Insolation Energy Ltd
Incorporated in 2015, Insolation Energy Ltd is engaged in the business of manufacturing solar panels and modules of high efficiency of various sizes. The company's 200 MW SPV Module manufacturing unit is located in Jaipur, spread over more than 60,000 Sq. ft area with the latest machinery.[1]
- Market Cap ₹ 6,583 Cr.
- Current Price ₹ 3,160
- High / Low ₹ 4,750 / 897
- Stock P/E
- Book Value ₹ 25.1
- Dividend Yield 0.00 %
- ROCE 7.65 %
- ROE 5.57 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company's working capital requirements have reduced from 53.7 days to 37.1 days
Cons
- Stock is trading at 126 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Promoter holding has decreased over last quarter: -3.76%
- Earnings include an other income of Rs.3.70 Cr.
* 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: Capital Goods - Electrical Equipment Industry: Electric Equipment
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|
| 88 | 163 | 215 | 259 | 229 | 142 | |
| 81 | 150 | 202 | 246 | 225 | 145 | |
| Operating Profit | 7 | 13 | 14 | 12 | 4 | -2 |
| OPM % | 8% | 8% | 6% | 5% | 2% | -2% |
| 0 | 0 | 0 | 1 | 4 | 4 | |
| Interest | 2 | 2 | 3 | 3 | 3 | 2 |
| Depreciation | 1 | 1 | 2 | 2 | 1 | 1 |
| Profit before tax | 5 | 9 | 9 | 8 | 4 | -2 |
| Tax % | 31% | 26% | 26% | 26% | 28% | |
| 3 | 7 | 7 | 6 | 3 | -1 | |
| EPS in Rs | 12.36 | 27.60 | 4.63 | 2.95 | 1.38 | -0.62 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 12% |
| TTM: | -50% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -26% |
| TTM: | -118% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | 228% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 15% |
| Last Year: | 6% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 15 | 21 | 21 | 21 |
| Reserves | 6 | 13 | 7 | 28 | 30 | 32 |
| 12 | 21 | 29 | 40 | 34 | 26 | |
| 6 | 14 | 16 | 16 | 10 | 12 | |
| Total Liabilities | 26 | 50 | 67 | 104 | 95 | 90 |
| 8 | 10 | 9 | 8 | 7 | 8 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 2 | 5 | 8 | 8 |
| 19 | 40 | 56 | 91 | 80 | 74 | |
| Total Assets | 26 | 50 | 67 | 104 | 95 | 90 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|
| 4 | 1 | 10 | -20 | 14 | |
| -2 | -4 | -1 | -0 | -1 | |
| -1 | 2 | -3 | 30 | -5 | |
| Net Cash Flow | 1 | -0 | 6 | 10 | 8 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|
| Debtor Days | 34 | 22 | 28 | 35 | 23 |
| Inventory Days | 33 | 41 | 48 | 48 | 27 |
| Days Payable | 21 | 29 | 24 | 19 | 15 |
| Cash Conversion Cycle | 46 | 33 | 52 | 64 | 35 |
| Working Capital Days | 51 | 59 | 54 | 70 | 37 |
| ROCE % | 40% | 28% | 16% | 8% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Jan - Confirmation certificate received from Bigshare Services Private Limited, Registrar and Share Transfer Agent (RTA) pursuant to Regulation 74(5) of the SEBI (Depositories and Participants) Regulations, …
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015
10 Jan - Insolation Green Energy allocates land for new manufacturing unit.
-
Receipt Of Listing Approval In Relation To The Preferential Issue Of Equity Shares Of Insolation Energy Limited ("Company")
7 Jan - Receipt of listing approval for equity shares.
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 7 Jan
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 7 Jan
Market Position
The company is the 2nd largest North Indian manufacturer of solar panels, batteries, and inverters based in Jaipur, Rajasthan. [1]