Table of Contents
XL Energy is engaged in the business of manufacture of equipment for Telecom Industry, manufacturing/trading/production and sale of Solar Photovoltaic Modules and manufacture of Ethanol. Below is the details of XLENERGY XL Energy Ltd Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31. Standalone Figures in The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement. Standalone Figures in A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios. Standalone Figures in Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow. Standalone Figures in XL Energy Ltd
Stock/Share Code - XLENERGY
Market Cap ₹0.57 Cr. Current Price ₹0.25 52 Week High / Low Price ₹0.6 / ₹0.25 Face Value ₹10 Stock P/E Book Value -₹154.07 Dividend Yield 0.00 % ROCE -0.12 % ROE % Sales Growth (3yrs) -20.63 % Sector Capital Goods - Electrical Equipment Industry Electric Equipment Listed on BSE AND NSE Company Website Company Website XL Energy Ltd Peer Comparison in Capital Goods - Electrical Equipment
S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Qtr Sales Var % Sales Qtr Rs.Cr. ROCE % 1. 53.40 ₹41,304.61 Cr. 0.60 -₹1.9 Cr. -100.76 -58.50 1334.60 18.68 2. Havells India 61.97 ₹38,534.23 Cr. 0.65 ₹63.98 Cr. -63.87 -45.40 1483.40 21.45 3. A B B 81.23 ₹20,147.19 Cr. 0.50 ₹16.28 Cr. -78.62 -42.88 985.78 14.19 4. 37.99 ₹17,049.58 Cr. 0.74 ₹74.8 Cr. -38.91 -46.53 720.10 35.42 5. ₹13,423.35 Cr. 5.19 -₹1,532.67 Cr. -324.91 -51.32 5049.81 -0.45 6. V-Guard Industri 52.58 ₹7,168.73 Cr. 0.54 ₹3.62 Cr. -93.10 -41.97 405.83 26.12 7. ABB Power Produc 19.94 ₹3,887.46 Cr. 0.00 ₹10.9 Cr. -81.60 -41.71 633.24 8. XL Energy ₹0.57 Cr. 0.00 -₹0.07 Cr. 56.25 -100.00 0.00 -0.12
Talk to our investment specialistXL Energy Ltd Fundamentals
Quarterly Results
Rs. Crores
Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sales - 0.13 0.04 0.79 0.11 0.00 0.24 0.07 0.05 0.03 0.04 0.05 0.00 YOY Sales Growth % 147% 10% -100% 500% -91% -55% -83% -29% -100% Expenses - 0.20 0.26 2.12 0.84 0.33 0.47 1.11 0.20 0.26 0.20 0.12 0.09 Material Cost % 0.00% 0.00% 141.77% 100.00% 91.67% 71.43% 80.00% 100.00% 100.00% 80.00% Employee Cost % 46.15% 125.00% 7.59% 54.55% 20.83% 100.00% 100.00% 200.00% 125.00% 100.00% Operating Profit -0.07 -0.22 -1.33 -0.73 -0.33 -0.23 -1.04 -0.15 -0.23 -0.16 -0.07 -0.09 OPM % -53.85% -550.00% -168.35% -663.64% -95.83% -1,485.71% -300.00% -766.67% -400.00% -140.00% Other Income 0.03 0.00 -0.68 0.00 -0.20 0.00 0.37 0.00 0.00 -0.01 -99.51 0.02 Interest 0.01 0.00 0.00 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.17 0.17 0.08 0.10 0.08 0.03 0.02 0.02 0.02 0.02 0.00 0.00 Profit before tax -0.22 -0.39 -2.09 -0.87 -0.61 -0.26 -0.69 -0.17 -0.25 -0.19 -99.58 -0.07 Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Net Profit -0.22 -0.39 -2.09 -0.86 -0.60 -0.26 -0.69 -0.16 -0.24 -0.19 -99.58 -0.07 EPS in Rs -0.10 -0.17 -0.92 -0.38 -0.27 -0.11 -0.30 -0.07 -0.11 -0.08 -43.73 -0.03 Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Profit & Loss
Rs. Crores
Jun 2007 Jun 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM Sales - 523 654 426 165 4 3 2 2 0 1 0 0 0 Sales Growth % 32% 25% -35% -61% -98% -13% -36% -13% -81% 231% -59% -63% Expenses - 484 582 480 277 15 11 4 3 2 3 2 1 1 Material Cost % 87% 83% 95% 147% 78% 201% 105% 81% 53% 106% 86% 100% Manufacturing Cost % 0% 1% 2% 1% 24% 11% 5% 15% 81% 19% 21% 0% Employee Cost % 1% 2% 4% 8% 190% 69% 1% 2% 53% 18% 67% 131% Other Cost % 4% 3% 12% 12% 117% 72% 96% 78% 431% 124% 360% 238% Operating Profit 39 72 -54 -112 -11 -8 -2 -1 -2 -2 -2 -1 -1 OPM % 7% 11% -13% -68% -310% -252% -108% -76% -519% -166% -435% -369% -458% Other Income 2 2 -126 -63 -9 -5 -0 0 0 -1 0 -100 -100 Interest 14 26 104 81 10 0 0 0 0 0 0 0 0 Depreciation 2 2 4 4 3 3 3 1 1 0 0 0 0 Profit before tax 26 47 -288 -259 -33 -16 -6 -3 -2 -3 -2 -100 -100 Tax % 21% 14% -3% 59% 33% 33% 0% 0% 0% 0% 0% 0% Net Profit 20 40 -296 -106 -22 -11 -6 -3 -2 -3 -2 -100 -100 EPS in Rs 13.78 21.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -43.95 Dividend Payout % 7% 7% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Compounded Sales Growth
Compounded Profit Growth
Return on Equity
Balance Sheet
Rs. Crores
Jun 2007 Jun 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Share Capital - 14 19 21 127 127 127 127 127 127 127 127 127 Preference Capital 0.00 0.00 0.00 103.78 103.78 103.78 103.78 103.78 103.78 103.78 103.78 103.78 Equity Capital 14.50 18.79 20.78 22.77 22.77 22.77 22.77 22.77 22.77 22.77 22.77 22.77 Reserves 139 267 6 -70 -92 -103 -109 -111 -114 -376 -377 -477 Borrowings 64 378 935 840 839 842 839 907 906 818 802 790 Other Liabilities - 63 54 49 226 224 222 220 149 146 162 161 131 Trade Payables 48 25 18 29 10 10 9 8 7 2 2 1 Other liability items 15 29 31 197 214 213 211 141 139 160 160 130 Total Liabilities 281 718 1,011 1,018 994 984 973 967 961 627 609 467 Fixed Assets - 27 43 44 40 37 34 87 86 85 85 76 71 Gross Block 38 56 60 61 61 60 117 117 117 116 87 78 Accumulated Depreciation 11 13 17 21 24 27 30 31 32 32 11 7 CWIP 0 205 356 283 299 299 243 243 242 195 194 183 Investments 0 12 42 42 42 42 26 26 26 3 3 3 Other Assets - 254 457 569 654 616 609 617 613 607 345 336 210 Inventories 34 56 234 103 93 81 79 77 77 13 8 0 Trade receivables 182 224 223 166 165 165 164 162 156 156 154 54 Cash Equivalents 27 41 9 13 3 3 2 2 5 0 0 0 Loans n Advances 6 132 100 192 181 186 186 180 180 0 0 0 Other asset items 5 4 3 179 175 175 186 191 189 176 175 155 Total Assets 281 718 1,011 1,018 994 984 973 967 961 627 609 467 Cash Flows
Rs. Crores
Jun 2007 Jun 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Cash from Operating Activity - -7 34 -275 -68 -203 -2 -1 5 3 -2 4 7 Profit from operations 41 75 -181 -175 -10 -7 -2 -1 -1 -2 -2 -100 Receivables -93 -168 1 57 2 0 1 2 5 1 2 100 Inventory 5 -21 -178 130 10 12 2 1 0 1 5 8 Payables 29 -15 -4 -5 -208 -2 -2 -3 -2 -0 -0 -0 Loans Advances 0 0 32 5 23 0 0 6 1 0 0 0 Operating borrowings 0 0 120 0 0 0 0 0 0 0 0 0 Other WC items 16 172 0 0 0 0 0 0 0 -1 -0 -0 Working capital changes -43 -33 -29 187 -173 11 1 7 4 1 6 107 Interest paid 0 0 -61 -81 -10 -0 -0 -0 -0 -0 -0 0 Direct taxes -5 -6 -4 0 0 0 0 0 0 0 0 0 Other operating items -0 -2 0 0 0 0 0 0 0 0 0 0 Exceptional CF items 0 0 0 0 -9 -6 0 0 0 0 0 0 Cash from Investing Activity - -7 -236 -183 -17 -16 2 5 -5 2 2 11 5 Fixed assets purchased -7.29 -223.93 -4.41 -3.62 -0.08 0.00 -56.69 0.00 0.00 0.00 0.00 0.00 Fixed assets sold 0.00 0.00 0.00 0.00 0.00 0.20 0.00 0.00 0.52 0.04 9.74 15.44 Capital WIP 0.00 0.00 -150.35 -14.52 -16.05 1.77 45.82 -4.97 0.95 0.00 0.00 0.00 Investments purchased 0.00 -12.37 -29.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Investments sold 0.00 0.00 0.00 0.00 0.00 0.00 15.38 0.00 0.00 1.63 0.00 0.00 Interest received 0.00 0.00 1.50 0.78 0.22 0.17 0.00 0.14 0.08 0.06 0.11 0.06 Other investing items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 1.30 -10.47 Cash from Financing Activity - 29 216 426 89 208 0 -4 -1 -2 -0 -16 -12 Proceeds from shares 59.37 101.02 31.83 131.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Proceeds from borrowings 0.00 142.37 466.43 0.00 298.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Repayment of borrowings -9.51 0.00 -29.58 -41.79 -93.06 0.00 -3.17 -0.25 -1.42 0.00 -15.53 -11.97 Interest paid fin -13.94 -25.96 -42.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Dividends paid -1.45 -2.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other financing items -5.04 1.62 0.00 0.00 3.03 0.30 -0.38 -0.38 -0.09 -0.04 0.00 0.00 Net Cash Flow 15 14 -32 4 -10 0 -0 -0 3 -0 -0 0
Talk to our investment specialistRatios
Jun 2007 Jun 2008 Dec 2009 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 ROCE % 23% 16% -7% -12% -2% -1% -1% -0% -0% -0% -0% -0% Debtor Days 127 125 192 368 16,892 19,517 30,410 34,357 178,508 53,572 130,297 122,777 Inventory Turnover 12.30 12.06 2.80 1.45 0.03 0.08 0.03 0.02 0.01 0.02 0.04 0.04 Announcements & News
Recent Announcements
Annual Reports
How to Invest in Mutual Funds SIP Online?