Renew Pvt Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Power Generation/Distribution | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Renew Pvt Ltd.

DeciZen not available for IPO

10 Year X-Ray of Renew Pvt Ltd.:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 1.6%1.3%2.9%3.9%3.7%3.8%5%4.5%4.4%4.3%-
Value Creation
Index
-0.9-0.9-0.8-0.7-0.7-0.7NANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 35.545.3125326348496613596804931496
Sales YoY Gr.-27.7%177.1%160.3%6.7%42.4%23.6%-2.8%35%15.7%-
Adj EPS 0.84.30.22.42.30.2-6.9-12.6-14.1-12.60.1
YoY Gr.-434.6%-95.4%1100%-3.8%-93.5%-4693.3%NANANA-
BVPS (₹) 105.3117.3138.3164.3195196.1187.4170.3253.8237.2196
Adj Net
Profit
13.787.45.281.387.25.6-262-479-677-6035
Cash Flow from Ops. -55.5-48.8-47.7-13.520137025.664.5-283138-
Debt/CF from Ops. -1.5-14.3-22.7-139.324.720.9600.6266.7-61.6147-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 43.8%21.7%15%15.7%
Adj EPS -235.6%-240.4%NANA
BVPS9.5%4%8.2%-6.5%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
14.20.21.81.30.1-3.6-7.1-7.3-5.10.1
Op. Profit
Mgn %
-3.5-88.727.648.558.948.658.154.637.232.6NAN
Net Profit
Mgn %
38.71934.124.9251.1-42.7-80.4-84.1-64.81.1
Debt to
Equity
0.10.30.30.30.712.22.71.41.8-
Working Cap
Days
5,3724,0781,7101,6054,2915,0825,7417,0005,9086,3170
Cash Conv.
Cycle
181520286146119991202373033570

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Renew Pvt Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 0
TTM Sales (₹ Cr.) 496 0
BVPS (₹.) 196 10
Reserves (₹ Cr.) 7,068 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 379.9
Face Value (₹) 10
Industry PE 27.6

Management X-Ray of Renew Pvt Ltd.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Renew Pvt Ltd.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales35.4545.26125.40326.41348.30495.90612.80595.80804.40930.70
Operating Expenses 36.6985.4290.84168.26144.50255.10256.90270.30505627.30
Manufacturing Costs5.596.733.16018.1012.301.402.603.204.20
Material Costs0000000000
Employee Cost 18.1567.1966.64124.8368.80142.30172.80178.40362.30398.10
Other Costs 12.9411.5021.0443.4357.60100.5082.7089.30139.50225
Operating Profit -1.24-40.1534.55158.15203.80240.80355.90325.50299.40303.40
Operating Profit Margin (%) -3.5%-88.7%27.6%48.4%58.5%48.6%58.1%54.6%37.2%32.6%
Other Income 25.6672.9679.11124.30231.20358.50701.90849.10960.601,154.90
Interest 3.9110.11100.48175.09273.40570.601,148.701,512.201,688.301,914.50
Depreciation 0.091.0416.1944.9866.9072.10119.70126.20122.60128.50
Exceptional Items 0015.750000038.800
Profit Before Tax 20.4221.6612.7362.3994.70-43.40-210.60-463.80-512.10-584.70
Tax 6.69-65.70-3.60-18.918.60-48.8051.3015.101376.30
Profit After Tax 13.7387.3616.3381.2986.105.40-261.90-478.90-649.10-591
PAT Margin (%) 38.7%193.0%13.0%24.9%24.7%1.1%-42.7%-80.4%-80.7%-63.5%
Adjusted EPS (₹)0.84.30.62.42.30.1-6.9-12.6-13.6-12.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,785.422,364.653,607.435,558.287,353.907,447.807,121.206,471.6012,16111,366.50
Share Capital 169.62201.63260.88338.36377.20379.90379.93379.93479.12479.12
Reserves 1,615.802,163.023,346.565,219.916,976.707,067.906,741.286,091.6811,681.8810,887.38
Minority Interest0000000000
Debt80.59699.951,082.351,873.794,962.307,525.9014,48717,071.5013,243.3020,264.60
Long Term Debt21.04501.91791.411,373.624,200.504,3358,984.309,030.405,009.806,917.60
Short Term Debt59.55198.04290.94500.17761.803,190.905,502.708,041.108,233.5013,347
Trade Payables11.9212.7220.78105.96100.5098.40110.5079.80172190.10
Others Liabilities 6.3627.56130.11218.6464.10481.201,636.601,315.605,739.802,431.10
Total Liabilities 1,884.293,104.884,840.677,756.6712,480.8015,553.3023,355.3024,938.5031,316.1034,252.30

Fixed Assets

Gross Block6.37329.141,019.901,634.031,693.301,718.102,968.903,453.803,434.803,561.40
Accumulated Depreciation0.471.5416.1961.08126.90198.20317.60443.60563.80692.10
Net Fixed Assets5.90327.601,003.711,572.951,566.401,519.902,651.303,010.202,8712,869.30
CWIP 026.120.382.2637.50740.90239.7034.10915.80
Investments 757.681,711.922,202.822,928.984,559.105,089.107,252.109,07311,06112,626.20
Inventories6.7300000.1011.101.206.60
Trade Receivables53.9283.09160.99339.47329.60363.80461.50666.601,065.401,352.80
Cash Equivalents 541.78606.71891.071,125.01256.60456.301,683.601,495.702,658.701,238.50
Others Assets518.28349.44581.711,788.015,731.607,383.2011,066.1010,657.8013,649.8016,143.10
Total Assets 1,884.293,104.884,840.677,756.6712,480.8015,553.3023,355.3024,938.5031,316.1034,252.30

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -55.51-48.84-47.71-13.45201.10370.3025.6064.50-282.60138.40
PBT 20.4221.6612.7362.3994.70-43.40-210.60-463.80-512.10-584.70
Adjustment -23.99-23.9359.10170.95209.30340.80612.20874.80772.301,018.90
Changes in Working Capital -43.29-29.03-111.49-218.18-91107.9-316.5-416.4-448.9-314.3
Tax Paid -8.65-17.54-8.04-28.60-11.90-35-60.5057.60-93.9018.50
Cash Flow From Investing Activity -366.83-754.80-1,957.60-1,652.53-5,431.10-2,821.70-6,140.50-432.60-4,751.70-2,056.30
Capex -3.27-242.73-574.76-106.68-285-742.20-402.80-123.70-182.20-375.10
Net Investments 0173.48-792.840-224.707.60-965.60553.40-742.301,075.80
Others -363.56-685.54-590-1,545.85-4,921.40-2,087.10-4,772.10-862.30-3,827.20-2,757
Cash Flow From Financing Activity 723.521,042.051,496.832,528.134,445.402,332.706,378.50827.605,389.301,613.20
Net Proceeds from Shares 655.06417.231,204.501,880.481,606.6059.902,090.3003,299.80-279.90
Net Proceeds from Borrowing 0500.65295.3202,825.20342002,428-2,837.50
Interest Paid -0.59-14.32-95.84-144-248-498.40-741.20-700.90-476.10-258.50
Dividend Paid 0000000000
Others 69.05138.4992.85791.65261.602,429.205,029.401,528.50137.604,989.10
Net Cash Flow 301.18238.42-508.48862.15-784.60-118.70263.60459.50355-304.70
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.954.210.551.771.330.07-3.6-7.05-6.97-5.02
ROCE (%)1.621.292.923.93.723.834.984.544.424.34
Asset Turnover Ratio0.020.020.030.050.030.040.030.020.030.03
PAT to CFO Conversion(x)-4.04-0.56-2.92-0.172.3468.57N/AN/AN/AN/A
Working Capital Days
Receivable Days355552355280351255246346393474
Inventory Days63000000112
Payable Days0000000000

Renew Pvt Ltd Stock News

Renew Pvt Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Renew Pvt Ltd. on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Renew Pvt Ltd. stood at ₹0.00.
The latest P/E ratio of Renew Pvt Ltd. as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Renew Pvt Ltd. as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Renew Pvt Ltd. is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Renew Pvt Ltd. is ₹495.9 ( Cr.) .

About Renew Pvt 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.