KPI Green Energy Ltd - Stock Valuation and Financial Performance

BSE: 542323 | NSE: KPIGREEN | Engineering - Construction | Small Cap

KPI Green Energy Share Price

800.90 37.55 4.92%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on KPI Green Energy

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

KPI Green Energy stock performance -

mw4me loader
P/E Ratio (SA):
67.39
Market Cap:
10,512.7 Cr.
52-wk low:
406.7
52-wk high:
1,116

Is KPI Green Energy Ltd an attractive stock to invest in?

1. Is KPI Green Energy Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that KPI Green Energy Ltd is a average quality company.

2. Is KPI Green Energy Ltd undervalued or overvalued?

The key valuation ratios of KPI Green Energy Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is KPI Green Energy Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of KPI Green Energy Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of KPI Green Energy:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
KPI Green Energy Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 11.7%73.7%28%13.8%14.4%10.6%17.2%26.1%25.5%19.7%-
Value Creation
Index
-0.14.51.10.00.0-0.30.20.90.80.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6.227.525.831.634.559.31042194887241,064
Sales YoY Gr.-346.7%-6.2%22.5%9.4%71.8%74.6%111.6%122.6%48.5%-
Adj EPS 0.11.70.810.50.61.44.17.38.611.9
YoY Gr.-2328.6%-50.6%13.1%-52.6%33.3%125%205.2%76.2%18.7%-
BVPS (₹) 13.14.36.49.19.110.414.321.162.1139.5
Adj Net
Profit
0.37.25.67.44.96.514.644.778.7104156
Cash Flow from Ops. 914.29.15.4-17.13019122107-135-
Debt/CF from Ops. 0.113.48.3-2.34.610.924.2-5.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 69.9%83.8%91.2%48.5%
Adj EPS 70.7%80.5%85.5%18.7%
BVPS57.5%46.7%81.5%194.7%
Share Price - 160.1% 153.3% 86.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
7.38626.919.16.66.613.933.44121.311.8
Op. Profit
Mgn %
10.553.667.858.944.445.661.848.531.534.132
Net Profit
Mgn %
4.32621.623.514.11114.120.416.114.414.7
Debt to
Equity
0.21.11.10.90.41.41.81.621.10
Working Cap
Days
1,346276235222424433337251167312228
Cash Conv.
Cycle
609144-166431492057762145113

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 91.23%

Net Profit is growing at healthy rate in last 3 years 85.52%

Debt to equity has declined versus last 3 years average to 1.05

Sales growth is good in last 4 quarters at 109.42%

Return on Equity has declined versus last 3 years average to 11.80%

Latest Financials - KPI Green Energy Ltd.

Standalone Consolidated
TTM EPS (₹) 11.9 17.5
TTM Sales (₹ Cr.) 1,064 1,327
BVPS (₹.) 139.5 149.7
Reserves (₹ Cr.) 1,772 1,899
P/BV 5.74 5.35
PE 67.39 45.79
From the Market
52 Week Low / High (₹) 406.67 / 1116.00
All Time Low / High (₹) 3.42 / 1116.00
Market Cap (₹ Cr.) 10,513
Equity (₹ Cr.) 65.6
Face Value (₹) 5
Industry PE 37.9

Management X-Ray of KPI Green Energy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *49.1450.4749.0349.0349.0349.0145.5245.5245.5145.50
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of KPI Green Energy

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales62726323559104219488724
Operating Expenses 613813193240113334477
Manufacturing Costs0002258132066
Material Costs163511172587290361
Employee Cost 11111224813
Other Costs 364568691636
Operating Profit 1151719152764106154247
Operating Profit Margin (%) 10.5%53.6%67.8%58.9%44.4%45.6%61.7%48.5%31.5%34.1%
Other Income 0000000136
Interest 01234825363776
Depreciation 03684716141935
Exceptional Items 0000600000
Profit Before Tax 01110813122358101141
Tax 0450458132237
Profit After Tax 076796154578104
PAT Margin (%) 4.3%26.0%21.6%23.4%25.8%11.0%14.1%20.4%16.1%14.3%
Adjusted EPS (₹)0.11.70.81.00.80.61.34.17.28.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%4%13%4%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 41328499998113155228748
Share Capital 34613181818183660
Reserves 192336818094137192688
Minority Interest0000000000
Debt112273834121189218400725
Long Term Debt112273633107177218344378
Short Term Debt000221512056348
Trade Payables37337422142130273
Others Liabilities 262019162137126266277359
Total Liabilities 3352771071612984506821,0352,106

Fixed Assets

Gross Block134615595222331451740803
Accumulated Depreciation0476111835486799
Net Fixed Assets130544984203297403673704
CWIP 9183418130078
Investments 000000226667214
Inventories18133215354082132292
Trade Receivables021131328503453303
Cash Equivalents 0311210211943126
Others Assets531192821177866389
Total Assets 3352771071612984506821,0352,106

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 91495-173019122107-135
PBT 0111087122358101141
Adjustment 036847414954107
Changes in Working Capital 80-4-8-2712-4315-41-375
Tax Paid 00-2-2-2-2-10-7-8
Cash Flow From Investing Activity -9-25-36-29-15-109-130-153-288-373
Capex -9-25-36-29-15-109-112-118-289-357
Net Investments 00000000-1-21
Others 000000-18-3525
Cash Flow From Financing Activity 0142524338712229206591
Net Proceeds from Shares 021014410000300
Net Proceeds from Borrowing 012159-474714112633
Interest Paid 000000-25-36-37-76
Dividend Paid 0000000-2-5-2
Others 0001-4137626122335
Net Cash Flow 03-201811-32482
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)7.386.0126.9219.03126.5913.8133.3140.8721.24
ROCE (%)11.7273.6828.0313.7714.3710.5517.1726.0825.5319.65
Asset Turnover Ratio0.220.640.40.340.260.260.280.390.570.46
PAT to CFO Conversion(x)N/A21.50.71-1.8951.272.711.37-1.3
Working Capital Days
Receivable Days0302582140129138703390
Inventory Days1,080208113269115413210280107
Payable Days1,492329538205170506470134109204

KPI Green Energy Ltd Stock News

KPI Green Energy Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of KPI Green Energy on 20-Dec-2024 16:59 is ₹800.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of KPI Green Energy stood at ₹10,512.7.
The latest P/E ratio of KPI Green Energy as of 20-Dec-2024 16:59 is 67.39.
The latest P/B ratio of KPI Green Energy as of 20-Dec-2024 16:59 is 5.74.
The 52-week high of KPI Green Energy is ₹1,116 and the 52-week low is ₹406.7.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of KPI Green Energy is ₹1,064 ( Cr.) .

About KPI Green Energy Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.