DRHP Status : Not Filed
P&L Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Revenue | 65 | 100 | 146 | 351 |
Cost of Material Consumed | 61 | 90 | 98 | 284 |
Gross Margins | 6.15 | 10 | 32.88 | 19.09 |
Change in Inventory | -5 | -5 | -12 | -66 |
Employee Benefit Expenses | 4 | 5 | 6 | 14 |
Other Expenses | 3 | 7 | 42 | 61 |
EBITDA | 2 | 3 | 12 | 58 |
OPM | 3.08 | 3 | 8.22 | 16.52 |
Other Income | 0.2 | 0 | 0 | 0 |
Finance Cost | 0.8 | 0.9 | 1 | 4.5 |
D&A | 0 | 0.1 | 0 | 1 |
EBIT | 2 | 2.9 | 12 | 57 |
EBIT Margins | 3.08 | 2.9 | 8.22 | 16.24 |
PBT | 1.1 | 2 | 11 | 52.7 |
PBT Margins | 1.69 | 2 | 7.53 | 15.01 |
Tax | 0.1 | 0 | 2 | 13.3 |
PAT | 1 | 2 | 9 | 39.4 |
NPM | 1.54 | 2 | 6.16 | 11.23 |
EPS | 7.87 | 12.9 | 58.06 | 235.93 |
Financial Ratios |
2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Operating Profit Margin | 3.08 | 3 | 8.22 | 16.52 |
Net Profit Margin | 1.54 | 2 | 6.16 | 11.23 |
Earning Per Share (Diluted) | 7.87 | 12.9 | 58.06 | 235.93 |
Assets | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Fixed Assets | 6.4 | 7.5 | 7.35 | 10.8 |
CWIP | 1 | 0 | 4 | 0 |
Investments | 0 | 0 | 13 | 0 |
Trade Receivables | 15 | 7 | 16 | 134 |
Inventory | 7 | 12 | 24 | 106 |
Other Assets | 8.6 | 9.5 | 25.65 | 245 |
Total Assets | 38 | 36 | 90 | 495.8 |
Liabilities | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Share Capital | 1.27 | 1.55 | 1.55 | 1.67 |
FV | 10 | 10 | 10 | 10 |
Reserves | 4 | 8.6 | 17 | 95.8 |
Borrowings | 7 | 10 | 15 | 89.7 |
Trade Payables | 17 | 7 | 42 | 143 |
Other Liabilities | 8.73 | 8.85 | 14.45 | 165 |
Total Liabilities | 38 | 36 | 90 | 495.17 |
Name | Holding |
---|---|
Promoters | 100% |
Onix Renewable Ltd. is a company focused on renewable energy, IPP, EPC, energy transition, and infrastructure, with expertise in wind, solar, storage, utility, hybrid, green hydrogen, R&D, and power generation, including solar panel manufacturing.
Strengths:
Robust Revenue Growth: Onix Renewable has demonstrated significant revenue growth, with revenues increasing from ₹999 million in FY2022 to ₹3,516 million in FY2024. ​
Improved Profitability: The company's net profit margin has risen from 6.16% in FY2023 to 11.24% in FY2024, indicating enhanced operational efficiency. ​
Strong Return on Equity (ROE): ROE has improved from 59.56% in FY2023 to 68.25% in FY2024, reflecting effective utilization of shareholder equity.
Diversified Operations: The company's involvement in various sectors within renewable energy, including IPP, EPC, and infrastructure, positions it to capitalize on multiple revenue streams
Weaknesses:
High Debt Levels: Despite a slight improvement, the debt-to-equity ratio remains high at 0.92 in FY2024, indicating significant reliance on debt financing. ​
Working Capital Intensity: Operations are working capital-intensive, with gross current asset (GCA) days increasing from 91 days in FY2022 to 163 days in FY2023, suggesting potential liquidity challenges.
Limited Operating History: As a relatively new entrant in the renewable energy sector, Onix Renewable's limited track record may pose risks regarding consistent performance and market credibility. ​
Profitability Susceptible to Raw Material Prices: The company's profit margins are vulnerable to fluctuations in the prices of key raw materials, such as solar cells and aluminum, which could impact financial performance.
Liquidity Risks in Unlisted Shares: Investing in unlisted shares like those of Onix Renewable carries liquidity risks, as these shares are not traded on public stock exchanges, potentially making it challenging to find buyers when seeking to sell.