Financials Surana Solar Limited NSE India S.E.

Equities

SURANASOL

INE272L01022

Renewable Energy Equipment & Services

Market Closed - NSE India S.E. 07:43:49 2024-04-26 am EDT 5-day change 1st Jan Change
42 INR -2.10% Intraday chart for Surana Solar Limited -4.87% +26.13%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 625.4 374 263.3 450.7 1,043 838
Enterprise Value (EV) 1 850.9 572.4 324.9 475.1 1,146 778.4
P/E ratio 74.8 x 38 x 44.6 x 229 x 125 x 37 x
Yield - - - - - -
Capitalization / Revenue 1.6 x 1.08 x 0.79 x 1.61 x 4.2 x 1.99 x
EV / Revenue 2.18 x 1.65 x 0.98 x 1.7 x 4.62 x 1.85 x
EV / EBITDA 13.8 x 11.7 x 5.92 x 8.68 x 29.4 x 54.9 x
EV / FCF -25.5 x 26.9 x 3.49 x 11.5 x 36.5 x 7.38 x
FCF Yield -3.92% 3.72% 28.7% 8.68% 2.74% 13.5%
Price to Book 1.19 x 0.7 x 0.49 x 0.83 x 1.89 x 1.46 x
Nbr of stocks (in thousands) 49,207 49,207 49,207 49,207 49,207 49,207
Reference price 2 12.71 7.600 5.350 9.160 21.20 17.03
Announcement Date 9/26/18 8/23/19 9/1/20 8/26/21 9/3/22 9/4/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 391.2 347.4 331.7 279.4 248.3 421.8
EBITDA 1 61.62 49.07 54.84 54.76 38.95 14.18
EBIT 1 30.55 21.33 6.027 9.902 8.811 -11.47
Operating Margin 7.81% 6.14% 1.82% 3.54% 3.55% -2.72%
Earnings before Tax (EBT) 1 12.81 13.05 7.511 4.07 12.19 33.14
Net income 1 8.427 10.04 5.905 2.11 8.458 22.85
Net margin 2.15% 2.89% 1.78% 0.76% 3.41% 5.42%
EPS 2 0.1700 0.2000 0.1200 0.0400 0.1700 0.4600
Free Cash Flow 1 -33.34 21.31 93.08 41.22 31.42 105.4
FCF margin -8.52% 6.13% 28.06% 14.75% 12.66% 25%
FCF Conversion (EBITDA) - 43.42% 169.73% 75.27% 80.68% 743.57%
FCF Conversion (Net income) - 212.28% 1,576.28% 1,953.23% 371.54% 461.49%
Dividend per Share - - - - - -
Announcement Date 9/26/18 8/23/19 9/1/20 8/26/21 9/3/22 9/4/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 226 198 61.6 24.4 103 -
Net Cash position 1 - - - - - 59.6
Leverage (Debt/EBITDA) 3.66 x 4.043 x 1.124 x 0.4451 x 2.652 x -
Free Cash Flow 1 -33.3 21.3 93.1 41.2 31.4 105
ROE (net income / shareholders' equity) 1.62% 1.89% 1.1% 0.39% 1.55% 4.06%
ROA (Net income/ Total Assets) 2.31% 1.67% 0.53% 0.96% 0.83% -1.12%
Assets 1 364.9 601.5 1,125 218.8 1,017 -2,039
Book Value Per Share 2 10.70 10.90 11.00 11.00 11.20 11.70
Cash Flow per Share 2 0.5200 0.5500 0.0700 0.0100 0 0.0200
Capex 1 0.14 40.1 9.57 2.67 3.06 1.98
Capex / Sales 0.04% 11.56% 2.88% 0.96% 1.23% 0.47%
Announcement Date 9/26/18 8/23/19 9/1/20 8/26/21 9/3/22 9/4/23
1INR in Million2INR
Estimates