K.P. Energy Ltd

K.P. Energy Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

K.P. Energy Ltd

₹ 537 -2.99%
24 Dec 4:01 p.m.
kpenergy.in BSE: 539686 NSE: KPEL
About

K.P. Energy(KPEL) is a part of the KP Group of Surat. It is involved in the development of utility scale wind power generation infrastructure. The major activities encompass siting of wind farms, acquisition of lands and permits, EPCC of wind projects, along with balance of plant (BoP) infrastructure. KPEL also owns and operates WTGs (Wind Turbine Generators) and solar power plant as an IPP( Independent Power Producers). The company undertakes projects principally in Gujarat. [1]

Key Points

EPCC Segment (97% - 9MFY24)[1]
The company's Engineering, Procurement, Construction, and Commissioning segment revolves around a unique value proposition that is designed to comprehensively address all the needs of Wind Turbine Generator (WTG) manufacturers, Independent Power Producers (IPP), and Captive Power Consumers (CPP) in setting-up of a wind farm.[2] The existing portfolio creates an annuity-based revenue stream for the Company.[3]

Website BSE NSE
  • Market Cap ₹ 3,578 Cr.
  • Current Price ₹ 537
  • High / Low ₹ 675 / 205
  • Stock P/E 46.3
  • Book Value ₹ 35.9
  • Dividend Yield 0.06 %
  • ROCE 41.0 %
  • ROE 37.1 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 24.6% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 34.7%

Cons

  • Stock is trading at 15.0 times its book value
  • Company has high debtors of 195 days.
  • Promoter holding has decreased over last 3 years: -21.4%
  • Working capital days have increased from 39.0 days to 74.2 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: Infrastructure Developers & Operators Industry: Engineering - Turnkey Services

Part of BSE Allcap BSE Utilities BSE SmallCap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
51 71 108 125 56 108 148 113 70 82 207 127 199
42 58 100 108 45 89 125 92 54 65 177 105 158
Operating Profit 9 13 7 17 11 20 23 21 16 17 31 22 40
OPM % 18% 19% 7% 14% 20% 18% 15% 19% 23% 21% 15% 18% 20%
0 0 3 0 1 0 3 0 1 1 10 8 3
Interest 1 1 1 1 1 2 2 2 3 3 4 5 8
Depreciation 1 1 1 1 1 1 1 2 2 2 2 2 3
Profit before tax 7 11 8 15 10 17 23 17 12 13 34 23 33
Tax % 33% 35% 28% 32% 33% 30% 30% 11% 30% 25% 26% 20% 23%
4 7 5 10 7 12 15 15 8 9 25 18 25
EPS in Rs 0.68 1.04 0.82 1.50 1.01 1.76 2.32 2.28 1.23 1.39 3.73 2.73 3.74
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
27 41 111 60 158 75 72 250 438 473 616
22 32 82 50 125 64 54 216 367 387 505
Operating Profit 5 10 29 10 33 11 18 34 70 86 111
OPM % 18% 23% 26% 17% 21% 14% 25% 14% 16% 18% 18%
0 0 0 0 0 1 1 3 5 13 22
Interest 0 1 2 3 5 5 5 5 6 13 21
Depreciation 0 1 1 3 4 4 5 6 5 8 9
Profit before tax 4 8 26 4 25 3 9 27 64 77 103
Tax % 33% 34% 35% 50% 22% 60% 36% 33% 31% 23%
3 5 17 2 19 1 6 18 44 58 77
EPS in Rs 1.51 0.78 2.53 0.28 2.92 0.17 0.91 2.74 6.58 8.74 11.59
Dividend Payout % 0% 0% 6% 9% 6% 0% 0% 6% 2% 6%
Compounded Sales Growth
10 Years: %
5 Years: 25%
3 Years: 88%
TTM: 40%
Compounded Profit Growth
10 Years: %
5 Years: 25%
3 Years: 111%
TTM: 53%
Stock Price CAGR
10 Years: %
5 Years: 91%
3 Years: 145%
1 Year: 151%
Return on Equity
10 Years: %
5 Years: 27%
3 Years: 35%
Last Year: 37%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 1 3 9 9 11 11 11 11 11 33 33
Reserves 4 13 24 26 49 48 55 76 117 152 206
2 10 21 40 35 31 33 28 40 87 252
12 17 50 63 84 169 167 226 177 353 273
Total Liabilities 19 43 104 138 179 260 265 342 346 626 764
10 25 50 85 83 81 132 135 144 174 174
CWIP 0 0 18 8 10 50 11 11 1 1 15
Investments 0 0 0 0 0 0 1 5 23 22 10
9 18 36 45 86 130 121 191 177 429 564
Total Assets 19 43 104 138 179 260 265 342 346 626 764

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
7 4 36 12 2 -28 -6 26 28 33
-9 -16 -44 -27 -4 -40 -18 -10 -21 -70
3 13 8 22 1 69 33 -11 -15 47
Net Cash Flow 1 1 0 7 -1 0 9 5 -8 10

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 26 68 84 93 64 53 21 23 47 195
Inventory Days 134
Days Payable 197
Cash Conversion Cycle 26 68 84 93 64 53 21 23 47 132
Working Capital Days 15 26 15 -134 21 228 238 24 19 74
ROCE % 52% 70% 11% 35% 7% 13% 24% 45% 41%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Nov 2024
66.39% 59.56% 44.80% 44.80% 44.80% 44.80% 44.80% 44.80% 44.80% 45.01% 45.01% 45.01%
0.00% 0.00% 0.00% 0.00% 0.06% 0.19% 0.26% 0.26% 0.32% 0.37% 0.48% 0.54%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% 0.92%
33.61% 40.44% 55.20% 55.20% 55.15% 55.01% 54.94% 54.94% 54.87% 54.62% 54.45% 53.53%
No. of Shareholders 7,6668,3369,7549,41411,04414,25816,19718,31243,28258,79557,15253,723

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls