SOLAR INDUSTRIES INDIA LIMITED Financials Solar Industries India Limited Bombay S.E.
Equities
532725
INE343H01029
Commodity Chemicals
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,191 INR | -0.52% |
|
-9.16% | +36.66% |
| May. 17 | Transcript : Solar Industries India Limited, Q4 2024 Earnings Call, May 17, 2024 | |
| May. 16 | Solar Industries India Limited Recommends Final Dividend for the Financial Year 2023-24 | CI |
Valuation
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 98,146 | 82,726 | 116,067 | 253,055 | 343,184 | 836,115 | - | - |
| Enterprise Value (EV) 1 | 98,146 | 82,726 | 116,067 | 253,055 | 343,184 | 794,661 | 836,115 | 836,115 |
| P/E ratio | 37.5 x | 30.9 x | 42 x | 57.3 x | 45.3 x | 95.1 x | 67 x | 51.8 x |
| Yield | 0.65% | 0.66% | 0.47% | 0.27% | 0.21% | 0.1% | 0.1% | 0.12% |
| Capitalization / Revenue | 3.99 x | 3.7 x | 4.61 x | 6.41 x | 4.96 x | 13.1 x | 10.5 x | 8.49 x |
| EV / Revenue | 3.99 x | 3.7 x | 4.61 x | 6.41 x | 4.96 x | 13.1 x | 10.5 x | 8.49 x |
| EV / EBITDA | 19.6 x | 19 x | 22.6 x | 33.9 x | 26.6 x | 58 x | 42.9 x | 34 x |
| EV / FCF | 1,675 x | 98.8 x | 127 x | 2,443 x | 193 x | 143 x | 256 x | 100 x |
| FCF Yield | 0.06% | 1.01% | 0.79% | 0.04% | 0.52% | 0.7% | 0.39% | 1% |
| Price to Book | 7.93 x | 5.99 x | 7.35 x | 13.2 x | 13.1 x | 24.6 x | 18.8 x | 13.9 x |
| Nbr of stocks (in thousands) | 90,490 | 90,490 | 90,490 | 90,490 | 90,490 | 90,490 | - | - |
| Reference price 2 | 1,085 | 914.2 | 1,283 | 2,796 | 3,792 | 9,240 | 9,240 | 9,240 |
| Announcement Date | 5/9/19 | 7/31/20 | 5/27/21 | 5/4/22 | 5/3/23 | 5/16/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 24,616 | 22,373 | 25,156 | 39,476 | 69,225 | 60,695 | 79,849 | 98,537 |
| EBITDA 1 | 5,019 | 4,343 | 5,146 | 7,473 | 12,889 | 13,692 | 19,488 | 24,582 |
| EBIT 1 | 4,430 | 3,498 | 4,211 | 6,380 | 11,607 | 12,258 | 17,809 | 23,785 |
| Operating Margin | 18% | 15.63% | 16.74% | 16.16% | 16.77% | 20.2% | 22.3% | 24.14% |
| Earnings before Tax (EBT) 1 | 4,018 | 3,358 | 3,971 | 6,074 | 11,016 | 11,613 | 17,376 | 21,240 |
| Net income 1 | 2,616 | 2,674 | 2,764 | 4,413 | 7,572 | 8,359 | 12,783 | 16,434 |
| Net margin | 10.63% | 11.95% | 10.99% | 11.18% | 10.94% | 13.77% | 16.01% | 16.68% |
| EPS 2 | 28.91 | 29.55 | 30.54 | 48.77 | 83.68 | 92.38 | 138.0 | 178.4 |
| Free Cash Flow 1 | 58.6 | 836.9 | 917.2 | 103.6 | 1,774 | 5,841 | 3,265 | 8,352 |
| FCF margin | 0.24% | 3.74% | 3.65% | 0.26% | 2.56% | 9.42% | 4.09% | 8.48% |
| FCF Conversion (EBITDA) | 1.17% | 19.27% | 17.82% | 1.39% | 13.76% | 40.66% | 16.75% | 33.98% |
| FCF Conversion (Net income) | 2.24% | 31.29% | 33.19% | 2.35% | 23.42% | 66.17% | 25.54% | 50.82% |
| Dividend per Share 2 | 7.000 | 6.000 | 6.000 | 7.500 | 8.000 | 9.000 | 9.250 | 11.38 |
| Announcement Date | 5/9/19 | 7/31/20 | 5/27/21 | 5/4/22 | 5/3/23 | 5/16/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 10,179 | 13,168 | 16,156 | 15,666 | 18,118 | 19,285 | 16,822 | 15,499 | 15,473 | 17,404 |
| EBITDA 1 | - | 1,780 | 2,628 | 2,830 | 2,990 | 3,495 | 3,575 | 3,313 | 3,183 | 3,594 | 4,189 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | 2,994 | 3,020 | 2,724 | 2,942 | 2,816 | - |
| Net income 1 | 737.9 | - | - | - | - | 2,046 | 2,061 | 1,974 | 1,940 | 2,146 | 2,884 |
| Net margin | - | - | - | - | - | 11.29% | 10.69% | 11.74% | 12.51% | 13.87% | 16.57% |
| EPS 2 | 8.150 | - | - | - | - | 22.61 | 22.78 | 21.82 | 24.00 | 23.00 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/29/21 | 1/29/22 | 5/4/22 | 7/25/22 | 11/4/22 | 1/25/23 | 5/3/23 | 8/3/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 58.6 | 837 | 917 | 104 | 1,774 | 5,841 | 3,265 | 8,352 |
| ROE (net income / shareholders' equity) | 22.5% | 20.4% | 18.7% | 25.3% | 33.5% | 29.2% | 32.7% | 31.5% |
| ROA (Net income/ Total Assets) | 12.2% | 11.1% | - | - | - | - | - | - |
| Assets 1 | 21,386 | 24,072 | - | - | - | - | - | - |
| Book Value Per Share 2 | 137.0 | 152.0 | 175.0 | 212.0 | 288.0 | 376.0 | 492.0 | 664.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 2,526 | 2,411 | 2,650 | 2,874 | 4,791 | 7,375 | 8,200 | 8,150 |
| Capex / Sales | 10.26% | 10.78% | 10.53% | 7.28% | 6.92% | 11.89% | 10.27% | 8.27% |
| Announcement Date | 5/9/19 | 7/31/20 | 5/27/21 | 5/4/22 | 5/3/23 | 5/16/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
9,240
INR
Average target price
9,196
INR
Spread / Average Target
-0.47%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.94% | 101B | |
| -9.82% | 60.39B | |
| +74.29% | 48.94B | |
| +17.72% | 39.17B | |
| +1.83% | 31.53B | |
| +11.97% | 20.15B | |
| +12.59% | 16.78B | |
| +11.16% | 14.22B | |
| +0.19% | 13.69B |
- Stock Market
- Equities
- SOLARINDS Stock
- 532725 Stock
- Financials Solar Industries India Limited
