MoneyWorks4Me

Sembcorp Green Infra Ltd

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

BSE Share Price
Not Listed

Sembcorp Green Infra Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Power Generation/Distribution | Small Cap | Sembcorp Green Infra 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)
5.51%
Return on Capital Employed (ROCE)
6.88%
Return on Assets (ROA)
1.76%
Operating Profit Margin
72.4%
Net Profit Margin
13.99%
Gross Profit Margin
48.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
9.91%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
14.87%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
24.18%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
-
Equity
₹0 Cr.
Face Value
-
All Time Low / High
- / -

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'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 6.3%4.3%7.1%6.7%5%7.7%7.4%6.2%1.9%2.7%-

Growth Parameters

Sales 211210262408512648694730701771262
Sales YoY Gr.--0.3%24.7%55.7%25.5%26.6%7%5.2%-3.9%9.9%-
Adj EPS 0.1-0.10.70.4-0.20.40.60.6-0.3-0.10
YoY Gr.--192.9%NA-43.1%-154.1%NA59%-4.8%-147.5%NA-
BVPS (₹) 8.88.710.511.111.110.215.514.514.314.60
Adj Net
Profit
13.6-13.468.959.7-31.663.8154207-98.9-34NAN
Cash Flow from Ops. 104227241415359786385615409511-
Debt/CF from Ops. 9.35.410.88.2104.39.17.216.115.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 15.5%8.5%3.6%9.9%
Adj EPS -195.2%NA-152.6%NA
BVPS5.8%5.8%-1.9%2%
Share Price - - - -

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
2.3-1.66.94.1-1.83.54.43.9-1.8-0.60
Op. Profit
Mgn %
76.973.480.581.477.275.159.758.32151.1NAN
Net Profit
Mgn %
6.4-6.426.314.6-6.29.822.228.3-14.1-4.4NAN
Debt to
Equity
1.21.42.31.921.80.80.81.21.4-
Working Cap
Days
5331,2531,6009175624934755888461,0060
Cash Conv.
Cycle
11815074204576812619170

Valuation of Sembcorp Green Infra - 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'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales640.92910.361,062.341,758.742,249.182,318.292,652.50
Operating Expenses + 115.87214.57236.64531.52625.07672.96762.49
Manufacturing Costs7.998.8367.34144.99247.20291.25326.22
Material Costs00-39.70-35.0371.660.541.10
Employee Cost 14.5023.7534.7797.14105.12120.79150.97
Other Costs 93.38182174.23324.42201.08260.38284.20
Operating Profit 525.05695.79825.701,227.211,624.111,645.331,890.01
Operating Profit Margin (%) 81.9%76.4%77.7%69.8%72.2%71.0%71.3%
Other Income + 106.9444.90111.60227.97198.64191.79208.72
Exceptional Items 00-3.670000
Interest 335.03490.15477.52546.29681.60724.02812.79
Depreciation 191.50306.32301.71530.35689.83754.83814.95
Profit Before Tax 105.45-55.78154.39378.54451.32358.28470.99
Tax 34.65-7.7042.03106.0591.9659.4599.91
Profit After Tax 70.80-48.08112.36272.49359.36298.83371.08
PAT Margin (%) 11.1%-5.3%10.6%15.5%16.0%12.9%14.0%
Adjusted EPS (₹)0.4-0.30.71.01.10.80.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 1,825.691,955.412,070.754,249.895,673.016,098.907,366.20
Share Capital 1,616.071,616.071,616.072,501.193,514.673,582.363,980.41
Reserves 209.62339.34454.681,748.712,158.342,516.543,385.79
Debt +4,599.575,187.774,849.938,770.457,757.7310,242.269,095.81
Long Term Debt3,461.955,011.834,716.667,107.967,323.459,531.428,822.45
Short Term Debt1,137.62175.94133.271,662.50434.27710.84273.37
Minority Interest0-12.88-7.21118.36149.52203.83249.44
Trade Payables14.7332.3849.5174.89109.43112.3973.07
Others Liabilities 314.24556.88825.902,467.383,279.372,867.035,778.33
Total Liabilities 6,754.237,719.567,788.8915,680.9716,969.0619,524.4122,562.85

Fixed Assets

Net Fixed Assets +5,590.176,680.266,410.5512,719.3514,216.8915,097.8818,369.48
Gross Block6,117.407,759.097,790.0615,917.8618,084.5919,706.6323,783.04
Accumulated Depreciation527.231,078.831,379.513,198.513,867.704,608.755,413.56
CWIP 389.416.2351.44574.27995.972,629.331,583.15
Investments 34.28157.29121.89363.18251.11334.51377.15
Inventories3.308.5750.71113.8254.1866.4875.13
Trade Receivables47.87190.39242.56553.45485.92416.76408.03
Cash Equivalents 163.65174.58401.35690.42120.19311.45636.63
Others Assets 525.55502.24510.40666.48844.806681,113.28
Total Assets 6,754.237,719.567,788.8915,680.9716,969.0619,524.4122,562.85
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 619.96704.121,120.431,501.101,959.911,891.411,986.63
PBT 105.45-55.78154.39378.54451.32358.28470.99
Adjustment 510.57776.51704.031,047.731,239.081,366.511,559.46
Changes in Working Capital 6.81-16.05262.24111.02298.32166.641.4
Tax Paid -2.8800-36.19-28.81-0.01-45.23
Cash Flow From Investing Activity + -1,694.82-496.4041.88-3,239.63-1,505.07-2,949.81-1,824.78
Capex -1,658.35-89.26-172.72-903-1,750.03-2,942.97-1,348.57
Net Investments 1.85-169.01200.78160.99484.80-15.1169.58
Others -38.32-238.1413.82-2,497.62-239.838.27-545.79
Cash Flow From Financing Activity + 938.87-378.18-812.281,808.08-821.601,207.05166.97
Net Proceeds from Shares 556.89448.860.451,9800150922.50
Net Proceeds from Borrowing 917.6532.24-299.95331.91-192.531,642.15579.17
Interest Paid -414.88-501.8400-729.52-867.27-994.52
Dividend Paid 0000000
Others -120.79-357.43-512.78-503.83100.45282.17-340.18
Net Cash Flow -136-170.46350.0369.54-366.76148.65328.82
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)3.88-2.545.588.627.245.085.51
ROCE (%)6.756.238.648.717.816.76.88
Asset Turnover Ratio0.090.130.140.150.140.130.13
PAT to CFO Conversion(x)8.76N/A9.975.515.456.335.35
Working Capital Days
Receivable Days27.3047.8074.4082.6084.3071.1056.80
Inventory Days1.902.4010.2017.1013.609.509.70
Payable Days00-376.50-648.10469.4000

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Sembcorp Green Infra Ltd FAQs

The current trading price of Sembcorp Green Infra 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 Infra stood at ₹0.00 Cr

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

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

The 52-week high of Sembcorp Green Infra 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 Infra is ₹262 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Sembcorp Green Infra Ltd

No data to display
You have 49 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now