Download App
Help CenterSubscribe
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

Sembcorp Green Infra Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Power Generation/Distribution | Small Cap | Sembcorp Green-Amalg Share Price

BSE Share Price
Not Listed

Sembcorp Green Infra Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Power Generation/Distribution | Small Cap | Sembcorp Green-Amalg Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
-
TTM Sales
-
Book Value per Share
-
P/E Ratio
Industry PE
26.2
Price to Book (P/B)
Price to Sales (P/S)
EV/EBITDA
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
-0.12%
Return on Capital Employed (ROCE)
6.84%
Return on Assets (ROA)
-0.04%
Operating Profit Margin
79.9%
Net Profit Margin
-0.27%
Gross Profit Margin
42.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-6.13%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
12.64%
Net Profit Growth (1 Year)
-
-106.01%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
-
Equity
₹0 Cr.
Face Value
-
All Time Low / High
- / -

Sembcorp Green Infra . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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 ⓘ

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % ⓘ0%0%-0.4%-0.5%-1.2%-0.4%-0.9%-1.2%3.6%2.2%-

Growth Parameters ⓘ
Sales ⓘ002.61013.818.518.424.228.927.127
Sales YoY Gr.-NANA282.7%38.4%34.5%-0.7%31.7%19.2%-6.1%-
Adj EPS ⓘ00-0.2-0.6-4.6-0.1-0.20.41.10.70
YoY Gr.-NANANANANANANA194.6%-34.9%-
BVPS (₹) ⓘ0046.846.542.64149.155.261.162.80
Adj Net
Profit ⓘ		00-1.4-5.3-42.5-0.6-3.48.729.920.3NAN
Cash Flow from Ops. ⓘ00-10.533-67.3-7.2-10.2-21.9-8-18.8-
Debt/CF from Ops. ⓘ0002.3-3.4-91.7-29.3000-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘNA14.5%13.8%-6.1%
Adj EPS ⓘNANANA-34.9%
BVPSⓘNA8.1%8.5%2.9%
Share Price - - - -

Key Financial Parameters ⓘ

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity % ⓘ		00-0.4-1.4-10.3-0.2-0.60.821.20
Op. Profit
Mgn % ⓘ		00-341.5-77.7-760.1-81.5-89.4-61.2-45.6NAN
Net Profit
Mgn % ⓘ		00-52.9-53.5-308.3-3.3-18.435.7103.674.8NAN
Debt to
Equity ⓘ		0000.20.61.70.4000-
Working Cap
Days ⓘ		0001,7831,8403,1884,6645,2204,4532,3140
Cash Conv.
Cycle ⓘ		000834633133411641890

Valuation of Sembcorp Green-Amalg - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Financials

PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales139.77250.92406.67512.55601.17808.84885.01
Operating Expenses ⓘ + 33.3160.6168.5686.73104.28181.63178.49
Manufacturing Costs4.3415.0931.8309.3473.0590.28
Material Costs0000000
Employee Cost 6.5215.9415.4627.2420.3023.8517.07
Other Costs ⓘ 22.4429.5821.2659.4974.6484.7471.15
Operating Profit ⓘ 106.47190.30338.11425.82496.89627.21706.52
Operating Profit Margin (%) 76.2%75.8%83.1%83.1%82.7%77.5%79.8%
Other Income ⓘ + 7.7518.3821.7845.56108.9151.4069.38
Exceptional Items ⓘ 00-7.50-11.88-44.8500
Interest ⓘ 69.74155.57179.38230.33308.59341.55396.46
Depreciation ⓘ 53.1286.43123.67173.43226.60282.27350.34
Profit Before Tax ⓘ -8.65-33.3249.3455.7325.7654.7929.09
Tax ⓘ 1.343.3313.9126.1727.2014.8831.49
Profit After Tax -9.99-36.6435.4229.56-1.4439.91-2.40
PAT Margin (%) -7.2%-14.6%8.7%5.8%-0.2%4.9%-0.3%
Adjusted EPS (₹)-1.2-3.93.81.8-0.01.6-0.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 532.58501.32501.87988.101,523.231,927.032,023.35
Share Capital ⓘ 92.6692.6692.66168.12232.67273.93285.40
Reserves ⓘ 439.92408.67409.21819.981,290.561,653.101,737.95
Debt +880.941,457.282,308.202,381.362,846.473,549.024,533.92
Long Term Debt805.941,457.282,308.202,081.362,744.503,205.383,188.89
Short Term Debt7500300101.97343.641,345.04
Minority Interest5.214.8622.3722.3920.1318.7619.99
Trade Payables1.9018.107.8413.597.4721.0635.32
Others Liabilities ⓘ 242.37188.78252.13535.88564.79738.26589.64
Total Liabilities ⓘ 1,6632,170.343,092.413,941.314,962.096,254.137,202.22

Fixed Assets

Net Fixed Assets ⓘ +1,201.411,782.942,495.073,000.273,771.584,921.334,643.25
Gross Block1,358.352,026.312,897.343,576.293,998.715,430.675,502.39
Accumulated Depreciation156.94243.37402.27576.02227.13509.34859.14
CWIP ⓘ 202.83130.1341.80435.78120.7195.60881.59
Investments ⓘ 71.2775.44104.23107.44127.18237.08262.95
Inventories0000000.42
Trade Receivables8.1615.8628.6146.97180.71226.72248.40
Cash Equivalents 107.4979.33140.9486.41219.28360.30232.62
Others Assets ⓘ 71.8486.64281.76264.43542.62413.09932.99
Total Assets ⓘ 1,6632,170.343,092.413,941.314,962.096,254.137,202.22
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity ⓘ + 94.48226.51289.26520.83378.23634.88825.32
PBT ⓘ -8.65-33.3249.3455.7325.7654.7929.09
Adjustment ⓘ 115.31237.60290.83394.16532.80625.40708.60
Changes in Working Capital ⓘ -4.9226.04-38.7988.97-157.74-16.882.98
Tax Paid ⓘ -7.26-3.81-12.11-18.02-22.60-28.524.64
Cash Flow From Investing Activity ⓘ + -509.86-730.05-702.11-871.70-942.73-1,267.63-1,654.91
Capex -448.96-732.68-525.65-876.31-907.08-1,171.19-1,616.76
Net Investments -6.43-0.67-180.55-640.72-52.29-115.16-55.73
Others ⓘ -54.463.294.09645.3316.6418.7217.58
Cash Flow From Financing Activity ⓘ + 384.19477.84432.58321.95717.20773.47658.56
Net Proceeds from Shares ⓘ 81.46228.810.46480.44260.10361.50100.10
Net Proceeds from Borrowing ⓘ 0000694.02528.03-23.30
Interest Paid ⓘ -69.25-128.26-199.73-214.13-338.18-357.37-419.53
Dividend Paid ⓘ 0000000
Others ⓘ 371.98377.28631.8555.63101.26241.311,001.30
Net Cash Flow ⓘ -31.19-25.7119.72-28.91152.70140.71-171.03
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)-1.88-7.097.063.97-0.122.33-0.12
ROCE (%)4.27.019.28.868.327.766.84
Asset Turnover Ratio0.080.130.150.150.140.140.13
PAT to CFO Conversion(x)N/AN/A8.1717.62N/A15.91N/A
Working Capital Days
Receivable Days21.3017.502026.9069.1091.9098
Inventory Days0000000.20
Payable Days0000000

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sembcorp Green Infra Ltd. - (Amalgamated) FAQs

The current trading price of Sembcorp Green-Amalg 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 31-Dec-1969 the market cap of Sembcorp Green-Amalg stood at ₹0.00 Cr

The latest P/E ratio of Sembcorp Green-Amalg as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Sembcorp Green-Amalg as of 31-Dec-1969 is 0.00.

The 52-week high of Sembcorp Green-Amalg 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 Green-Amalg is ₹27.09 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Sembcorp Green Infra Ltd. - (Amalgamated)

No data to display
You have 46 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now