Financials Sterling and Wilson Renewable Energy Limited

Equities

SWSOLAR

INE00M201021

Construction & Engineering

End-of-day quote NSE India S.E. 06:00:00 2024-05-20 pm EDT 5-day change 1st Jan Change
793.6 INR -3.30% Intraday chart for Sterling and Wilson Renewable Energy Limited +9.71% +83.55%

Valuation

Fiscal Period: March 2022 2023 2024 2025 2026
Capitalization 1 60,332 55,315 183,403 - -
Enterprise Value (EV) 1 60,332 55,315 122,023 178,581 166,702
P/E ratio -5.87 x -4.73 x -50.3 x 36 x 24.9 x
Yield - - - - -
Capitalization / Revenue - 2.75 x 4.02 x 2.05 x 1.54 x
EV / Revenue - 2.75 x 4.02 x 2 x 1.4 x
EV / EBITDA - -4.9 x -541 x 28.5 x 18.7 x
EV / FCF - -3.01 x 48.7 x 30.1 x 25.1 x
FCF Yield - -33.2% 2.05% 3.32% 3.98%
Price to Book - - - - -
Nbr of stocks (in thousands) 189,693 189,693 233,233 - -
Reference price 2 318.0 291.6 793.6 793.6 793.6
Announcement Date 4/7/22 4/20/23 4/20/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2022 2023 2024 2025 2026
Net sales 1 - 20,150 30,354 89,448 118,929
EBITDA 1 - -11,300 -225.7 6,258 8,911
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) 1 - -11,787 -1,723 6,246 9,534
Net income 1 -9,095 -11,696 -2,119 5,133 7,450
Net margin - -58.04% -6.98% 5.74% 6.26%
EPS 2 -54.21 -61.65 -10.40 22.05 31.90
Free Cash Flow 1 - -18,384 3,776 5,934 6,639
FCF margin - -91.24% 10.9% 6.63% 5.58%
FCF Conversion (EBITDA) - - 925.61% 94.82% 74.5%
FCF Conversion (Net income) - - - 115.6% 89.11%
Dividend per Share - - - - -
Announcement Date 4/7/22 4/20/23 4/20/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2023 Q3 2023 Q4 2024 Q3 2024 Q4
Net sales 1 - 884.3 8,840 12,910
EBITDA 1 - -3,521 -76 367.5
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) - - - -
Net income -1,012 - - -
Net margin - - - -
EPS -5.340 - - -
Dividend per Share - - - -
Announcement Date 1/19/23 4/20/23 - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2022 2023 2024 2025 2026
Net Debt 1 - - 485 - -
Net Cash position 1 - - - 4,822 16,701
Leverage (Debt/EBITDA) - - 1.189 x - -
Free Cash Flow 1 - -18,385 3,777 5,934 6,639
ROE (net income / shareholders' equity) - - -27.2% 38.9% 37.8%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share - - - - -
Cash Flow per Share - - - - -
Capex 1 - 92.4 152 159 159
Capex / Sales - 0.46% 0.44% 0.18% 0.13%
Announcement Date 4/7/22 4/20/23 4/20/24 - -
1INR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
793.6 INR
Average target price
842.5 INR
Spread / Average Target
+6.16%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. SWSOLAR Stock
  4. Financials Sterling and Wilson Renewable Energy Limited
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW