Market cap
$3 Mln
Revenue (TTM)
$155 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -17.15 | -29.52 | 10.63 | 52.47 | 16.88 |
| EBIT | 18.26 | -87.23 | -36.30 | -227.61 | -230.68 |
| Net Profit | -187.19 | -576.15 | -73.36 | -195.27 | -244.04 |
| EPS | -147.34 | -421.84 | -28.71 | -1.04 | 5.60 |
| Book Value | -- | -- | -27.61 | 9.59 | -16.60 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| -23.51 | -17.82 | -25.51 | -17.42 | -23.49 |
| Net Margin
| -30.67 | -21.56 | -38.14 | -17.39 | -- |
| Return on equity
| -58.56 | -65.90 | -150.80 | -41.27 | -55.98 |
| Return on Capital
| -52.10 | -52.36 | -- | -38.90 | -52.53 |
| Return on Assets
| -34.89 | -30.45 | -43.55 | -25.56 | -39.04 |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.08 | 0.05 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
-38.90
|
-52.53
|
-64.87
|
-70.16
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
-150.80
Lower than Peers by 147.27
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-150.80
|
-41.27
|
-55.98
|
-78.41
|
-109.06
|
|
Peer Median
|
-3.53
|
--
|
--
|
--
|
--
|
ROA
-43.55
Lower than Peers by 40.78
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-43.55
|
-25.56
|
-39.04
|
-40.08
|
-31.92
|
|
Peer Median
|
-2.77
|
--
|
--
|
--
|
--
|
EBIT Margin
-25.51
Lower than Peers by 12.21
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-25.51
|
-17.42
|
-23.49
|
-29.63
|
-13.92
|
|
Peer Median
|
-13.30
|
--
|
--
|
--
|
--
|
Net Margin
-38.14
Lower than Peers by 12.49
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-38.14
|
-17.39
|
-29.56
|
-43.94
|
-16.80
|
|
Peer Median
|
-25.65
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
0.00
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
10.63
Higher than Peers by 8.10
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
10.63
|
0.60
|
1.67
|
-0.37
|
-0.16
|
|
Peer Median
|
2.53
|
--
|
--
|
--
|
--
|
EBIT Growth
-36.30
Lower than Peers by 26.98
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-36.30
|
-18.72
|
-111.48
|
-34.89
|
-152.70
|
|
Peer Median
|
-9.32
|
--
|
--
|
--
|
--
|
Net Profit Growth
-73.36
Lower than Peers by 47.19
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-73.36
|
5.65
|
-79.44
|
-65.72
|
-75.17
|
|
Peer Median
|
-26.16
|
--
|
--
|
--
|
--
|
EPS Growth
-28.71
Lower than Peers by 30.55
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-28.71
|
0.22
|
-0.10
|
0.43
|
-0.14
|
|
Peer Median
|
1.84
|
--
|
--
|
--
|
--
|
Book Value Growth
-76.40
Lower than Peers by 78.08
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-76.40
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1.68
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
--
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
0.08
|
0.05
|
0.10
|
0.63
|
|
Peer Median
|
0.48
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.09
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
0.09
|
0.03
|
0.02
|
0.04
|
0.14
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.24
Lower than Peers by 0.83
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
1.24
|
1.46
|
2.16
|
3.05
|
1.08
|
|
Peer Median
|
2.07
|
--
|
--
|
--
|
--
|
Quick Ratio
0.83
Lower than Peers by 0.67
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
0.83
|
0.95
|
1.75
|
2.97
|
0.92
|
|
Peer Median
|
1.50
|
--
|
--
|
--
|
--
|
Interest Coverage
-89.15
Lower than Peers by 89.28
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-89.15
|
-164.01
|
-62.36
|
-15.74
|
-9.65
|
|
Peer Median
|
0.13
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
17.38
Lower than Peers by 7.16
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
17.38
|
21.35
|
18.85
|
13.95
|
20.84
|
|
Peer Median
|
24.54
|
--
|
--
|
--
|
--
|
Asset Turnover
1.12
Higher than Peers by 0.90
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
1.12
|
1.47
|
1.32
|
0.91
|
1.90
|
|
Peer Median
|
0.23
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
60.49
|
43.97
|
85.53
|
81.88
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
73.80
|
36.84
|
23.21
|
21.31
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
39.60
|
24.91
|
69.68
|
70.53
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
94.69
|
55.89
|
39.06
|
32.65
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
-1.84
|
-2.78
|
-5.11
|
-0.71
|
|
Peer Median
|
48.24
|
--
|
--
|
--
|
--
|
Price / Book Value
0.05
Lower than Peers by 1.99
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
0.05
|
0.81
|
1.14
|
2.50
|
0.84
|
|
Peer Median
|
2.04
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
-0.09
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
-0.09
|
-2.01
|
-4.80
|
-4.93
|
-1.17
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
3
Lower than Peers by 186
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
Sunworks (SUNW)
|
3
|
--
|
--
|
--
|
--
|
|
Peer Median
|
190
|
--
|
--
|
--
|
--
|