.46
Current Investments
0.00
0.00
0.00
0.00
0.54
0.27
0.27
0.28
0.06
292.50
Inventories
1.92
2.53
2.72
15.26
13.35
17.83
14.22
18.64
21.95
21.39
Sundry Debtors
106.94
97.22
96.47
116.66
103.69
91.34
101.44
79.43
68.44
41.86
Cash & Bank
8.29
10.46
16.05
13.98
21.25
10.29
50.27
72.58
86.50
182.97
Other Current Assets
98.29
113.84
114.70
128.80
129.72
73.72
104.68
83.31
75.98
39.74
Short Term Loans & Adv.
5.70
9.59
25.27
8.65
96.37
20.02
30.91
41.75
29.28
8.97
Net Current Assets
-30.01
-59.88
-75.99
-606.26
-291.63
-299.74
-255.26
-410.77
-1,070.55
103.56
Total Assets
2,087.01
2,236.35
2,372.52
2,838.95
3,033.21
3,264.87
3,513.05
3,535.57
3,556.14
2,454.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
267.34
261.64
323.52
306.15
215.36
324.29
192.02
-45.62
162.22
-101.85
PBT
19.88
-48.64
-71.43
-97.14
-342.64
-242.84
-211.61
-74.66
-80.46
19.49
Adjustment
262.34
284.36
352.98
391.60
553.85
507.09
433.55
289.68
147.67
74.40
Changes in Working Capital
-15.38
25.66
43.94
10.29
-0.42
58.73
-26.68
-254.90
96.83
-192.95
Cash after chg. in Working capital
266.84
261.37
325.49
304.76
210.79
322.99
195.26
-39.88
164.05
-99.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.50
0.26
-1.97
1.39
4.58
1.30
-3.24
-5.74
-1.83
-2.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
25.49
-18.66
48.08
23.35
-69.34
-0.85
-292.96
-525.40
-762.51
-983.39
Net Fixed Assets
-1.41
0.00
173.42
-0.10
102.33
-1.36
-2.26
-12.76
-48.56
-114.72
Net Investments
8.93
29.66
70.84
-217.22
390.23
46.43
-700.23
-26.72
161.08
-290.09
Others
17.97
-48.32
-196.18
240.67
-561.90
-45.92
409.53
-485.92
-875.03
-578.58
Cash from Financing Activity
-294.05
-242.60
-370.86
-331.15
-143.10
-322.66
60.59
590.33
457.81
1,225.80
Net Cash Inflow / Outflow
-1.23
0.38
0.74
-1.65
2.93
0.77
-40.35
19.32
-142.48
140.57
Opening Cash & Equivalents
9.45
9.13
8.39
10.03
7.11
7.97
48.32
29.00
171.48
30.38
Closing Cash & Equivalent
8.19
9.45
9.13
8.39
10.03
8.74
7.97
48.32
29.00
171.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
6.82
6.60
7.08
8.04
10.02
14.34
18.40
23.01
25.40
26.87
ROA
0.92%
-2.11%
-2.74%
-3.27%
-10.80%
-7.19%
-5.90%
-2.30%
-2.72%
0.50%
ROE
3.94%
-9.47%
-12.69%
-14.36%
-43.73%
-26.21%
-19.58%
-7.21%
-6.69%
1.11%
ROCE
9.44%
7.33%
7.09%
6.47%
-4.03%
1.38%
1.68%
4.03%
1.18%
5.42%
Fixed Asset Turnover
0.14
0.14
0.15
0.16
0.09
0.15
0.15
0.20
0.17
0.23
Receivable days
113.89
109.34
100.54
89.69
120.36
70.16
78.92
61.97
80.37
69.13
Inventory Days
2.48
2.97
8.48
11.65
19.24
11.66
14.34
17.01
31.58
33.89
Payable days
64.11
52.58
77.57
103.26
139.09
72.75
62.85
58.31
63.06
447.17
Cash Conversion Cycle
52.26
59.73
31.45
-1.92
0.52
9.07
30.41
20.68
48.89
-344.16
Total Debt/Equity
2.64
3.04
2.99
3.30
2.78
2.65
2.13
1.80
1.13
0.64
Interest Cover
1.12
0.76
0.70
0.65
-0.52
0.15
0.20
0.61
0.25
1.33

Annual Reports:


News Update


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.