Market cap
₹3,135 Cr
Revenue (TTM)
₹2,843 Cr
P/E Ratio
15.4
P/B Ratio
4.2
Div. Yield
0.1 %
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
3,135 | 14,335 | 12,402 | 7,058 | 4,575 |
Revenue (₹ Cr) |
2,843 | 5,486 | 4,385 | 280 | 2,326 |
Net Profit (₹ Cr) |
211.08 | -1,713.26 | 417.04 | 121.87 | 151.59 |
Net Margin (%) |
7.40 | -31.17 | 9.11 | 26.46 | 6.44 |
RoE (%) |
37.75 | -61.28 | 5.28 | 6.52 | 23.32 |
Price to Earnings |
15.41 | -- | 36.01 | 58.29 | 30.18 |
Price-To-Book |
4.20 | 6.54 | 1.92 | 3.28 | 3.55 |
Income Statement (₹ Cr)
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,842.81 | 5,486.06 | -- | -- | 2,326.10 |
|
Total Income
|
2,851.10 | 5,497.22 | -- | -- | 2,353.03 |
|
Total Expenditure
|
2,507.78 | 4,412.93 | -- | -- | 2,029.80 |
|
EBITDA
|
335.03 | 1,073.13 | -- | -- | 296.31 |
|
Depreciation
|
9.51 | 444.85 | -- | -- | 29.27 |
|
EBIT
|
325.52 | 628.28 | -- | -- | 267.04 |
|
Interest
|
49.15 | 606.66 | -- | -- | 133.11 |
|
Other Income
|
8.29 | 11.16 | -- | -- | 26.92 |
|
Exceptional Items
|
-- | -2,322.28 | -- | -- | 32.79 |
|
Profit before Tax
|
284.66 | -2,289.50 | -- | -- | 193.65 |
|
Provision for Tax
|
73.58 | -576.24 | -- | -- | 42.06 |
|
Profit after Tax
|
211.08 | -1,713.26 | -- | -- | 151.59 |
Liabilities (₹ Cr)
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
694.04 | 1,937.16 | -- | -- | 725.41 |
|
Minority Interest
|
38.49 | -- | -- | -- | -- |
|
Non-Current Liabilities
|
29.59 | 3,171.52 | -- | -- | 127.59 |
|
Current Liabilities
|
1,277.05 | 3,427.07 | -- | -- | 1,805.48 |
|
Total Liabilities
|
2,041.04 | 9,241.60 | -- | -- | 2,714.96 |
Assets (₹ Cr)
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
275.69 | 7,140.13 | -- | -- | 316.02 |
|
Current Assets
|
1,763.49 | 1,395.62 | -- | -- | 2,342.47 |
|
Total Assets
|
2,041.04 | 9,241.60 | -- | -- | 2,714.96 |
|
Total Debt*
|
275.15 | 6,534.35 | -- | -- | 828.23 |
|
Net Current Assets
|
486.43 | -2,031.45 | -- | -- | 536.99 |
|
Contingent Liabilities
|
517.88 | -- | -- | -- | 26.78 |
Cashflow (₹ Cr)
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
124.57 | 555.75 | -- | -- | -119.05 |
|
Cash Flow from Investing Activities
|
-62.72 | -37.40 | -- | -- | -70.56 |
|
Cash from Financing Activities
|
90.02 | -505.73 | -- | -- | 213.26 |
|
Net Cash Inflow / Outflow
|
151.86 | 12.62 | -- | -- | 23.66 |
Ratios
Profitability Ratios
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
ROCE (%)
|
41.81 | -18.34 | -- | -- | -- |
|
ROE (%)
|
37.75 | -61.28 | -- | -- | -- |
|
ROA (%)
|
13.05 | -18.33 | -- | -- | -- |
|
EBIT Margin (%)
|
12.08 | 19.76 | -- | -- | 13.90 |
|
Net Margin (%)
|
7.40 | -31.17 | -- | -- | 6.44 |
|
Cash Profit Margin (%)
|
7.76 | -23.12 | -- | -- | -- |
Growth Ratios
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
80.96 | 4.69 | -- | -- | -- |
|
EBIT Growth (%)
|
86.63 | 1.22 | -- | -- | 18.61 |
|
Net Profit Growth (%)
|
86.51 | -5,480.84 | -- | -- | -- |
|
EPS Growth (%)
|
82.58 | -5,480.56 | -- | -- | -- |
|
Book Value Growth (%)
|
62.02 | -46.99 | -- | -- | -- |
Valuation Ratios
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Price / Earnings
|
12.14 | 0.00 | -- | -- | -- |
|
Price / Book Value
|
3.57 | 0.00 | -- | -- | -- |
|
Dividend Yield (%)
|
0.13 | -- | -- | -- | -- |
|
EV/EBITDA
|
7.24 | 8.94 | -- | -- | -- |
|
Market Cap (₹ Cr)
|
2,470.68 | 0.00 | -- | -- | -- |
Solvency Ratios
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.40 | 3.37 | -- | -- | -- |
|
Short term debt to equity ratio
|
0.37 | 1.08 | -- | -- | 0.94 |
|
Current Ratio
|
1.38 | 0.41 | -- | -- | -- |
|
Quick Ratio
|
0.96 | 0.32 | -- | -- | -- |
|
Interest Coverage
|
6.79 | -2.77 | -- | -- | -- |
Operating Efficiency Ratios
| Bondada Eng | Vedanta Power | Inox Wind | Inox Green Energy | Laser Power & Infra | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
27.86 | 18.08 | -- | -- | 59.11 |
|
Asset Turnover
|
1.76 | 0.59 | -- | -- | -- |
|
Receivable days
|
85.20 | 64.92 | -- | -- | -- |
|
Inventory Days
|
47.34 | 18.64 | -- | -- | -- |
|
Payable days
|
77.62 | -- | -- | -- | -- |
|
Cash Conversion Cycle
|
54.92 | -- | -- | -- | -- |