SUZLON ENERGY LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.65 INR | -1.19% |
|
+5.84% | +9.03% |
Valuation
| Fiscal Period: March | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 32,717 | 98,537 | 566,968 | - | - |
| Enterprise Value (EV) 1 | 128,210 | 98,537 | 566,968 | 553,599 | 546,572 |
| P/E ratio | -2.14 x | 2.99 x | 78.1 x | 34.7 x | 26 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.65 x | - | 7.68 x | 4.76 x | 3.46 x |
| EV / Revenue | 0.65 x | - | 7.68 x | 4.76 x | 3.46 x |
| EV / EBITDA | 9.93 x | - | 52.9 x | 30.4 x | 21.6 x |
| EV / FCF | 3.32 x | - | 53.5 x | 272 x | 54.4 x |
| FCF Yield | 30.1% | - | 1.87% | 0.37% | 1.84% |
| Price to Book | -0.38 x | - | 19.8 x | 12.4 x | 8.33 x |
| Nbr of stocks (in thousands) | 5,319,774 | 12,473,087 | 13,612,688 | - | - |
| Reference price 2 | 6.150 | 7.900 | 41.65 | 41.65 | 41.65 |
| Announcement Date | 5/30/19 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 50,247 | - | 73,823 | 119,196 | 163,645 |
| EBITDA 1 | 3,295 | - | 10,712 | 18,655 | 26,289 |
| EBIT 1 | -3,506 | - | 8,934 | 16,658 | 25,362 |
| Operating Margin | -6.98% | - | 12.1% | 13.97% | 15.5% |
| Earnings before Tax (EBT) 1 | -15,430 | - | 7,316 | 16,582 | 24,414 |
| Net income 1 | -15,272 | 28,490 | 7,188 | 16,455 | 21,587 |
| Net margin | -30.39% | - | 9.74% | 13.8% | 13.19% |
| EPS 2 | -2.870 | 2.640 | 0.5333 | 1.200 | 1.600 |
| Free Cash Flow 1 | 9,842 | - | 10,594 | 2,084 | 10,414 |
| FCF margin | 19.59% | - | 14.35% | 1.75% | 6.36% |
| FCF Conversion (EBITDA) | 298.7% | - | 98.9% | 11.17% | 39.62% |
| FCF Conversion (Net income) | - | - | 147.38% | 12.67% | 48.25% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 5/30/19 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q1 | 2024 Q2 | 2024 Q4 |
|---|---|---|---|
| Net sales 1 | - | 14,642 | 26,719 |
| EBITDA 1 | - | 2,167 | 3,666 |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income 1 | 1,009 | 1,116 | 2,932 |
| Net margin | - | 7.62% | 10.97% |
| EPS 2 | 0.0800 | 0.1000 | 0.2400 |
| Dividend per Share | - | - | - |
| Announcement Date | 7/25/23 | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | 95,493 | - | - | - | - |
| Net Cash position | - | - | - | 13,369 | 20,396 |
| Leverage (Debt/EBITDA) | 28.98 x | - | - | - | - |
| Free Cash Flow 1 | 9,842 | - | 10,594 | 2,085 | 10,415 |
| ROE (net income / shareholders' equity) | - | - | 36.4% | 45.2% | 38.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | -16.00 | - | 2.100 | 3.350 | 5.000 |
| Cash Flow per Share | 2.380 | - | - | - | - |
| Capex 1 | 2,826 | - | 2,359 | 1,250 | 1,250 |
| Capex / Sales | 5.62% | - | 3.19% | 1.05% | 0.76% |
| Announcement Date | 5/30/19 | 5/30/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
41.65
INR
Average target price
50.33
INR
Spread / Average Target
+20.85%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +9.03% | 6.8B | |
| -14.35% | 26.45B | |
| -1.50% | 4.68B | |
| -7.12% | 3.85B | |
| +28.18% | 2.5B | |
| -18.97% | 2.33B | |
| -27.69% | 1.69B | |
| +46.53% | 1.59B | |
| -28.77% | 1.5B | |
| -25.66% | 1.32B |
- Stock Market
- Equities
- SUZLON Stock
- Financials Suzlon Energy Limited
