XL Energy Peer Comparison

NSE: XLENERGY | BSE: 532788

₹0.25

₹-0.05 (-16.67%)

As on 09-Mar-2020IST

Market cap

₹1 Cr

Revenue (TTM)

₹26 Cr

P/E Ratio

P/B Ratio

-0

Div. Yield

0 %

Edit

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Market cap (₹ Cr)	1	2,688	2,235	1,283	825
Revenue (₹ Cr)	26	987	2,346	1,476	1,619
Net Profit (₹ Cr)	-0.32	158.54	199.31	117.71	81.80
Net Margin (%)	-1.18	15.88	8.46	7.78	5.03
RoE (%)	--	48.35	38.80	14.66	36.21
Price to Earnings	--	10.65	11.17	10.96	10.34
Price-To-Book	0.00	5.27	3.72	1.50	3.16

Income Statement (₹ Cr)

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Operating Revenue	--	987.17	780.15	544.77	662.22
Total Income	0.56	998.07	783.01	551.09	665.82
Total Expenditure	0.40	752.58	654.86	435.52	589.11
EBITDA	-0.40	234.59	125.29	109.25	73.12
Depreciation	--	8.49	8.50	0.23	9.23
EBIT	-0.40	226.10	116.79	109.02	63.89
Interest	--	24.64	7.32	6.23	10.77
Other Income	0.56	10.90	2.86	6.32	3.60
Exceptional Items	--	--	5.11	-2.12	--
Profit before Tax	0.16	212.36	112.31	106.61	56.71
Provision for Tax	--	53.82	28.83	29.56	13.92
Profit after Tax	0.16	158.54	83.48	77.05	42.79

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Shareholder's Funds	-734.59	509.65	216.41	309.07	160.63
Minority Interest	--	7.98	--	--	0.89
Non-Current Liabilities	26.26	220.42	18.15	60.36	72.35
Current Liabilities	745.30	624.24	235.82	223.74	246.39
Total Liabilities	10.71	1,362.94	473.61	598.02	480.25

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Non-Current Assets	9.58	447.33	113.00	158.17	118.09
Current Assets	1.14	914.96	357.39	434.99	362.16
Total Assets	10.71	1,362.94	473.61	598.02	480.25
Total Debt*	744.93	270.61	72.08	114.55	147.50
Net Current Assets	-744.16	290.72	121.56	211.25	115.77
Contingent Liabilities	--	335.40	49.44	73.61	--

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Cash From Operating Activities	-0.56	290.49	68.84	53.90	-47.49
Cash Flow from Investing Activities	--	-522.37	-81.90	-273.50	-53.70
Cash from Financing Activities	0.56	269.53	16.27	210.30	113.05
Net Cash Inflow / Outflow	0.00	37.65	3.20	-9.29	11.86

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
ROCE (%)	0.00	42.70	52.33	40.42	29.96
ROE (%)	0.00	48.35	47.78	40.30	41.37
ROA (%)	1.47	17.89	23.95	20.62	12.36
EBIT Margin (%)	--	24.87	16.43	21.21	11.58
Net Margin (%)	28.33	15.88	10.66	13.98	6.43
Cash Profit Margin (%)	--	16.92	11.79	14.19	7.86

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Revenue Growth (%)	-100.00	157.83	89.08	8.73	80.97
EBIT Growth (%)	537.91	193.31	231.76	57.57	151.46
Net Profit Growth (%)	537.91	192.06	186.98	49.06	389.92
EPS Growth (%)	537.50	175.41	186.98	29.96	345.41
Book Value Growth (%)	3.41	248.60	62.68	319.51	247.37

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Price / Earnings	0.00	16.79	16.62	0.00	16.22
Price / Book Value	0.00	5.22	6.41	0.00	4.24
Dividend Yield (%)	--	0.00	0.00	--	0.09
EV/EBITDA	5,467.29	11.66	11.03	0.21	10.65
Market Cap (₹ Cr)	--	2,661.50	1,387.42	0.00	681.82

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Debt to Equity	-1.01	0.53	0.33	0.37	0.92
Short term debt to equity ratio	-1.01	0.06	0.23	0.16	0.38
Current Ratio	0.00	1.47	1.52	1.94	1.47
Quick Ratio	0.00	1.43	1.08	1.94	0.74
Interest Coverage	--	9.62	16.35	18.11	6.27

	XL Energy	Oriana Power	Alpex Solar	Solarworld Energy Solutions	Solex Energy
Debtors to sales (%)	--	39.93	15.86	26.48	17.54
Asset Turnover	0.00	1.11	2.24	1.46	1.91
Receivable days	--	87.38	45.48	58.44	44.87
Inventory Days	--	7.01	32.60	1.44	67.77
Payable days	--	57.48	35.61	39.81	51.77
Cash Conversion Cycle	--	36.92	42.47	20.07	60.87

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.