EKI Energy Services Ltd
Incorporated in 2011, EKI Energy Ltd provides carbon credit trading, carbon advisory services, climate change and sustainability solutions[1]
- Market Cap ₹ 908 Cr.
- Current Price ₹ 330
- High / Low ₹ 718 / 268
- Stock P/E
- Book Value ₹ 150
- Dividend Yield 0.00 %
- ROCE -24.0 %
- ROE -26.2 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 32.3%
- Company's median sales growth is 48.7% of last 10 years
Cons
- Company has low interest coverage ratio.
- Debtor days have increased from 32.5 to 60.9 days.
- Company's cost of borrowing seems high
- Working capital days have increased from 169 days to 310 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Miscellaneous Industry: Miscellaneous
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 2 | 2 | 2 | 5 | 7 | 20 | 66 | 191 | 1,800 | 1,258 | 259 | |
2 | 2 | 1 | 1 | 4 | 6 | 19 | 60 | 165 | 1,284 | 1,105 | 388 | |
Operating Profit | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 | 25 | 516 | 153 | -130 |
OPM % | 7% | 17% | 19% | 20% | 11% | 9% | 5% | 9% | 13% | 29% | 12% | -50% |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 12 | 11 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 3 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 |
Profit before tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 25 | 516 | 157 | -125 |
Tax % | 36% | 33% | 31% | 31% | 29% | 25% | 26% | 24% | 25% | 26% | 24% | 0% |
0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 19 | 383 | 120 | -125 | |
EPS in Rs | 4.00 | 7.00 | 5.50 | 5.50 | 9.50 | 13.50 | 34.00 | 225.50 | 9.26 | 139.43 | 43.50 | -45.33 |
Dividend Payout % | 6% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 3% | 4% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 60% |
5 Years: | 67% |
3 Years: | 11% |
TTM: | -79% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -205% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 40% |
1 Year: | -22% |
Return on Equity | |
---|---|
10 Years: | 34% |
5 Years: | 34% |
3 Years: | 32% |
Last Year: | -26% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 7 | 28 | 28 |
Reserves | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 6 | 20 | 402 | 511 | 386 |
1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 65 | 2 | |
0 | 1 | 0 | 0 | 0 | 0 | 1 | 7 | 13 | 150 | 277 | 247 | |
Total Liabilities | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 15 | 40 | 560 | 881 | 663 |
0 | 0 | 0 | 1 | 1 | 0 | 0 | 4 | 1 | 26 | 26 | 115 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 85 | 0 |
Investments | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 23 | 45 | 36 |
1 | 2 | 2 | 2 | 2 | 3 | 4 | 10 | 34 | 507 | 725 | 512 | |
Total Assets | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 15 | 40 | 560 | 881 | 663 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 16 | 30 | 147 | 149 | |
0 | 0 | 0 | -0 | -0 | 0 | 0 | -4 | -2 | -50 | -194 | -83 | |
0 | 0 | 0 | -0 | -0 | -1 | -0 | -0 | 0 | 14 | 51 | -63 | |
Net Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 14 | -6 | 3 | 3 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 65 | 170 | 256 | 240 | 110 | 89 | 46 | 24 | 13 | 28 | 8 | 61 |
Inventory Days | 0 | 0 | 0 | 63 | 124 | 154 | ||||||
Days Payable | 34 | 30 | 50 | |||||||||
Cash Conversion Cycle | 65 | 170 | 256 | 240 | 110 | 89 | 46 | 24 | 13 | 57 | 103 | 165 |
Working Capital Days | 88 | 96 | 212 | 246 | 103 | 81 | 38 | 3 | 8 | 70 | 126 | 310 |
ROCE % | 38% | 33% | 21% | 15% | 18% | 23% | 37% | 117% | 149% | 236% | 32% |
Documents
Announcements
- Declaration Of Unmodified Opinion On The Audited Financial Results (Standalone And Consolidated) Of The Company For The Quarter And Financial Year Ended March 31, 2024. 1d
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
14 May - Newspaper Publication of extract of the audited standalone and consolidated financial results for the quarter and year ended 31 March, 2024.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
14 May - Announcement of appointment of Mr. Amit Garg , professor IIM Ahmedabad as a Board Advisor of the Company with effect from May 12, 2024.
-
Appointment Of Mr. Amit Garg As Board Advisory
13 May - Mr. Amit Garg, professor IIM Ahmedabad has been appointed as Board Advisor of the Company.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
13 May - Investor & analysts meet held today to discuss the financial results of the Company for the quarter and year ended March 31, 2024
Annual reports
Concalls
-
May 2024TranscriptNotesPPT
-
Jan 2024Transcript PPT REC
-
Nov 2023Transcript PPT
-
Sep 2023Transcript PPT REC
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Oct 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jul 2021TranscriptNotesPPT
Business Overview:[1]
Company is in the business of climate change & sustainability advisory and carbon offsetting, along with other services including ISO certification, management training on JIT/ Kaizen etc., and electrical safety audits