Financials Inox Wind Limited

Equities

INOXWIND

INE066P01011

Renewable Energy Equipment & Services

Market Closed - NSE India S.E. 07:43:47 2024-04-26 am EDT 5-day change 1st Jan Change
640.6 INR -0.76% Intraday chart for Inox Wind Limited +12.57% +28.18%

Valuation

Fiscal Period: March 2019 2020 2022 2023 2024 2025 2026
Capitalization 1 14,791 4,083 24,589 30,427 208,803 - -
Enterprise Value (EV) 1 20,564 4,083 24,589 30,427 208,803 208,803 208,803
P/E ratio -37 x -1.46 x -5.72 x -4.54 x -1,017 x 42 x 28.2 x
Yield - - - - - - -
Capitalization / Revenue 1.03 x 0.54 x - - 9.3 x 4.59 x 3.05 x
EV / Revenue 1.03 x 0.54 x - - 9.3 x 4.59 x 3.05 x
EV / EBITDA 9.48 x -3.14 x - - 69.5 x 29.5 x 19.6 x
EV / FCF 154 x 0.93 x - - -17,400 x 18.1 x 81.8 x
FCF Yield 0.65% 107% - - -0.01% 5.52% 1.22%
Price to Book - - - - 12.2 x 9.88 x 7.51 x
Nbr of stocks (in thousands) 221,918 221,918 221,918 325,948 325,948 - -
Reference price 2 66.65 18.40 110.8 93.35 640.6 640.6 640.6
Announcement Date 5/18/19 6/27/20 5/27/22 5/26/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2022 2023 2024 2025 2026
Net sales 1 14,374 7,602 - - 22,446 45,538 68,446
EBITDA 1 1,560 -1,299 - - 3,004 7,072 10,668
EBIT 1 1,065 - - - 2,123 6,090 9,837
Operating Margin 7.41% - - - 9.46% 13.37% 14.37%
Earnings before Tax (EBT) 1 -621.1 -4,298 - - -111.5 5,785 9,422
Net income 1 -395.5 -2,797 -4,274 -6,669 -274.5 5,117 8,038
Net margin -2.75% -36.79% - - -1.22% 11.24% 11.74%
EPS 2 -1.800 -12.59 -19.37 -20.58 -0.6300 15.27 22.73
Free Cash Flow 1 96.01 4,370 - - -12 11,530 2,553
FCF margin 0.67% 57.49% - - -0.05% 25.32% 3.73%
FCF Conversion (EBITDA) 6.15% - - - - 163.05% 23.93%
FCF Conversion (Net income) - - - - - 225.33% 31.76%
Dividend per Share - - - - - - -
Announcement Date 5/18/19 6/27/20 5/27/22 5/26/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q2 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,658 5,093 5,101 8,564
EBITDA 1 32 309 726 1,134
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) 1 - -531 -39 408
Net income 1 - -543 - 584.5
Net margin - -10.66% - 6.83%
EPS 2 - -1.600 - 1.100
Dividend per Share - - - -
Announcement Date 10/14/21 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2022 2023 2024 2025 2026
Net Debt 5,773 - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) 3.7 x - - - - - -
Free Cash Flow 1 96 4,370 - - -12 11,530 2,553
ROE (net income / shareholders' equity) -1.99% -15.3% - - -1.1% 27.1% 32.9%
ROA (Net income/ Total Assets) -0.89% - - - - - -
Assets 1 44,195 - - - - - -
Book Value Per Share 2 - - - - 52.40 64.90 85.40
Cash Flow per Share - - - - - - -
Capex 1 1,374 2,959 - - 500 352 513
Capex / Sales 9.56% 38.93% - - 2.23% 0.77% 0.75%
Announcement Date 5/18/19 6/27/20 5/27/22 5/26/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
640.6 INR
Average target price
663 INR
Spread / Average Target
+3.50%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. INOXWIND Stock
  4. Financials Inox Wind Limited