Suzlon Energy Ltd - Stock Valuation and Financial Performance

BSE: 532667 | NSE: SUZLON | Electric Equipment | Mid Cap

Suzlon Energy Share Price

54.68 -0.02 -0.04%
as on 12-Jul'24 16:01

DeciZen - make an informed investing decision on Suzlon Energy

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Suzlon Energy stock performance -

mw4me loader
P/E Ratio (SA):
797.91
Market Cap:
74,549.1 Cr.
52-wk low:
17.3
52-wk high:
56.5

Is Suzlon Energy Ltd an attractive stock to invest in?

1. Is Suzlon Energy Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Suzlon Energy Ltd is a below average quality company.

2. Is Suzlon Energy Ltd undervalued or overvalued?

The key valuation ratios of Suzlon Energy Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Suzlon Energy Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Suzlon Energy Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Suzlon Energy:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Suzlon Energy Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -10%-42.1%11.3%26.1%-3.1%-178.9%-322.6%-22.4%-60.3%33.8%-
Value Creation
Index
-1.7NA-0.20.9-1.2NANANANA1.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,0652,2705,9429,2465,9772,5443761,2474,0403,5903,799
Sales YoY Gr.--25.9%161.7%55.6%-35.4%-57.5%-85.2%231.8%223.9%-11.1%-
Adj EPS -7.7-14.60.92.1-1.9-12.7-5.2-1-0.90.30.1
YoY Gr.-NANA146.5%-188.2%NANANANANA-
BVPS (₹) 9.8-4.111.80.5-12.1-17.7-4.6-4.11.22.7
Adj Net
Profit
-2,096-5,8994691,162-1,086-7,344-3,016-960-90038695
Cash Flow from Ops. -163-14.81,5552,801-796450-1,257-161-74.5-31.2-
Debt/CF from Ops. -61.8-742.242.2-9.215.1-9.5-29.7-57.2-74.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.8%-9.7%112.2%-11.1%
Adj EPS NANANANA
BVPS-21.1%17%NANA
Share Price 9.8% 64.5% 95.8% 208.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-73.7-398.2126.6142.9-157.9220.234.913.522.9-31.23.7
Op. Profit
Mgn %
-6.1-15.112.318.612.3-5.3-186.6-82.22.56
Net Profit
Mgn %
-68.4-259.87.912.6-18.2-288.8-802.3-76.9-22.310.82.5
Debt to
Equity
3.8-6.611.36.323.9-1-1.2-1.1-11.60.2
Working Cap
Days
1,0771,8026103164868813,753781235314114
Cash Conv.
Cycle
-85-119-58-4751421,39446-61311

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 3.70%

Sales growth is growing at healthy rate in last 3 years 112.16%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 5.80%

Latest Financials - Suzlon Energy Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 0.5
TTM Sales (₹ Cr.) 3,799 6,497
BVPS (₹.) 2.7 2.9
Reserves (₹ Cr.) 891 1,205
P/BV 20.60 18.96
PE 797.91 112.89
From the Market
52 Week Low / High (₹) 17.33 / 56.45
All Time Low / High (₹) 1.51 / 422.26
Market Cap (₹ Cr.) 74,549
Equity (₹ Cr.) 2,726.7
Face Value (₹) 2
Industry PE 107.8

Management X-Ray of Suzlon Energy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *88.5488.5488.54100.0080.7780.7780.770.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Suzlon Energy

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales3,0652,2705,9429,2465,9772,5443761,2474,0403,590
Operating Expenses 3,5362,7015,3507,5315,3772,7911,2801,3493,9723,544
Manufacturing Costs216227384550401312191259460390
Material Costs2,1951,6953,6945,5424,1181,7203817493,0942,741
Employee Cost 256187246415278327271183226253
Other Costs 8705921,0261,024579432436159192161
Operating Profit -472-4315921,715600-248-904-1026846
Operating Profit Margin (%) -15.4%-19.0%10.0%18.5%10.0%-9.7%-240.0%-8.2%1.7%1.3%
Other Income 3043847825214334992437164206
Interest 1,2211,2197769311,2239441,141983777442
Depreciation 174158421414419439682187185190
Exceptional Items 638-4,608187-536-546-6,281-792802-832,542
Profit Before Tax -925-6,032365356-1,155-7,412-3,276-398-9132,163
Tax 00-130111000
Profit After Tax -924-6,032378356-1,156-7,413-3,277-398-9132,163
PAT Margin (%) -30.2%-265.0%6.4%3.8%-19.3%-291.0%-871.0%-31.9%-22.6%60.2%
Adjusted EPS (₹)-3.4-14.90.70.7-2.0-12.8-5.7-0.4-0.91.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 2,654-1,671551967308-7,023-10,278-4,224-4,1241,419
Share Capital 4987421,0041,0051,0641,0641,0641,7021,8432,454
Reserves 2,157-2,413-453-37-756-8,087-11,342-5,925-5,967-1,035
Minority Interest0000000000
Debt8,3359,0205,9846,0147,1305,1018,9144,4933,7752,009
Long Term Debt6,1195,5924,2874,0393,3631,8436544,2933,7752,009
Short Term Debt2,2163,4281,6971,9763,7673,2588,26120000
Trade Payables3,4012,7483,3214,6552,4341,7931,1581,3721,8161,062
Others Liabilities 4,2215,6582,4352,5902,9698,6525,9293,7204,2091,558
Total Liabilities 18,61115,75412,29214,22612,8418,5235,7235,3625,6756,048

Fixed Assets

Gross Block1,7141,7291,9652,6292,7063,0663,1863,2072,1421,809
Accumulated Depreciation9951,1422198731,2771,6992,3282,4821,4911,312
Net Fixed Assets7195881,7461,7551,4291,367858725650497
CWIP 1620179128292140117100124
Investments 7,7302,7522,7193,6482,8782,0091,7821,7811,7521,754
Inventories7416111,3322,2761,5521,1808978621,167760
Trade Receivables1,5481,5801,8812,3071,8921,091425379668546
Cash Equivalents 6167941534471636194410291
Others Assets7,79710,1364,3423,9584,3512,7201,6081,3221,0162,195
Total Assets 18,61115,75412,29214,22612,8418,5235,7235,3625,6756,048

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -163-151,5552,801-796450-1,257-161-74-31
PBT -1,563-1,424365356-1,155-7,412-3,276-398-9132,163
Adjustment 1,4201,5868151,8191,8407,3502,5613211,197-2,005
Changes in Working Capital -21-179357631-1487510-540-87-359-187
Tax Paid 1218-461-231-2
Cash Flow From Investing Activity -540-5662,155-1,84732534-3,5035181,180408
Capex -5-38-471-356-231-197-97-21-4015
Net Investments 0-250159-18551020250064
Others -534-2782,467-1,306-248710-3,4315391,220329
Cash Flow From Financing Activity 624588-3,685-8981,058-1,4144,780-199-889-496
Net Proceeds from Shares 21281,8000000342-2000
Net Proceeds from Borrowing -62-124-2,782-431-57-169-26-141-376-4,135
Interest Paid -199-508-696-660-677-737-320-369-312-401
Dividend Paid 0000000000
Others 6721,212-2,0061931,791-5095,126-3104,041
Net Cash Flow -7872556293-43120157216-119
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-37.6N/A046.85-181.3N/AN/AN/AN/A0
ROCE (%)2.4N/A12.7518.490.92N/AN/AN/AN/A126.41
Asset Turnover Ratio0.170.130.420.70.440.240.050.230.730.61
PAT to CFO Conversion(x)N/AN/A4.117.87N/AN/AN/AN/AN/A-0.01
Working Capital Days
Receivable Days187251106831282147361184762
Inventory Days13610960711171961,0082579298
Payable Days5466623002633144491,412617188192

Suzlon Energy Ltd Stock News

Suzlon Energy Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Suzlon Energy on 12-Jul-2024 16:01 is ₹54.68.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 12-Jul-2024 16:01 the market cap of Suzlon Energy stood at ₹74,549.1.
The latest P/E ratio of Suzlon Energy as of 12-Jul-2024 16:01 is 797.9.
The latest P/B ratio of Suzlon Energy as of 12-Jul-2024 16:01 is 20.60.
The 52-week high of Suzlon Energy is ₹56.45 and the 52-week low is ₹17.33.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Suzlon Energy is ₹3,799 ( Cr.) .

About Suzlon Energy Ltd

Suzlon energy is leader in wind energy in the India, which is world’s fifth largest wind energy market .The company, which was established in 1995, now has global presence. Its business model has range of services that include development, manufacturing, marketing, EPC project delivery & operations and maintenance of wind turbine generators around the world. It is Asia’s strongest growing fully integrated wind power company and ranks amongst the top ten in the world. The company, in just a decade of its operation, has installed over 3 Gigawatt of wind turbine capacity in projects around the world. Suzlon’s emphasis on higher efficiency, reduced stresses, power quality, high performance and reliability, low operation costs, and increased safety delivering high performance turbines ensuring increased returns on investment.

Business area of the company

Suzlon is a pioneer in providing end-to-end wind power solutions for increasing demand for wind energy over the world. It has state of the art R & D centers & training campuses in India. It believes in combining global experience with local expertise to maximize techno-economic value for their clients. It offers turbines in customized versions for installation in accordance to climate ranging from hot, dry deserts to humid coasts, to near-freezing plains.

Products

Suzlon S111 Wind Turbine: The S111 Wind Turbine Generator with a rotor diameter of 111.8 metres has been designed for higher energy generation and better return on investment.

Suzlon S120 Wind Turbine: Built on the highly successful 2.1 MW platform. With S120, Suzlon has yet again redefined the benchmark and built a world-class product specifically for low wind sites found commonly in India.

Suzlon S128 Wind Turbine: India’s largest wind turbine with hub-height of 140M and swept area of more than 13,000 sq. mts, the S128 is shifting the paradigm in market.

Awards

2013-14

  • Top 100 CISO Awards 2013: Suzlon received the ''Top 100 CISO Award'' for its OMS Information security project
  • Asian Brand and Leadership Summit 2013: Tulsi R. Tanti receives Asia’s Most Influential Leader Award and Suzlon receives the award for being Asia’s Most Promising Brand for 2012-2013 at the Asian Brand and Leadership Summit 2013, initiated by WCRC

2014-15

  • Central Board of Irrigation and Power (CBIP) Award: Suzlon received the CBIP award for Best Wind Power Equipment Manufacturer and Turnkey Supplier under the Renewable Energy Institutions category for its outstanding contribution in the development of the renewable energy sector, particularly relating to manufacturing of latest state-of-the-art wind power equipment and turnkey projects besides providing consultancy and O&M
  • CII-ITC Sustainability Award: Suzlon is awarded the prestigious CII-ITC Sustainability Award as a recognition for its commitment towards deploying CSR policies and processes within an organization. The award is a part of the continued efforts of CII-ITC Centre of Excellence for Sustainable Development to create awareness, promote policy and practices, and create capacity to mainstream sustainability practices
  • Thomas Reuters India Innovation Award 2014: Suzlon won the Thomson Reuters India Innovation Awards 2014 in the Corporate HiTech category in recognition for its innovation and entrepreneurship in India. The award honors the most innovative academic institutions and commercial enterprises headquartered in India for their spirit of innovation in R&D as it relates to Indian patent publications.

2015-16

  • Make in India Awards for Excellence 2015: Suzlon declared as one of the winners for the prestigious 'Make In India Awards for Excellence - 2015' under the category of Energy at an award ceremony that took place on 18th August 2015 at Mahatma Mandir, Gandhidham

2016-17

  • Thomson Reuters India Innovation Awards 2016: Suzlon featured in the list of the top 50 Indian innovators of 2015 at the Thomson Reuters India Innovation Awards 2015
  • Wow Awards Asia 2016: Tech Vision 2020, a mega event hosted by Suzlon in January 2016, for its customers and investor groups has won two silver awards - Corporate Meeting of the Year, and Corporate Conference of the Year
  • Renewable Energy India (REI) Awards 2016: Tulsi Tanti, Chairman, Suzlon Group, wins Industry Man of Year award
  • SWITCH Awards 2016:  Suzlon wins the prestigious SWITCH Awards in the following categories:- SWITCH Lifetime Achievement Award to Tulsi Tanti and SWITCH 1st Runner Award for Best Stall in large category
  • IWEF Awards 2016: Suzlon is honoured with the following awards by IWEF:- IWEF Award for Wind Turbine Tower Technology Company of the Year, and IWEF Runner Up Award for Wind Turbine Manufacturer of the Year.

2019-18

  • Suzlon Global Services Limited wins 1st Prize at the prestigious IMC Ramkrishna Bajaj National Quality Award

2019-20

  • Suzlon Won Digital Transformer Award, Operating Model Master Award and Talent Accelerator Award at the 3rd Annual 2019 International Data Corporation (IDC) Digital Transformation Awards (Dxa).

Milestones

1995:

  • Suzlon was formed with the idea of giving customers a complete package of wind energy services.

1995-2000:

  • Suzlon commissioned its first 0.27MW WTG for Indian Petrochemicals Ltd in Gujarat.
  • It commissioned WTGs in the state of Maharashtra and Tamil Nadu.
  • The company crossed the 100MW installed-capacity mark in this period.
  • Suzlon also commissioned its first 1MW WTG for the then Tata Group Company, Niskalp Investments in the year 2000.

2001-2005:

  • It commenced operations in the USA and Germany through wholly owned subsidiaries Suzlon Wind Energy Corp, and Suzlon Energy GmbH respectively.
  • A representative office was opened in Beijing.
  • Suzlon Energy (Australia) was formed and commenced operations as a wholly owned subsidiary.
  • Suzlon Energy A/S, Denmark was formed as a wholly owned subsidiary.
  • Flags off Suzlon's first export order to the USA in 2002

2006-2010

  • Suzlon was listed on the Bombay Stock Exchange and the National Stock Exchange.
  • In 2005, Suzlon achieved a new milestone in its growth by crossing the 1GW installed capacity mark in India.
  • Suzlon achieved the superbrand status - a testament to its leadership and technological innovation.
  • Suzlon became the only power company in India, the sole renewable energy company in Asia and the lone wind power company in the world to achieve this status.
  • It also ranked 5 in the world among WTG manufacturers in terms of installed capacity.

2011-2015

  • The company produced a variant - the S97 2.1MW wind turbine generator (WTG), built with a hybrid tower (lattice/tubular combination) and a hub-height of 120 meters in 2012.
  • The S111 2.1MW WTG suite, part of the S9X series, also received certification from TÜV NORD for its 50 Hz and 60 Hz variants in 2015. This certification was awarded for conforming to standards and regulations for design, testing, and manufacturing of the WTG.
  • In 2015, Suzlon signed definitive agreements with Dilip Shanghvi Family and Associates (DSA) for equity investments of Rs 1,800 crore in Suzlon Energy Limited for equity infusion to accelerate growth.
  • It commissioned its 10,000th WTG at the Artilleros wind farm in Uruguay.
  • Suzlon’s landmark initiatives, Pure Air Lovers' Society (PALS) and a state-of-the-art training centre for wind technicians in North America were successful in their objectives - creating a community of people supporting wind energy in the case of PALS and preparing for future manpower needs in the latter case.

2016 -17

  • Inaugurates Suzlon’s rotor blade manufacturing unit at Badnawar, Ratlam
  • Suzlon achieves landmark milestone of 10,000 MW of wind energy installation in India
  • Suzlon’s first S111 120m 2.1MW Wind Turbine Generator achieves 42% Plant Load Factor

2017-18

  • Suzlon wins two projects of 300 MW and 200 MW each under SECI bid
  • Suzlon successfully completes commissioning of 340 MW solar projects
  • Suzlon Installs and Commissions S128; India's largest Wind Turbine Generator

2018-19

  • Suzlon secures 50.4 MW order from Atria Power

2020-21

  • Suzlon successfully completes Debt Restructuring
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.