Favoritos Ideias ProPicks IA Filtro Explorador de dados Gráficos Trabalho salvo

Cospower Engineering Ltd

BSE:543172

Índia / Industriais / Equipamentos Elétricos

Resumo

Finanças Históricas 10A

Preço da Ação

760,00 INR


Key Metrics	Latest
Total Revenue	223 M
Adjusted EBITDA	50,219 M
EBITDA Margin	22,5%
Net Profit Margin	4,8%
Total Assets	356,4 M
Total Debt	198,2 M

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)			Mar-17	Mar-18	Mar-19	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	12 Months

Revenue	0	0	91	86	130	110	121	121	141	223	223
% Growth		NA	NA	-6.0%	51.7%	-15.2%	9.6%	0.0%	16.3%	58.4%

Adjusted EBITDA	0	0	4	6	11	14	16	19	12	38	50
% Margin	NA	NA	4.8%	7.1%	8.1%	13.1%	13.5%	15.5%	8.8%	17.0%	22.5%

Adjusted EBIT	0	0	4	6	10	14	16	17	10	21	32
% Margin	NA	NA	4.3%	6.6%	7.8%	12.7%	13.1%	13.9%	6.8%	9.2%	14.5%

Adjusted Net Income	0	0	(0)	2	5	8	7	7	2	1	11
% Margin	NA	NA	-0.5%	2.2%	4.1%	7.3%	6.0%	5.7%	1.5%	0.5%	4.8%

Adjusted Basic EPS	NA	NA	(0.48)	1.92	5.28	5.36	4.88	4.62	1.39	0.75	7.20

Cálculos de Apoio

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Press Release
INR	Fiscal Year Ending										Latest
(in millions)			Mar-17	Mar-18	Mar-19	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Sep-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	0	0	91	86	130	110	121	121	141	223	223
% Growth	NA	NA	NA	-6.0%	51.7%	-15.2%	9.6%	0.0%	16.3%	58.4%

Cost of Revenue	0	0	(72)	(61)	(91)	(66)	(73)	(64)	(89)	(140)	(131)
Gross Profit	0	0	19	25	39	44	48	57	52	83	92
% Revenue	NA	NA	21.3%	28.6%	29.9%	39.8%	39.4%	46.8%	37.0%	37.3%	41.0%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)
General and Admin	0	0	(11)	(10)	(10)	(13)	(15)	(13)	(23)	(23)	(19)
Other Inc / (Exp)	0	0	(0)	(9)	(19)	(17)	(18)	(26)	(19)	(40)	(34)
Total Operating Exp	0	0	(11)	(19)	(29)	(30)	(33)	(40)	(43)	(64)	(54)

Operating Income	0	0	8	6	10	14	15	17	9	20	38
% Revenue	NA	NA	9.1%	6.8%	7.7%	12.4%	12.5%	14.1%	6.5%	8.8%	17.0%

Interest Expense	0	0	(4)	(3)	(3)	(3)	(4)	(6)	(5)	(18)	(18)
Pre-tax Income	0	0	5	3	7	11	11	12	4	2	20
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	(2)	(1)	(2)	(3)	(4)	(4)	(2)	(1)	(5)
Net Income to Company	0	0	3	2	5	8	7	7	2	1	16
% Margin	NA	NA	3.0%	2.2%	4.1%	7.3%	6.1%	6.2%	1.5%	0.5%	7.0%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	0	0	0
Net Income to Stockholders	0	0	3	2	5	8	7	7	2	1	16

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	0	0	3	2	5	8	7	7	2	1	16
% Margin	NA	NA	3.0%	2.2%	4.1%	7.3%	6.1%	6.2%	1.5%	0.5%	7.0%

As Reported
Basic EPS (Continuing Ops)	0.00	0.00	2.76	1.92	5.28	5.37	4.88	4.98	1.39	0.77	10.39
Diluted EPS (Continuing Ops)	0.00	0.00	2.76	1.92	5.28	5.37	4.88	4.98	1.39	0.77	10.39

WA Basic Shares Out.	0.00	0.00	1.00	1.00	1.00	1.50	1.50	1.50	1.50	1.49	1.49
WA Diluted Shares Out.	0.00	0.00	1.00	1.00	1.00	1.50	1.50	1.50	1.50	1.49	1.49

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	0	0	5	3	7	11	11	12	4	2	20
Addback: Net Interest Expense	0	0	4	3	3	3	4	6	5	18	18
Addback: Other Non Operating Expenses, Total	0	0	0	(0)	0	0	1	0	0	1	1
Addback: Depreciation & Amortization	0	0	0	0	0	0	1	2	3	17	18
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	(0)	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	(4)	0	0	(0)	0	(1)	(17)	(0)	(7)
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	(0)	0	0	0	0	0	17	0	0
Adjusted EBITDA	0	0	4	6	11	14	16	19	12	38	50
% Margin	NA	NA	4.8%	7.1%	8.1%	13.1%	13.5%	15.5%	8.8%	17.0%	22.5%

Adjusted EBIT	0	0	4	6	10	14	16	17	10	21	32
% Margin	NA	NA	4.3%	6.6%	7.8%	12.7%	13.1%	13.9%	6.8%	9.2%	14.5%

Adjusted Net Income Reconciliation
Net Income to Company	0	0	3	2	5	8	7	7	2	1	16
Addback: Unusual Items	0	0	(4)	0	0	(0)	(0)	(1)	0	(0)	(7)
Less: Tax Benefit of Unusual Items (26%)	0	0	1	0	0	0	0	0	0	0	2
Adjusted Net Income	0	0	(0)	2	5	8	7	7	2	1	11
% Margin	NA	NA	-0.5%	2.2%	4.1%	7.3%	6.0%	5.7%	1.5%	0.5%	4.8%

Erro ao carregar

Cospower Engineering Ltd

BSE:543172

Índia / Industriais / Equipamentos Elétricos

Finanças Históricas 10A