Sembcorp Gayatri Power Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Power Generation/Distribution | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sembcorp Gayatri Pow

M-Cap below 100cr DeciZen not available

Sembcorp Gayatri Power Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Sembcorp Gayatri Pow:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 0%-0.7%-0.7%-0.2%-0.1%-0.1%-0.1%-0.5%-1.7%-1.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 000000006423,2793,279
Sales YoY Gr.-NANANANANANANANA410.7%-
Adj EPS 0-43.2-1.8-0-0-0-0-0.3-1.2-2.80
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 9.4-33.296.711.511.5109.917.68.75.80
Adj Net
Profit
0-0.2-0.8-1.4-1.5-2.5-5.1-40.5-344-8050
Cash Flow from Ops. 11.21.9104-907-20.6-83.5-112-65.8-312314-
Debt/CF from Ops. 0.926.70-0.8-59.1-27.7-43.7-86.7-23.124.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA410.7%
Adj EPS NANANANA
BVPS-5.2%-12.7%-16.3%-33%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
0-22.9-0.8-0.3-0.2-0.2-0.3-1.8-13-38.80
Op. Profit
Mgn %
00000000416.2NAN
Net Profit
Mgn %
00000000-53.6-24.60
Debt to
Equity
204.4-309.4011.71.63.122.94.7-
Working Cap
Days
000000003961260
Cash Conv.
Cycle
0000000080530

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

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

Latest Financials - Sembcorp Gayatri Power Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 3,279 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) -1,207 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 22.6

Management X-Ray of Sembcorp Gayatri Pow:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sembcorp Gayatri Pow

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales00000000642.163,279.42
Operating Expenses 00.220.822.621.511.8262.2678.62616.192,766.60
Manufacturing Costs06.84000000564.672,625.20
Material Costs0000000000
Employee Cost 02.790.320.130.090.300.120.1713.1255.39
Other Costs 0-9.410.502.501.421.5262.1478.4538.4086.01
Operating Profit 0-0.22-0.82-2.62-1.51-1.82-62.26-78.6225.97512.82
Operating Profit Margin (%) --------4.0%15.6%
Other Income 0001.360.213.9870.7759.9024.2438.36
Interest 00000003.31274.89981.60
Depreciation 00000000103.58388.33
Exceptional Items 0000000000
Profit Before Tax 0-0.22-0.82-1.26-1.302.168.51-22.03-328.27-818.75
Tax 0000.100.204.0723.9920.7300
Profit After Tax 0-0.22-0.82-1.36-1.50-1.91-15.48-42.76-328.27-818.75
PAT Margin (%) ---------51.1%-25.0%
Adjusted EPS (₹)0.0-43.2-1.80.00.00.0-0.1-0.3-1.1-2.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 0.05-0.1743.02722.78721.271,487.801,589.072,816.602,487.971,669.51
Share Capital 0.050.054.45629.48629.481,488.531,605.281,605.282,876.282,876.28
Reserves 0-0.2238.5793.3091.79-0.73-16.211,211.32-388.31-1,206.77
Minority Interest0000000000
Debt9.6051.390631.211,219.162,316.674,901.905,555.726,745.757,738.86
Long Term Debt9.6051.390631.211,219.162,316.674,901.905,555.726,410.147,168.42
Short Term Debt00000000335.61570.45
Trade Payables00.0100.630.885.852.3425.28219.7986.42
Others Liabilities 12.2817.05351.56179.3287.52357.46756.37855.651,267.671,548.77
Total Liabilities 21.9368.29394.581,533.932,028.834,167.787,249.689,253.2510,721.1811,043.56

Fixed Assets

Gross Block5.5227.9928.68233.98260.91258.78272.84281.789,530.129,639.66
Accumulated Depreciation0.010.050.150.0710.200.410.932.79108.22496.36
Net Fixed Assets5.5127.9428.53233.91250.70258.37271.91278.999,421.909,143.30
CWIP 13.8014.6159.77240.48874.342,455.926,189.668,115.6763.7959
Investments 00270.0559.630.0200000
Inventories00000000.46186.60270.19
Trade Receivables00000000279.23535.90
Cash Equivalents 0.323.389.1780.6772.77417.37103.84392.59306.50510.46
Others Assets2.3122.3627.06919.248311,036.12684.27465.54463.16524.70
Total Assets 21.9368.29394.581,533.932,028.834,167.787,249.689,253.2510,721.1811,043.56

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity 11.211.92104.28-907.16-20.63-83.50-112.24-65.77-311.74314.01
PBT 0-0.22-0.82-1.36-1.502.168.51-22.03-328.27-818.75
Adjustment 0001.051.48-3.21-9.510.02355.451,333.67
Changes in Working Capital 11.22.19105.1-906.84-20.61-80.74-104.85-37.74-335.54-197.46
Tax Paid 0.01-0.05000-1.71-6.38-6.02-3.38-3.44
Cash Flow From Investing Activity -21.29-36.51-307.43-189.63-592.52-1,138.09-2,462.49-1,072.51-410.66-67.50
Capex -21.29-36.5100000.030-449.66-88.23
Net Investments 00-270.05210.4259.6157.050000
Others 00-37.38-400.05-652.14-1,195.15-2,462.52-1,072.513920.73
Cash Flow From Financing Activity 10.3937.65208.941,168.29605.251,623.232,261.211,398.15623.22-47.92
Net Proceeds from Shares 1.0500524.1717.30751.14116.75000
Net Proceeds from Borrowing 9.6041.808.98631.21587.951,097.511,904.231,518.50-541.70-2,244.33
Interest Paid -0.26-4.14199.9612.910-225.42-440.77-710.35-860.08-589.04
Dividend Paid 0000000000
Others 0000006815902,0252,785.45
Net Cash Flow 0.323.075.7971.50-7.91401.63-313.52259.87-99.19198.60
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)0N/A-3.81-0.36-0.21-0.17-1.01-1.94-12.38-39.39
ROCE (%)0N/A-0.65-0.16-0.080.070.17-0.25-0.591.7
Asset Turnover Ratio000000000.060.3
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days0000000015945
Inventory Days000000005325
Payable Days0000000000

Sembcorp Gayatri Power Ltd. - (Amalgamated) Stock News

Sembcorp Gayatri Power Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sembcorp Gayatri Pow on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Sembcorp Gayatri Pow stood at ₹0.00.
The latest P/E ratio of Sembcorp Gayatri Pow as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Sembcorp Gayatri Pow as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Sembcorp Gayatri Pow is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sembcorp Gayatri Pow is ₹3,279 ( Cr.) .

About Sembcorp Gayatri Power Ltd. - (Amalgamated)

No data to display
You have 0 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.