BSE: 532894 | NSE: INDOWIND | Power Generation/Distribution | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Indowind Energy Ltd is a average quality company.
The key valuation ratios of Indowind Energy 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 Strong which suggest that the price of Indowind Energy Ltd is likely to Rise 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'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 2.7% | 2.8% | 1.1% | -4.9% | -0.9% | 1.8% | 0.8% | 0.7% | 0.4% | 2.8% | - |
| Value Creation Index ⓘ | -0.8 | -0.8 | -0.9 | -1.4 | -1.1 | -0.9 | -0.9 | -1.0 | -1.0 | -0.8 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 19 | 15.6 | 23.9 | 24.2 | 20.6 | 18.9 | 16.4 | 17.7 | 28.2 | 29 | 23 |
| Sales YoY Gr. | - | -17.9% | 53.5% | 1.3% | -15.2% | -8% | -13.5% | 8% | 59.4% | 2.9% | - |
| Adj EPS ⓘ | 0 | 0.1 | -0.2 | -0.4 | -1 | -0.4 | 0 | -0 | -1.3 | 0.5 | 0.4 |
| YoY Gr. | - | 300% | -387.5% | NA | NA | NA | NA | -150% | NA | NA | - |
| BVPS (₹) ⓘ | 16.8 | 17.1 | 23 | 14.8 | 13.6 | 13.6 | 22.6 | 22.6 | 20 | 20.5 | 22.2 |
| Adj Net Profit ⓘ | 0.2 | 0.9 | -2.3 | -4.1 | -9.9 | -3.9 | 0.2 | -0.1 | -14.8 | 6.1 | 5 |
| Cash Flow from Ops. ⓘ | 1.9 | 28.2 | 8.1 | 7.5 | 5.3 | 14.4 | 14.5 | 1.2 | -1.2 | -6.3 | - |
| Debt/CF from Ops. ⓘ | 40.7 | 2.6 | 12.9 | 21.6 | 30.7 | 10.6 | 4.2 | 46 | -51.7 | -3.9 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 4.8% | 7.1% | 21% | 2.9% | ||||
| Adj EPS ⓘ | 44.2% | NA | 200% | NA | ||||
| BVPSⓘ | 2.3% | 8.7% | -3.1% | 2.5% | ||||
| Share Price | 20.6% | 56.3% | -1.9% | 20.9% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 0.1 | 0.5 | -1.1 | -2.2 | -6.9 | -2.8 | 0.1 | -0 | -6.4 | 2.7 | 1.7 |
| Op. Profit Mgn % ⓘ | 47.7 | 47.4 | 60.7 | 44.9 | 46.3 | 44 | 58.5 | 37.1 | 49.7 | 49.9 | 45.6 |
| Net Profit Mgn % ⓘ | 1.2 | 5.4 | -9.6 | -17.1 | -48.2 | -20.6 | 1.3 | -0.4 | -52.4 | 21.1 | 20.7 |
| Debt to Equity ⓘ | 0.5 | 0.4 | 0.4 | 1.1 | 1.2 | 1.1 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 |
| Working Cap Days ⓘ | 2,080 | 1,792 | 705 | 644 | 576 | 537 | 692 | 1,616 | 1,659 | 1,584 | 235 |
| Cash Conv. Cycle ⓘ | 82 | 159 | 132 | 119 | 88 | 57 | 116 | 213 | 126 | 96 | 82 |
Return on Equity has increased versus last 3 years average to 1.70%
Sales growth is growing at healthy rate in last 3 years 20.98%
Net Profit is growing at healthy rate in last 3 years 200.00%
Sales growth is not so good in last 4 quarters at -12.60%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.4 | 0.5 |
| TTM Sales (₹ Cr.) | 23.1 | 33 |
| BVPS (₹.) ⓘ | 22.2 | 22.5 |
| Reserves (₹ Cr.) ⓘ | 157 | 160 |
| P/BV ⓘ | 1.09 | 1.08 |
| PE ⓘ | 65.16 | 46.14 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 18.42 / 32.67 |
| All Time Low / High (₹) | 1.45 / 192.13 |
| Market Cap (₹ Cr.) | 311 |
| Equity (₹ Cr.) | 128.8 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 27.6 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 19 | 16 | 24 | 24 | 21 | 19 | 16 | 18 | 28 | 29 |
| Operating Expenses ⓘ | 10 | 8 | 9 | 14 | 14 | 11 | 7 | 11 | 14 | 15 |
| Manufacturing Costs | 7 | 4 | 5 | 6 | 6 | 6 | 4 | 7 | 7 | 7 |
| Material Costs | 0 | 0 | -1 | 1 | 0 | 0 | -2 | -1 | 1 | 2 |
| Employee Cost | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
| Other Costs ⓘ | 2 | 2 | 3 | 4 | 6 | 3 | 2 | 4 | 4 | 4 |
| Operating Profit ⓘ | 9 | 7 | 15 | 11 | 6 | 8 | 10 | 7 | 14 | 14 |
| Operating Profit Margin (%) | 47.7% | 47.4% | 60.6% | 44.1% | 29.9% | 44.0% | 58.5% | 36.9% | 49.6% | 49.9% |
| Other Income ⓘ | 5 | 7 | 2 | 7 | 1 | 1 | 2 | 2 | 1 | 1 |
| Interest ⓘ | 6 | 7 | 7 | 8 | 7 | 5 | 2 | 2 | 2 | 4 |
| Depreciation ⓘ | 8 | 8 | 14 | 9 | 9 | 9 | 9 | 7 | 7 | 7 |
| Exceptional Items ⓘ | 0 | 0 | 0 | -24 | 0 | 6 | 0 | 0 | -7 | -1 |
| Profit Before Tax ⓘ | 0 | 0 | -3 | -24 | -10 | 0 | 0 | 0 | -1 | 4 |
| Tax ⓘ | 0 | -1 | -1 | -3 | 3 | 0 | 0 | 0 | 18 | -2 |
| Profit After Tax | 0 | 1 | -2 | -21 | -12 | 0 | 0 | 0 | -19 | 5 |
| PAT Margin (%) | 1.2% | 4.7% | -8.3% | -86.7% | -59.7% | 0.3% | 1.3% | 0.7% | -68.4% | 18.6% |
| Adjusted EPS (₹) | 0.0 | 0.1 | -0.2 | -2.1 | -1.2 | 0.0 | 0.0 | 0.0 | -1.7 | 0.5 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 171 | 173 | 233 | 150 | 137 | 137 | 229 | 230 | 228 | 234 |
| Share Capital ⓘ | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 107 | 107 |
| Reserves ⓘ | 81 | 83 | 143 | 60 | 48 | 48 | 139 | 141 | 121 | 126 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 72 | 67 | 100 | 153 | 154 | 150 | 58 | 12 | 24 | 24 |
| Long Term Debt | 72 | 67 | 100 | 153 | 154 | 150 | 58 | 12 | 8 | 7 |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Trade Payables | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 |
| Others Liabilities ⓘ | 74 | 76 | 5 | 7 | 9 | 3 | 3 | 45 | 55 | 18 |
| Total Liabilities ⓘ | 317 | 317 | 338 | 310 | 302 | 293 | 291 | 287 | 310 | 277 |
Fixed Assets | ||||||||||
| Gross Block | 251 | 301 | 276 | 281 | 294 | 301 | 301 | 229 | 229 | 230 |
| Accumulated Depreciation | 59 | 67 | 14 | 33 | 43 | 52 | 61 | 68 | 75 | 82 |
| Net Fixed Assetsⓘ | 192 | 235 | 262 | 247 | 252 | 249 | 240 | 161 | 154 | 147 |
| CWIP ⓘ | 5 | 24 | 9 | 7 | 5 | 0 | 1 | 1 | 1 | 1 |
| Investmentsⓘ | 7 | 9 | 11 | 11 | 11 | 11 | 11 | 2 | 1 | 10 |
| Inventories | 4 | 3 | 1 | 0 | 0 | 0 | 3 | 4 | 3 | 2 |
| Trade Receivables | 4 | 4 | 10 | 7 | 5 | 4 | 7 | 9 | 8 | 8 |
| Cash Equivalents | 5 | 5 | 9 | 7 | 7 | 4 | 5 | 1 | 22 | 0 |
| Others Assetsⓘ | 100 | 37 | 36 | 31 | 22 | 25 | 24 | 110 | 122 | 108 |
| Total Assets ⓘ | 317 | 317 | 338 | 310 | 302 | 293 | 291 | 287 | 310 | 277 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 2 | 28 | 8 | 8 | 5 | 14 | 15 | 1 | -1 | -6 |
| PBT ⓘ | 0 | 0 | -3 | -24 | -10 | 0 | 0 | 0 | -1 | 4 |
| Adjustment ⓘ | 8 | 8 | 18 | 15 | 16 | 14 | 11 | 6 | 5 | 11 |
| Changes in Working Capital ⓘ | -6 | 20 | -7 | 16 | -1 | 0 | 3 | -5 | -5 | -20 |
| Tax Paid ⓘ | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Cash Flow From Investing Activity ⓘ | 6 | -21 | -7 | 10 | 2 | -4 | -8 | 3 | 7 | -10 |
| Capex | -1 | -24 | -5 | 7 | 2 | -8 | -9 | 0 | 0 | -1 |
| Net Investments | -2 | 0 | -4 | 1 | 0 | 4 | 1 | 3 | 1 | -9 |
| Others ⓘ | 9 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 5 | -1 |
| Cash Flow From Financing Activityⓘ | -9 | -7 | -1 | -18 | -7 | -9 | -5 | -6 | 15 | -5 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 |
| Net Proceeds from Borrowing ⓘ | -3 | -3 | 7 | -9 | -2 | -4 | -3 | -5 | -4 | -1 |
| Interest Paid ⓘ | -6 | -5 | -8 | -9 | -6 | -5 | -2 | -1 | -2 | -4 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 0 | 0 | 1 | -1 | 0 | 2 | 2 | -3 | 20 | -21 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 0.13 | 0.42 | -0.98 | -10.98 | -8.54 | 0.04 | 0.12 | 0.05 | -8.46 | 2.35 |
| ROCE (%) | 2.69 | 2.82 | 1.1 | -4.94 | -0.85 | 1.81 | 0.8 | 0.71 | 0.36 | 2.81 |
| Asset Turnover Ratio | 0.06 | 0.05 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.09 | 0.1 |
| PAT to CFO Conversion(x) | N/A | 28 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | -1.2 | Working Capital Days |
| Receivable Days | 52 | 98 | 108 | 125 | 103 | 87 | 120 | 165 | 113 | 105 |
| Inventory Days | 71 | 82 | 36 | 12 | 1 | 1 | 36 | 71 | 44 | 30 |
| Payable Days | 0 | 620 | -236 | 247 | 2,272 | -7,385 | -383 | -320 | 487 | 389 |
Indowind, is an IPP in the renewable energy field generating “Green Power †through dedicated Wind farms & also offers allied services in the Wind Energy sector with a mission to be a global player in wind energy sector.
Indowind, with proven capabilities in setting up Wind farms, Operating & Maintaining them with optimum machine availability, Green Power sale to Corporates & EB, for which It has acquired through a decade on onsite experience possessing considerable domain and technology knowledge to provide end-to-end solutions & services.
Indowind has strong capabilities and expertise in areas like project management, robust managerial & financial resources and experience in the operations of wind farms. The Indowind O&M team consists of dedicated staff for 24x7 monitoring of the Wind mills with capabilities for attending to machinery breakdowns to keep them in shipshape.
Group Companies • Subuthi Finance• Loyal Credit and Investments
Services include:
• GPS - Green Power Sale
Indowind as an IPP generates Green Power (which is the company’s registered Trade Mark) to corporate clients as clean energy from the renewable source. The corporates benefit out of the discount in the power tariff & also enhance their Corporate Social responsibility image.
• PMS - Project Management Services
Site selection & Micro-siting Indowind undertakes the procurement of suitable sites with extensive wind study of the location for assessing the power generation potential through Micro-siting. This is a crucial and critical area of setting up Wind farms in highly potential windy belts across the country. Their experts base their site selection and micro-siting strategies using best industry practices and also help in the land purchase and registration process offering a turnkey solution. • AMS - Asset Management Services
Revenue sharing Indowind offers total Asset Management Services wherein Indowind will extend its expertise to operate & manage the wind farm with a share in the revenues generated from the windmills without additional burden on the other resources of the clients.
• RMS - Resource Management Services
Indowind also has expertise in developing financial packages for funding the projects and help complete the financial closure for the project through various financing options available in the Domestic & International markets (Banks, FIs, FIIs, NBFCs, Private Equity, QIP placements and Debt). The deals structured will be tailor made to suit the client’s requirement, & also take care of the Insurance & risk mitigation through escrow mechanism.
• VAS - Value Addition Services
Indowind has expertise in getting Projects registered under the CDM (Clean Development Mechanism) of the UNFCCC for issuance of CERs. Indowind also operates in the Domestic & International CER Market. Indowind plans to register with the Indian Energy Exchange (IEX) for trading of power to participate in the opportunities opening up in the Power sector.
Awards and achievements:
• India's first Wind Energy Company to get the carbon credits (Certified Emission Reductions) by UNFCCC under the clean development mechanism.
• Indowind raised Rs 73.34 crore through IPO during 2007 for setting up of 9 MW Wind Farm Project in Chitradurga , Karnataka.
• Indowind has issued $30 million (about Rs 118 crore) of foreign currency convertible bonds (FCCBs) with an option to raise an additional $5 million. The underlying equity shares on conversion will be listed on the BSE and the NSE. The FCCBs is listed at Singapore Stock Exchange.
• Indowind has successfully commissioned 9 MW Wind Farm Project in Chitradurga, Karnataka on March 2008.
• Branch Office opened at Dubai and London.
• Indowind has successfully commissioned 9 MW Wind Farm Project in Chitradurga, Karnataka on March 2009.
Future plans:
• Indowind is planning to install 100 MW wind Farm in next 24 Months at a cost of INR 6500 million.
• To develop and manufacture higher capacity turbines.
• Indowind is planning to expand is operations in Global Markets.
• Indowind is planning expand their business in other form of Renewable Sources.
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
