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 ₹ 6,458 Cr.
- Current Price ₹ 3,100
- High / Low ₹ 3,461 / 171
- Stock P/E 2,250
- Book Value ₹ 24.6
- Dividend Yield 0.00 %
- ROCE 7.52 %
- ROE 5.94 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 126 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Earnings include an other income of Rs.3.80 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 | |
---|---|---|---|---|---|
88 | 163 | 215 | 259 | 229 | |
81 | 150 | 202 | 246 | 225 | |
Operating Profit | 7 | 13 | 14 | 12 | 4 |
OPM % | 8% | 8% | 6% | 5% | 2% |
0 | 0 | 0 | 1 | 4 | |
Interest | 2 | 2 | 3 | 3 | 3 |
Depreciation | 1 | 1 | 2 | 2 | 1 |
Profit before tax | 5 | 9 | 9 | 8 | 4 |
Tax % | 31% | 26% | 26% | 26% | 28% |
3 | 7 | 7 | 6 | 3 | |
EPS in Rs | 12.36 | 27.60 | 4.63 | 2.95 | 1.38 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 12% |
TTM: | -11% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -25% |
TTM: | -53% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 1648% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 16% |
Last Year: | 6% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|
Equity Capital | 2 | 2 | 15 | 21 | 21 |
Reserves | 6 | 13 | 7 | 28 | 30 |
12 | 21 | 29 | 40 | 34 | |
6 | 14 | 16 | 16 | 10 | |
Total Liabilities | 26 | 50 | 67 | 104 | 95 |
8 | 10 | 9 | 8 | 7 | |
CWIP | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 2 | 5 | 8 |
19 | 40 | 56 | 91 | 80 | |
Total Assets | 26 | 50 | 67 | 104 | 95 |
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 | |
Inventory Days | 33 | 41 | 48 | 48 | |
Days Payable | 21 | 29 | 24 | 19 | |
Cash Conversion Cycle | 46 | 33 | 52 | 64 | |
Working Capital Days | 51 | 59 | 54 | 70 | |
ROCE % | 40% | 28% | 16% |
Documents
Announcements
- Intimation As Per Regulation 30 Of SEBI (LODR) Regulations, 2015 12 Jul
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 10 Jul
- Grant Of Options To The Eligible Employees Under - Employee Stock Options Plan 2024 10 Jul
- Intimation Of Disclosure Under Regulation 7(2) Of The SEBI (Prohibition Of Insider Trading) Regulations, 2015 & Regulation 29(2) Of SEBI (Substantial Acquisition Of Shares And Takeovers) Regulations, 2011 10 Jul
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 9 Jul
Business segments[1]
i. Solar PV module manufacturing: 96.3% of FY22 revenue
ii. Solar Power Conditioning Unit (PCU) and Lead Acid Batteries trading: 3.27% of FY22 revenue