BSE: 543284 | NSE: | Business Support | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that EKI Energy Services Ltd is a good quality company.
The key valuation ratios of EKI Energy Services Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of EKI Energy Services Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 26.2% | 38% | 118.5% | 149.8% | 236.6% | 32.1% | -24% | - |
| Value Creation Index ⓘ | 0.9 | 1.7 | 7.5 | 9.7 | 16.5 | 1.3 | -2.7 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | ||||||||
| Sales ⓘ | 7 | 19.8 | 65.9 | 191 | 1,800 | 1,258 | 259 | 207 |
| Sales YoY Gr. | - | 182.7% | 233.5% | 189.5% | 843.5% | -30.1% | -79.4% | - |
| Adj EPS ⓘ | 0.1 | 0.4 | 2.2 | 9.5 | 140.2 | 41.4 | -45.5 | -15.8 |
| YoY Gr. | - | 184.6% | 500% | 326.6% | 1380.2% | -70.5% | -210% | - |
| BVPS (₹) ⓘ | 0.5 | 0.8 | 3.1 | 12.3 | 148.8 | 192.7 | 147.6 | 153.5 |
| Adj Net Profit ⓘ | 0.3 | 0.8 | 4.5 | 19.1 | 385 | 114 | -125 | -44 |
| Cash Flow from Ops. ⓘ | 0.5 | 0.2 | 6.1 | 15.7 | 29.9 | 54.5 | 149 | - |
| Debt/CF from Ops. ⓘ | 2.7 | 7 | 0.2 | 0.1 | 0 | 1.2 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | 67.3% | 10.7% | -79.4% | ||||
| Adj EPS ⓘ | NA | -361.8% | -268.7% | -210% | ||||
| BVPSⓘ | NA | 183.2% | 128.8% | -23.4% | ||||
| Share Price | - | - | -45.3% | -32.5% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 27.4 | 57.3 | 114.4 | 123 | 177.5 | 24 | -26.3 | -10.5 |
| Op. Profit Mgn % ⓘ | 9.1 | 5.1 | 9.3 | 13.6 | 28.9 | 12.2 | -50 | -27.4 |
| Net Profit Mgn % ⓘ | 3.8 | 3.8 | 6.8 | 10 | 21.4 | 9 | -48.4 | -21.1 |
| Debt to Equity ⓘ | 1.4 | 0.8 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0 |
| Working Cap Days ⓘ | 0 | 51 | 33 | 25 | 52 | 161 | 762 | 287 |
| Cash Conv. Cycle ⓘ | 0 | 27 | -7 | -12 | 20 | 69 | 237 | 255 |
Sales growth is growing at healthy rate in last 3 years 10.70%
Return on Equity is Poor
Sales growth is not so good in last 4 quarters at -44.32%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -15.8 | -16.4 |
| TTM Sales (₹ Cr.) | 207 | 443 |
| BVPS (₹.) ⓘ | 153.5 | 143.8 |
| Reserves (₹ Cr.) ⓘ | 388 | 369 |
| P/BV ⓘ | 1.88 | 2.00 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 207.00 / 449.00 |
| All Time Low / High (₹) | 35.00 / 3149.99 |
| Market Cap (₹ Cr.) | 796 |
| Equity (₹ Cr.) | 27.6 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 53.6 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|
| Sales | 7 | 20 | 66 | 191 | 1,800 | 1,258 | 259 |
| Operating Expenses ⓘ | 6 | 19 | 60 | 165 | 1,284 | 1,106 | 388 |
| Manufacturing Costs | 0 | 0 | 0 | 0 | 72 | 77 | 18 |
| Material Costs | 5 | 16 | 53 | 150 | 1,137 | 899 | 299 |
| Employee Cost | 1 | 2 | 3 | 7 | 18 | 41 | 27 |
| Other Costs ⓘ | 1 | 1 | 4 | 9 | 58 | 89 | 45 |
| Operating Profit ⓘ | 1 | 1 | 6 | 25 | 516 | 153 | -130 |
| Operating Profit Margin (%) | 9.1% | 4.6% | 9.3% | 13.3% | 28.7% | 12.1% | -50.0% |
| Other Income ⓘ | 0 | 0 | 0 | 0 | 1 | 13 | 11 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 1 | 5 | 3 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 1 | 3 | 3 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 0 | 1 | 6 | 25 | 516 | 157 | -125 |
| Tax ⓘ | 0 | 0 | 1 | 6 | 132 | 37 | 0 |
| Profit After Tax | 0 | 1 | 5 | 19 | 383 | 120 | -125 |
| PAT Margin (%) | 3.9% | 3.4% | 6.8% | 9.8% | 21.3% | 9.5% | -48.2% |
| Adjusted EPS (₹) | 0.1 | 0.3 | 2.2 | 9.3 | 139.5 | 43.5 | -45.3 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 3% | 4% | 0% | 0% |
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 1 | 2 | 6 | 25 | 409 | 530 | 406 | |||
| Share Capital ⓘ | 0 | 0 | 0 | 5 | 7 | 28 | 28 | |||
| Reserves ⓘ | 1 | 2 | 6 | 20 | 402 | 503 | 379 | |||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Debt | 1 | 1 | 1 | 1 | 0 | 47 | 2 | |||
| Long Term Debt | 0 | 0 | 1 | 1 | 0 | 22 | 2 | |||
| Short Term Debt | 1 | 1 | 0 | 1 | 0 | 25 | 0 | |||
| Trade Payables | 0 | 1 | 7 | 12 | 106 | 73 | 41 | |||
| Others Liabilities ⓘ | 0 | 0 | 0 | 1 | 44 | 230 | 214 | |||
| Total Liabilities ⓘ | 3 | 4 | 15 | 40 | 560 | 881 | 662 | |||
Fixed Assets | ||||||||||
| Gross Block | 0 | 0 | 2 | 2 | 2 | 7 | 12 | |||
| Accumulated Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 2 | |||
| Net Fixed Assetsⓘ | 0 | 0 | 1 | 1 | 1 | 6 | 11 | |||
| CWIP ⓘ | 0 | 0 | 0 | 0 | 4 | 85 | 86 | |||
| Investmentsⓘ | 0 | 0 | 3 | 5 | 23 | 45 | 36 | |||
| Inventories | 0 | 0 | 0 | 0 | 196 | 307 | 126 | |||
| Trade Receivables | 2 | 2 | 4 | 7 | 140 | 29 | 43 | |||
| Cash Equivalents | 0 | 1 | 2 | 16 | 13 | 109 | 46 | |||
| Others Assetsⓘ | 0 | 1 | 4 | 11 | 183 | 300 | 314 | |||
| Total Assets ⓘ | 3 | 4 | 15 | 40 | 560 | 881 | 662 | |||
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 0 | 0 | 6 | 16 | 30 | 54 | 149 |
| PBT ⓘ | 0 | 1 | 6 | 25 | 516 | 157 | -125 |
| Adjustment ⓘ | 0 | 0 | 0 | 0 | 0 | 9 | -6 |
| Changes in Working Capital ⓘ | -0 | -0 | 1 | -3 | -380 | -18 | 252 |
| Tax Paid ⓘ | 0 | 0 | -1 | -6 | -105 | -94 | 28 |
| Cash Flow From Investing Activity ⓘ | 0 | 0 | -4 | -2 | -51 | -102 | -83 |
| Capex | 0 | 0 | -1 | 0 | -21 | 1 | -1 |
| Net Investments | 0 | 0 | -3 | -2 | -22 | -20 | 10 |
| Others ⓘ | 1 | 0 | 0 | 0 | -7 | -82 | -92 |
| Cash Flow From Financing Activityⓘ | -1 | 0 | 0 | 0 | 14 | 51 | -63 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 16 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -1 | 0 | 1 | 0 | -1 | 22 | -21 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | -1 | -14 | 0 |
| Others ⓘ | 1 | 0 | -1 | 1 | 0 | 42 | -42 |
| Net Cash Flow ⓘ | 0 | 0 | 1 | 14 | -6 | 3 | 3 |
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 27.88 | 52.12 | 114.94 | 120.2 | 176.63 | 25.48 | -26.65 | |||
| ROCE (%) | 26.19 | 38.02 | 118.49 | 149.83 | 236.6 | 32.08 | -23.96 | |||
| Asset Turnover Ratio | 2.55 | 5.77 | 7.02 | 7.03 | 6 | 1.75 | 0.34 | |||
| PAT to CFO Conversion(x) | N/A | 0 | 1.2 | 0.84 | 0.08 | 0.45 | N/A | Working Capital Days | ||
| Receivable Days | 89 | 39 | 19 | 10 | 15 | 24 | 51 | |||
| Inventory Days | 0 | 0 | 0 | 0 | 40 | 73 | 305 | |||
| Payable Days | 20 | 13 | 28 | 24 | 19 | 36 | 69 | |||
The company, was originally incorporated as EKI Energy Services on May 03, 2011 under the provisions of Companies Act, 1956. The company has been in the business of Climate Change Advisory Services, Carbon Credits Trading, Business Excellence Advisory and Electrical Safety Audits. It is offering its services to various clients in the government and private sectors like power generation, waste management, clean development mechanism, airports and many more industries.
In the year 2011 the company started the business of climate change advisory services involving consultancy for validation, registration, monitoring, verification, issuance and trading of eligible Carbon Credits Projects as from CDM (Clean Development Mechanism) /VCS (Verified Carbon Standard) Project. With the response from the market, the company further expanded it services in the year 2015 into carbon credits trading and also started various other services like Business Excellence Advisory Services & Training Services. Today with increasing awareness among the community with regards to the environment safety and energy conservation the company has also entered in to Electrical Safety Audits.
The company is an ISO 9001:2015 certified provider of different types of services relating to carbon offsets generation projects and National/International management standards implementation, management consulting, audit, training while considering the context of the organization and to meeting the needs and expectations of all interested parties stakeholders, statutory and regulatory requirements.
Business area of the company
The company is engaged into various types of businesses like Carbon Credits Trading and Climate Change Advisory Services, Business Excellence Advisory and Electrical Safety Audits.
Key events and milestones:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
