INOX WIND LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.9 INR | +1.24% |
|
+0.60% | +13.54% |
| 06-28 | Inox Wind Forms New Unit for Wind Farms Development in India | MT |
| 06-17 | Inox Wind Forms Four Units for Wind Farm Development in India | MT |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,791 | 4,083 | 24,589 | 30,427 | 184,956 | - | - |
| Enterprise Value (EV) 1 | 20,564 | 4,083 | 24,589 | 30,427 | 170,015 | 184,956 | 184,956 |
| P/E ratio | -37 x | -1.46 x | -5.72 x | -4.54 x | -334 x | 37.8 x | 24.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.03 x | 0.54 x | - | - | 9.75 x | 4.04 x | 2.7 x |
| EV / Revenue | 1.03 x | 0.54 x | - | - | 9.75 x | 4.04 x | 2.7 x |
| EV / EBITDA | 9.48 x | -3.14 x | - | - | 63.3 x | 27.1 x | 17.3 x |
| EV / FCF | 154 x | 0.93 x | - | - | -15,413 x | 16 x | 72.4 x |
| FCF Yield | 0.65% | 107% | - | - | -0.01% | 6.23% | 1.38% |
| Price to Book | - | - | - | - | 10.8 x | 8.78 x | 6.68 x |
| Nbr of stocks (in thousands) | 887,673 | 887,673 | 887,673 | 1,303,794 | 1,303,794 | - | - |
| Reference price 2 | 16.66 | 4.600 | 27.70 | 23.34 | 141.9 | 141.9 | 141.9 |
| Announcement Date | 5/18/19 | 6/27/20 | 5/27/22 | 5/26/23 | 5/3/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,374 | 7,602 | - | - | 17,432 | 45,810 | 68,446 |
| EBITDA 1 | 1,560 | -1,299 | - | - | 2,686 | 6,827 | 10,668 |
| EBIT 1 | 1,065 | - | - | - | 1,587 | 5,766 | 9,837 |
| Operating Margin | 7.41% | - | - | - | 9.1% | 12.59% | 14.37% |
| Earnings before Tax (EBT) 1 | -621.1 | -4,298 | - | - | -471.8 | 4,855 | 9,249 |
| Net income 1 | -395.5 | -2,797 | -4,274 | -6,669 | -404.2 | 4,855 | 8,303 |
| Net margin | -2.75% | -36.79% | - | - | -2.32% | 10.6% | 12.13% |
| EPS 2 | -0.4500 | -3.148 | -4.842 | -5.145 | -0.3900 | 3.751 | 5.791 |
| Free Cash Flow 1 | 96.01 | 4,370 | - | - | -12 | 11,530 | 2,553 |
| FCF margin | 0.67% | 57.49% | - | - | -0.05% | 25.17% | 3.73% |
| FCF Conversion (EBITDA) | 6.15% | - | - | - | - | 168.89% | 23.93% |
| FCF Conversion (Net income) | - | - | - | - | - | 237.49% | 30.75% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 5/18/19 | 6/27/20 | 5/27/22 | 5/26/23 | 5/3/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q2 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 1,658 | 5,093 | 5,101 | 8,564 |
| EBITDA 1 | 32 | 309 | 726 | 1,134 |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | -531 | -39 | 408 |
| Net income 1 | - | -543 | - | 584.5 |
| Net margin | - | -10.66% | - | 6.83% |
| EPS 2 | - | -0.4000 | - | 0.2750 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 10/14/21 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | 5,773 | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.7 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 96 | 4,370 | - | - | -12 | 11,530 | 2,553 |
| ROE (net income / shareholders' equity) | -1.99% | -15.3% | - | - | -1.1% | 26.3% | 34.1% |
| ROA (Net income/ Total Assets) | -0.89% | - | - | - | - | - | - |
| Assets 1 | 44,195 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | 13.10 | 16.20 | 21.20 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 1,374 | 2,959 | - | - | 500 | 352 | 513 |
| Capex / Sales | 9.56% | 38.93% | - | - | 2.23% | 0.77% | 0.75% |
| Announcement Date | 5/18/19 | 6/27/20 | 5/27/22 | 5/26/23 | 5/3/24 | - | - |
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
4
Last Close Price
141.9
INR
Average target price
169.5
INR
Spread / Average Target
+19.48%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.54% | 2.22B | |
| +38.38% | 8.65B | |
| -13.21% | 4.08B | |
| -16.00% | 3.51B | |
| -22.93% | 2.21B | |
| -14.05% | 2.01B | |
| +62.77% | 1.77B | |
| -29.49% | 1.49B | |
| -31.99% | 1.2B | |
| -1.88% | 1.11B |
- Stock Market
- Equities
- INOXWIND Stock
- Financials Inox Wind Limited
