S.
SEPOWER.NSS. E. Power Limited Price (SEPOWER.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
40,610,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
S. E. Power LimitedCurrency: INR
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,410,600.00
+0% |
16,786,996.00
+210% |
63,157,726.00
+276% |
36,296,253.00
-43% |
55,279,067.00
+52% |
96,149,582.00
+74% |
126,208,471.00
+31% |
157,600,108.00
+25% |
183,940,614.00
+17% |
204,433,110.00
+11% |
236,915,436.00
+16% |
480,385,214.00
+103% |
577,417,096.00
+20% |
714,532,787.00
+24% |
|||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 3,172,650.00 | 564,613.00 | 1,635,180.00 | 2,038,168.00 | 28,872,788.00 | 64,670,941.00 | 106,960,085.00 | 117,642,404.00 | 162,646,439.00 | 187,069,589.00 | 198,295,889.00 | 384,447,014.00 | 475,370,719.00 | 579,926,134.00 | |||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,237,950.00
+0% |
16,222,383.00
+625% |
61,522,546.00
+279% |
34,258,085.00
-44% |
26,406,279.00
-23% |
31,478,641.00
+19% |
19,248,386.00
-39% |
39,957,704.00
+108% |
21,294,175.00
-47% |
17,363,521.00
-18% |
38,619,547.00
+122% |
95,938,200.00
+148% |
102,046,377.00
+6% |
134,606,653.00
+32% |
|||||
| Gross Profit Ratio | (0.41%) | (0.97%) | (0.97%) | (0.94%) | (0.48%) | (0.33%) | (0.15%) | (0.25%) | (0.12%) | (0.08%) | (0.16%) | (0.20%) | (0.18%) | (0.19%) | |||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| General and Administrative | 0.00 | 0.00 | 4,193,491.00 | 1,708,403.00 | 3,135,422.00 | 1,267,453.00 | 4,056,954.00 | 5,440,920.00 | 7,552,170.00 | 4,700,834.00 | 3,929,423.00 | 4,889,861.00 | 3,329,383.00 | 6,259,844.00 | |||||
| Selling, General & Admin... | 0.00 | 0.00 | 20,611,416.00 | 9,097,849.00 | 18,455,925.00 | 1,855,327.00 | 10,414,671.00 | 13,529,386.00 | 14,789,251.00 | 15,562,208.00 | 17,450,181.00 | 33,768,762.00 | 37,948,257.00 | 50,990,879.00 | |||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 9,480,000.00 | 944,925.00 | 862,279.00 | 587,874.00 | 6,357,717.00 | 8,088,466.00 | 7,237,081.00 | 10,861,374.00 | 13,520,758.00 | 28,878,901.00 | 34,618,874.00 | 44,731,035.00 | |||||
| Depreciation and Amortiz... | 2,364.00 | 7,507,652.00 | 27,025,901.00 | 21,106,447.00 | 37,890,964.00 | 39,366,670.00 | 40,245,028.00 | 43,932,088.00 | 44,416,014.00 | 43,986,103.00 | 42,279,279.00 | 44,598,960.00 | 48,253,195.00 | 50,188,917.00 | |||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,102.00 | 2,610,477.00 | 3,438,432.00 | 3,293,754.00 | 4,842,400.00 | 3,514,960.00 | 83,615,774.00 | |||||
| Total Operating Expenses | 1,176,373.00 | 13,039,056.00 | 48,468,159.00 | 31,036,959.00 | 57,156,090.00 | 65,057,253.00 | 73,015,023.00 | 85,121,531.00 | 85,009,016.00 | 87,123,447.00 | 83,184,139.00 | 106,554,496.00 | 118,896,916.00 | 134,606,653.00 | |||||
| Cost and Exponses | 4,349,023.00 | 13,603,669.00 | 50,103,339.00 | 33,075,127.00 | 86,028,878.00 | 129,728,194.00 | 179,975,108.00 | 202,763,935.00 | 247,655,455.00 | 274,193,036.00 | 281,480,028.00 | 491,001,510.00 | 594,267,635.00 | 715,800,256.00 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,066,169.00
+0% |
3,640,010.00
+241% |
13,511,070.00
+271% |
5,035,955.00
-63% |
-29,108,973.00
-678% |
-31,582,255.00
+8% |
-53,048,760.00
+68% |
-44,281,742.00
-17% |
-60,407,970.00
+36% |
-71,662,080.00
+19% |
-47,161,590.00
-34% |
-12,757,690.00
-73% |
-16,466,550.00
+29% |
-1,241,676.00
-92% |
|||||
| Operating Income Ratio | (0.20%) | (0.22%) | (0.21%) | (0.14%) | (-0.53%) | (-0.33%) | (-0.42%) | (-0.28%) | (-0.33%) | (-0.35%) | (-0.20%) | (-0.03%) | (-0.03%) | (0.00%) | |||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 1,733,223.00 | 1,358,146.00 | 1,184,154.00 | 1,052,875.00 | 717,877.00 | 1,068,109.00 | 790,026.00 | 869,096.00 | 802,708.00 | 800,176.00 | 792,963.00 | 5,134.00 | |||||
| Interest Expenses | 0.00 | 0.00 | 3,463,046.00 | 4,013,128.00 | 4,672,583.00 | 4,420,773.00 | 10,282,152.00 | 24,655,703.00 | 25,003,353.00 | 35,396,722.00 | 49,388,775.00 | 33,237,102.00 | 9,765,173.00 | 10,055,134.00 | |||||
| Total Other Income/Exp... | -4,592.00 | -1,088,941.00 | -1,731,523.00 | -27,330,138.00 | -5,129,267.00 | -4,872,861.00 | -9,564,275.00 | -25,659,746.00 | -27,073,477.00 | -34,003,540.00 | -50,842,282.00 | -26,850,254.00 | -4,668,160.00 | -7,602,548.00 | |||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,068,533.00 | 11,147,662.00 | 40,080,288.00 | 26,142,402.00 | 8,781,991.00 | 7,784,415.00 | -12,803,732.00 | -2,235,782.00 | -18,062,080.00 | -23,926,680.00 | -6,332,272.00 | 39,412,926.00 | 35,579,208.00 | 51,399,827.00 | |||||
| EBITDA ratio | (0.20%) | (0.66%) | (0.64%) | (0.72%) | (0.16%) | (0.08%) | (-0.10%) | (0.00%) | (-0.09%) | (-0.11%) | (0.01%) | (0.08%) | (0.06%) | (0.07%) | |||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,061,577.00 | 2,094,386.00 | 11,322,864.00 | -24,109,012.00 | -34,238,240.00 | -36,455,116.00 | -63,330,912.00 | -70,823,573.00 | -87,481,447.00 | -103,763,466.00 | -98,003,874.00 | -39,607,942.00 | -22,439,160.00 | -8,844,224.00 | |||||
| Income Before Tax Ratio | (0.20%) | (0.12%) | (0.18%) | (-0.66%) | (-0.62%) | (-0.38%) | (-0.50%) | (-0.45%) | (-0.48%) | (-0.51%) | (-0.41%) | (-0.08%) | (-0.04%) | (-0.01%) | |||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 328,028.00 | 399,656.00 | 218,410.00 | 169,839.00 | 591,053.00 | -12,119,391.00 | -19,514,273.00 | -19,383,970.00 | -19,326,386.00 | -18,608,714.00 | -24,720,698.00 | -9,929,699.00 | -5,587,312.00 | -166,564.00 | |||||
| Net Income | |||||||||||||||||||
| Net Income | 41,201,886.00
+0% |
31,743,939.00
-23% |
11,104,454.00
-65% |
-24,278,851.00
-319% |
-34,829,293.00
+43% |
-24,335,725.00
-30% |
-43,816,639.00
+80% |
-51,439,603.00
+17% |
-68,155,061.00
+32% |
-85,154,752.00
+25% |
-73,283,176.00
-14% |
-29,678,243.00
-60% |
-16,851,848.00
-43% |
-8,677,660.00
-49% |
|||||
| Net Income Ratio | (7.62%) | (1.89%) | (0.18%) | (-0.67%) | (-0.63%) | (-0.25%) | (-0.35%) | (-0.33%) | (-0.37%) | (-0.42%) | (-0.31%) | (-0.06%) | (-0.03%) | (-0.01%) | |||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 2.02 | 0.78 | 0.27 | -0.60 | -0.86 | -0.60 | -1.08 | -1.27 | -1.68 | -2.10 | -1.80 | -0.73 | -0.41 | -0.21 | |||||
| Diluted EPS | 2.02 | 0.78 | 0.27 | -0.60 | -0.86 | -0.60 | -1.08 | -1.27 | -1.68 | -2.10 | -1.80 | -0.73 | -0.41 | -0.21 | |||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 20,365,562.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,503,624.00 | 40,568,489.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 41,323,810.00 | |||||
| Diluted Share Outstanding | 20,365,562.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,503,624.00 | 40,568,489.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | 40,610,000.00 | |||||