Market cap
₹2,071 Cr
Revenue (TTM)
₹2,346 Cr
P/E Ratio
10.4
P/B Ratio
3.6
Div. Yield
0 %
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
2,071 | 1,130 | 746 | 481 | 5 |
Revenue (₹ Cr) |
2,346 | 1,476 | 1,619 | 62 | 0 |
Net Profit (₹ Cr) |
199.31 | 117.71 | 81.80 | 1.45 | -0.14 |
Net Margin (%) |
8.46 | 7.78 | 5.03 | 2.34 | -372.97 |
RoE (%) |
38.80 | 14.66 | 36.21 | 0.62 | -3.75 |
Price to Earnings |
10.35 | 9.66 | 9.35 | 440.06 | -- |
Price-To-Book |
3.64 | 1.32 | 2.86 | 2.68 | 1.33 |
Income Statement (₹ Cr)
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,223.27 | 1,376.16 | 1,618.06 | 66.70 | 0.96 |
|
Total Income
|
2,231.76 | 1,416.07 | 1,621.86 | 67.59 | 0.96 |
|
Total Expenditure
|
1,903.50 | 1,228.14 | 1,435.14 | 64.52 | 1.16 |
|
EBITDA
|
319.77 | 148.02 | 182.92 | 2.18 | -0.20 |
|
Depreciation
|
24.08 | 5.24 | 25.15 | 0.49 | 0.02 |
|
EBIT
|
295.70 | 142.78 | 157.77 | 1.69 | -0.21 |
|
Interest
|
22.89 | 20.65 | 30.84 | 0.60 | -- |
|
Other Income
|
8.48 | 39.91 | 3.80 | 0.89 | 0.00 |
|
Exceptional Items
|
-0.93 | -- | 0.39 | -- | -- |
|
Profit before Tax
|
279.49 | 161.05 | 131.12 | 1.99 | -0.21 |
|
Provision for Tax
|
77.98 | 40.58 | 32.87 | 0.64 | 0.00 |
|
Profit after Tax
|
201.51 | 120.47 | 98.25 | 1.35 | -0.22 |
Liabilities (₹ Cr)
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
561.80 | 847.80 | 252.95 | 176.67 | 3.77 |
|
Minority Interest
|
0.00 | -- | 3.13 | 14.37 | -- |
|
Non-Current Liabilities
|
291.47 | 60.13 | 254.11 | 5.75 | 0.05 |
|
Current Liabilities
|
529.85 | 774.09 | 671.17 | 51.21 | 0.89 |
|
Total Liabilities
|
1,384.04 | 1,688.00 | 1,181.36 | 248.01 | 4.71 |
Assets (₹ Cr)
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
477.06 | 225.18 | 354.95 | 152.78 | 1.44 |
|
Current Assets
|
906.05 | 1,456.83 | 826.41 | 95.15 | 3.28 |
|
Total Assets
|
1,384.04 | 1,688.00 | 1,181.36 | 248.01 | 4.71 |
|
Total Debt*
|
506.67 | 254.99 | 269.21 | 9.23 | 0.00 |
|
Net Current Assets
|
376.20 | 682.74 | 155.24 | 43.94 | 2.39 |
|
Contingent Liabilities
|
83.67 | 0.77 | 4.27 | -- | -- |
Cashflow (₹ Cr)
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-115.61 | -49.51 | 200.69 | -26.12 | -- |
|
Cash Flow from Investing Activities
|
-437.24 | -476.23 | -225.16 | 23.09 | -- |
|
Cash from Financing Activities
|
553.26 | 537.56 | 88.81 | 0.27 | -- |
|
Net Cash Inflow / Outflow
|
0.41 | 11.83 | 64.34 | -2.75 | -- |
Ratios
Profitability Ratios
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
ROCE (%)
|
44.57 | 23.81 | 39.16 | 1.40 | -5.50 |
|
ROE (%)
|
54.06 | 20.85 | 47.87 | 0.77 | -5.60 |
|
ROA (%)
|
21.74 | 10.59 | 11.70 | 0.50 | -4.59 |
|
EBIT Margin (%)
|
14.76 | 13.66 | 11.54 | 4.61 | -20.58 |
|
Net Margin (%)
|
9.03 | 8.51 | 6.06 | 1.99 | -22.61 |
|
Cash Profit Margin (%)
|
10.15 | 9.14 | 7.63 | 2.76 | -20.95 |
Growth Ratios
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
184.98 | 152.61 | 144.34 | -0.81 | -62.83 |
|
EBIT Growth (%)
|
156.15 | 62.61 | 134.63 | 1.13 | -69.15 |
|
Net Profit Growth (%)
|
141.40 | 56.36 | 132.68 | -2.48 | -49.79 |
|
EPS Growth (%)
|
131.29 | 33.75 | 131.57 | 5.04 | -49.82 |
|
Book Value Growth (%)
|
144.52 | 174.24 | 60.56 | 0.76 | -5.44 |
Valuation Ratios
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Price / Earnings
|
9.62 | 10.32 | 10.37 | 320.80 | 0.00 |
|
Price / Book Value
|
3.66 | 1.47 | 3.93 | 2.42 | 0.99 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.06 | 0.00 | 0.00 |
|
EV/EBITDA
|
7.00 | 4.93 | 6.11 | 142.07 | -18.86 |
|
Market Cap (₹ Cr)
|
1,939.36 | 1,243.77 | 995.11 | 428.19 | 3.72 |
Solvency Ratios
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.96 | 0.30 | 1.06 | 0.05 | 0.00 |
|
Short term debt to equity ratio
|
0.44 | 0.21 | 0.14 | 0.02 | -- |
|
Current Ratio
|
1.71 | 1.88 | 1.23 | 1.86 | 3.69 |
|
Quick Ratio
|
1.03 | 1.74 | 0.80 | 1.07 | 3.69 |
|
Interest Coverage
|
13.21 | 8.80 | 5.25 | 4.34 | -- |
Operating Efficiency Ratios
| Alpex Solar | Solarworld Energy Solutions | Solex Energy | Urja Global | Elango | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.46 | 25.27 | 22.04 | 24.87 | 0.90 |
|
Asset Turnover
|
2.40 | 1.21 | 1.93 | 0.25 | 0.20 |
|
Receivable days
|
31.07 | 65.24 | 53.14 | 107.70 | 1.73 |
|
Inventory Days
|
37.86 | 14.35 | 53.01 | 221.85 | 0.00 |
|
Payable days
|
28.14 | 85.36 | 77.03 | 46.81 | 5.67 |
|
Cash Conversion Cycle
|
40.79 | -5.78 | 29.12 | 282.73 | -3.94 |