Skip to content
Company Terminals IPO Intel Calculators Gold Desk Research Services Roadmap Pricing Get started →
The $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focusThe $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focus

Juniper Green Energy

JNPR · Power Generation/Distribution · INE05C901015

Analyst mean 0.00 · 0 analysts · 0% bullish
₹269.50
Close 2026-09-22 · High risk
Price
₹269.50
Mkt cap
₹15,332 cr
P/E (TTM)
327.4xearnings near zero or one-off depressed
P/B
3.87x
Book value
₹60.2
D/E
4.02
Consolidatedstandalone figures are read separately and never mixed into these tables

What's newsince the last filing we processed

Earnings call Sep 2026 Open
Credit rating 3 Sep 2025 Open
Announcement 18 Sep - JM Financial Environmental & Energy Conclave investor meet on September 24, 2026 in Mumbai. Open

Read from the offer document

This company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.

60/100 88% coverage
₹225 Mainboard
₹1,800 cr
+8.9%

What the score is made of

Score components
Issue structure70
Financial quality66.9
Valuation vs peers15
Underwriter quality75
Governance forensics76

Flagged in the offer document

Each flag is a fact read in the filing, shown with the context that makes it meaningful.

  • Deficient Audit Trail Controls (Database Level) flagged
  • Arbitration & Regulatory Dispute with Former CEO flagged
  • Off-Taker Customer Concentration noted
  • Supplier Equipment Procurement Concentration noted

What the issue was raised for

Stated objects, as worded in the offer document. Deployment against them is tracked separately.

  • Source: p. 169, 171 · Purpose: Repayment/pre-payment, in full or part, of certain borrowings availed by our Company · Amount cr: 683.24
  • Source: p. 169, 178 · Purpose: Repayment/pre-payment, in full or part, of certain borrowings availed by our Subsidiaries · Amount cr: 728.69
  • Source: p. 169, 180 · Purpose: General corporate purposes

What the company said

Claims made in the offer document, to be read against what the company has reported since.

  • Among the top 10 largest renewable independent power producers (IPPs) in India by total capacity.
  • Lowest receivable days in the Indian renewable energy sector compared to listed industry peers.
  • Demonstrated superior bidding-to-winning conversion rate in complex RE tenders.

Lock-in

  • Period: three years · Source: p. 160 · Category: Minimum Promoters' Contribution
  • Period: one year · Source: p. 161 · Category: Promoter's shareholding in excess of Minimum Promoters' Contribution
  • Period: one year · Source: p. 161 · Category: Entire pre-Issue Equity Share capital
  • Period: 90 days · Source: p. 161 · Category: Anchor Investors (50%)
  • Period: 30 days · Source: p. 161 · Category: Anchor Investors (50%)

The business

What it does

Deep

Juniper Green Energy Limited ranks among the top 10 largest renewable independent power producers (IPPs) in India by total capacity, commanding a portfolio of 7,910.20 MW (10,247.06 MWp) across 50 projects as of June 30, 2026. The company’s operational and under-development asset base spans solar, wind, solar-wind hybrid (WSH), and firm and dispatchable renewable energy (FDRE) projects, integrated with Battery Energy Storage Systems (BESS). Its primary customers are central and state government utilities, with GUVNL and MSEDCL accounting for 86.06% of Fiscal 2026 operating revenue under 25-year fixed-tariff PPAs. Geographically, its capacity is concentrated in high-resource states: Gujarat (38.03%), Rajasthan (37.72%), Maharashtra (22.30%), and Madhya Pradesh (1.95%). Employing an in-house development model, Juniper manages the full project lifecycle and bypasses turnkey EPC contractors by procuring equipment directly from suppliers like Envision, Suzlon, and Goldi Sun. What distinguishes the company is its exceptional execution track record—achieving a 96.8% bidding-to-winning conversion rate in complex RE tenders (April 2021–March 2026) and commissioning operational projects an average of 147 days ahead of schedule.

Moat

Top-10 Indian renewable IPP scale with end-to-end in-house development capabilities, a 96.8% bid-winning conversion rate in complex WSH/FDRE tenders, robust long-term government off-taker backing (86%+ revenue), and an operational track record of commissioning projects 147 days ahead of schedule on average.

Short

Juniper Green Energy Limited is an independent power producer (IPP) in India engaged in developing, building, owning, operating, and maintaining utility-scale renewable energy projects including solar, wind, solar-wind hybrid (WSH), and firm & dispatchable renewable energy (FDRE). The company earns revenue primarily through the sale of electricity under long-term Power Purchase Agreements (PPAs) with government utilities as well as merchant sales on power exchanges.

Source: RHP Our Business p. 324-341

Revenue segments

Where the revenue came from, as the document splits it.

Pct
Sale of electricity98.7%
Sale of Renewable Energy Certificates (RECs)0.89%
Sale of Voluntary Emission Reductions (VERs)0.45%
The numbers behind it
NamePctSource
Sale of electricity98.65RHP p. 108, 538
Sale of Renewable Energy Certificates (RECs)0.89RHP p. 108, 538
Sale of Voluntary Emission Reductions (VERs)0.45RHP p. 108, 538
The industry

Summary

India's renewable energy sector is undergoing rapid expansion, driven by ambitious net-zero commitments, supportive policy frameworks such as PLI schemes, and Energy Storage Obligations. To maintain grid stability and provide firm, round-the-clock power, market demand is shifting toward complex multi-technology tenders like Solar-Wind Hybrid (WSH) and Firm & Dispatchable Renewable Energy (FDRE) paired with Battery Energy Storage Systems (BESS). India possesses substantial renewable potential (~696 GW wind at 120m hub height and ~750 GW solar), concentrated in key windy and high-irradiance states like Gujarat and Rajasthan. IPPs with in-house engineering capabilities, secured land banks, surplus grid connectivity, and disciplined bidding strategies hold a distinct competitive edge.

Growth rate: 50-52 GW annual capacity additions by FY30-FY31

Market size: 230-250 GW solar capacity additions (FY27-FY31)

Sector slug: renewable-energy

Source: RHP Industry Overview p. 248-323

Peers named in the document

The comparable set the company chose, which is itself a disclosure.

NameMarginPbPeRoeSource
ACME Solar Holdings Limited47.219.86p. 188
NTPC Green Energy Limited148.342.76p. 188
Adani Green Energy Limited156.888.27p. 188
Renew Global Energy PLC22.258.25p. 188

The numbers as filed

Financials

As presented in the offer document. Post-listing figures are in the statements above.

Revenue crPat cr
39240.1
FY24
50936.5
FY25
71940.5
FY26
The numbers behind it
PeriodRelated party revenue crPat crEbitda crPat marginRevenue crPat margin derivedCff cr
FY2649.3540.4645.63%718.934yes6866.196
FY2516.16836.4787.17%508.678yes4071.221
FY2440.06410.23%391.55yes1231.381
The questions worth asking

Written before listing, answered from the document itself.

Where is the money going?

Out of the ₹1,800.00 crore Fresh Issue, ₹683.24 crore will be used for repayment/prepayment of company borrowings, ₹728.69 crore for repayment/prepayment of borrowings availed by subsidiaries, and the balance for general corporate purposes.

RHP p. 169, 171, 178

How concentrated is the customer base?

Highly concentrated. The top two customers—GUVNL (Gujarat Urja Vikas Nigam Ltd) and MSEDCL (Maharashtra State Electricity Distribution Co. Ltd)—accounted for 39.85% and 46.21% respectively, totaling 86.06% of FY26 revenue from operations.

RHP p. 26

Is it profitable and growing?

Yes. Revenue from operations grew from ₹391.55 crore in FY24 to ₹508.68 crore in FY25 and ₹718.93 crore in FY26 (a 35.5% CAGR). Net profit (PAT) stood at ₹40.46 crore in FY26, with an EBITDA of ₹692.18 crore (85.99% margin), though net profit was constrained by ₹400.13 crore in finance costs and ₹236.86 crore in depreciation.

RHP p. 95, 288, 539

What sits in the footnotes / contingent liabilities?

Total contingent liabilities as of March 31, 2026 stand at ₹2,210.51 crore, primarily consisting of bank guarantees (₹1,317.75 crore performance BGs, ₹188.70 crore bid bond BGs, and ₹675.87 crore other BGs). Footnotes also reveal a ₹65.00 crore arbitration claim filed by former CEO Naresh Mansukhani, and auditor remarks noting that accounting software lacked database-level audit trails until March 21, 2026.

RHP p. 55, 74, 97, 500, 523

Valuation at issue

What the issue priced at, on the figures in the document.

p. 188

The offer, ownership and risks

Pre-IPO investors
DateNameSharesPrice per shareCategorySource
2025-03-13Juniper Renewable Holdings Pte. Ltd.39105001163.84promoterp. 150, 158, 197
2024-12-20Juniper Renewable Holdings Pte. Ltd.5782333974.52promoterp. 150, 158, 197
2024-12-20Juniper Renewable Holdings Pte. Ltd.3907359974.52promoterp. 150, 158, 197
2024-04-26Juniper Renewable Holdings Pte. Ltd.2723924844.37promoterp. 150, 158, 197
2024-04-09Juniper Renewable Holdings Pte. Ltd.2225816673.91promoterp. 150, 158
Management

Ceo: Ankush Malik (Whole-time Director and Chief Executive Officer)

Litigation

Against Company: 6 indirect tax cases (₹3.71 million) and 1 material civil proceeding (₹795.78 million). Against Directors/Promoters: 1 FIR (Experion Developers case, ₹1.95 million) and 1 tax proceeding (₹1.95 million). Against Subsidiaries: 1 FIR, 2 indirect tax cases (₹0.60 million), and 3 material civil proceedings (₹503.85 million). Former CEO Arbitration Claim: ₹650.00 million.

Skin in game

Juniper Renewable Holdings Pte. Ltd. holds 100.00% of the pre-Issue equity share capital (488,989,292 Equity Shares). The IPO is an 100% Fresh Issue of up to ₹18,000.00 million with zero Offer for Sale, so the promoters are not diluting via secondary sale and will retain majority ownership post-listing.

Auditor rpt flags

Rule 11(g) reporting: Accounting software lacked feature of recording audit trails (edit log) at database level for direct data changes for FY24, FY25, and FY26 until enabled on March 21, 2026. Material RPTs include intercompany loans, EPC services, business support, and corporate guarantees by Corporate Promoters.

Source: RHP p. 1, 17, 26, 54-55, 74, 97-102, 148, 158, 451, 634-639

What changed between DRHP and RHP

A change between the two filings is a disclosure in itself.

FieldRhp valueDrhp valueNoteSource
Total issue size (Fresh Issue)Aggregating up to ₹18,000.00 millionAggregating up to ₹30,000.00 millionThe total issue size (consisting entirely of a fresh issue) was reduced by ₹12,000.00 million (a 40% cut) between the draft and final filings.DRHP p. 1, 25; RHP p. 1, 91
Financial Information PeriodRestated financial statements for the full financial years ended March 31, 2026, 2025 and 2024Restated financial statements for the nine-month period ended December 31, 2024 and Fiscals 2024, 2023 and 2022The restated financial statements were rolled forward to cover full fiscal year 2026, dropping the 9-month interim stub and Fiscals 2022 and 2023.DRHP p. 1, 19; RHP p. 1, 20, 95
Litigation / Dispute with Former CEOAdded disclosure regarding a legal notice dated August 6, 2025 and SEBI complaint by former CEO Naresh Mansukhani seeking ₹650.00 million in compensationNot present in the DRHPA major arbitration and regulatory dispute with former key managerial personnel was added to the RHP.RHP p. 55, 657
Designated Stock ExchangeNational Stock Exchange of India Limited (NSE)[●]NSE was formally designated as the Designated Stock Exchange in the RHP.DRHP p. 7; RHP p. 7
Audit Trail Controls (Rule 11(g))Audit trail feature enabled at database level on March 21, 2026Audit trail feature not enabled at database level for direct data changes during the audit periodThe RHP updated auditor remarks to reflect that database-level edit logging was implemented on March 21, 2026.DRHP p. 523; RHP p. 604
The offer and who ran it
Ownership around the issue
Promoter, pre-issue1%
Pledged1.46%
1,800 cr
0 cr
100%
1.46%
10
66
14,850
KFin Technologies Limited
ICICI Securities Limited, HSBC Securities and Capital Markets (India) Private Limited, JM Financial Limited, Kotak Mahindra Capital Company Limited

Price in context split-adjusted

1M
+1.1%
From high
-1.8%
worst -8%
Close 50-DMA 200-DMA

Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.

Reading the Statements forensic interpretation

What the numbers mean when read together — computed from the filings, not a score.

Burning cash after capex

Free cash flow is negative — the business consumes more than it generates once capex is paid. Fine if it is deliberate growth investment; a problem if it is structural.

Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.

Full read

Latest free cash flow ₹-6,162 cr, negative in 5 of 5 years. Check whether the burn funds expansion (dark stores, plants, ports) or merely sustains operations.

Borrowing while holding investments

Borrowings rose 376% over two years while the company also carries ₹160 cr in investments. Why borrow at interest while parking money elsewhere is a fair question.

Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.

Full read

Borrowings moved to ₹13,761 cr from ₹2,894 cr. Simultaneous large investments can be legitimate treasury management, or a sign that reported cash is not freely available.

Capital work-in-progress is sticky

Capital work-in-progress has stayed high (99% of fixed assets) without converting to productive assets — worth checking whether projects are genuinely progressing.

Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.

Full read

CWIP ₹7,373 cr vs ₹413 cr two years earlier, against fixed assets ₹7,460 cr. Perennial CWIP that never becomes a fixed asset can hide stalled projects or capitalised costs that should have been expensed.

Operating cash flow backs the profit

Operating cash is 1175% of trailing profit — the earnings are converting to real cash, not just accruals.

Why this reading: A positive signal: cash conversion at or above ~0.9 means reported profit is showing up as actual cash.

Full read

Operating cash ₹470 cr against trailing net profit ₹40 cr. Consistent conversion near or above 1.0 is a hallmark of genuine earnings.

Borrowing is funding real capacity

Debt rose over 3 years, and most of it (104%) has turned into fixed assets and projects under construction — the borrowing is building the business.

Why this reading: A positive signal: leverage taken on is visibly becoming productive capacity, not disappearing.

Full read

New borrowing ₹11,467 cr largely matched by an asset build of ₹11,911 cr. Debt that funds capacity is a different thing from debt that funds nothing.

Net margin expanding

Net margin improved from 7.1% to 11.3% year-on-year — the business is keeping more of each rupee.

Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.

Full read

Quarter net margin 11.3% vs 7.1% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.

Forensic modelscomputed from the filed statements

Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.

Altman Z″

Needs current assets and current liabilities.

Piotroski F

5 / 8 1 not testable
  • Profitable this year
  • Operating cash positive
  • Return on assets improved
  • Cash exceeds profit
  • Leverage reduced
  • Liquidity improved
  • No share dilution
  • Margin improved
  • Assets working harder
What is this, and how do I read it?

Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.

Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?

Profitability (4 tests)
Positive profit, positive operating cash, improving return on assets, and cash exceeding profit. The last is the quality test — profit that outruns cash is the one to question.
Leverage and liquidity (3 tests)
Falling debt, improving current ratio, no new shares issued. Growth funded by dilution scores zero here.
Operating efficiency (2 tests)
Improving margin and improving asset turnover.

How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.

Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.

Beneish M

Needs trade receivables, current assets, other expenses.

Cash vs profit

11.86× 5-year cumulative

Accruals are -2.9% of assets. Free cash flow negative in 5 of 5 years.

DuPont — return on equity FY2026

Net margin5.6%× Asset turnover0.04×× Leverage5.70×= ROE1.2%
What is this, and how do I read it?

DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.

Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.

Net margin
What the company keeps from each rupee of sales. High margin points to pricing power or a genuine cost advantage.
Asset turnover
Sales generated per rupee of assets. High turnover points to efficiency — a retailer earns this way, a utility never will.
Leverage (equity multiplier)
Assets divided by equity. This multiplies whatever the first two produce, in both directions.

How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.

Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.

Leverage & coverage FY2026

Debt / equity4.02×
Interest coverage1.14×
ROCE3.0%

Capital that builds FY2023 → FY2026

Capital deployed+408%
Revenue produced+117%
Still in CWIP₹7,373 cr

Capital is going in far faster than revenue is coming out. For a business mid-build that is expected — the test is whether it converts.

The formula notebook — every number above, worked out
Cash vs profit cumulative operating cash flow ÷ cumulative net profit ₹1,554 cr ÷ ₹131 cr, over 5 years 11.86× Above 1.0 means cash exceeds reported profit — the healthier reading.
Accruals (Sloan) (net profit − operating cash flow) ÷ average total assets (₹40 − ₹470) cr ÷ average assets -2.9% Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.
DuPont — return on equity net margin × asset turnover × leverage 5.6% × 0.04 × 5.70 1.2% Splits ROE into whether returns come from operations or from borrowing.
Interest coverage EBIT ÷ finance cost ₹455 cr ÷ ₹400 cr 1.14× How many times operating profit covers the interest bill.
Debt to equity borrowings ÷ net worth ₹13,761 cr ÷ ₹3,424 cr 4.02× Read against the sector — infrastructure carries more than software.
Capital that builds growth in fixed assets + CWIP, against growth in revenue capital +408% vs revenue +117%, FY2023 to FY2026 290pp gap Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.

Going deepersame statements, harder questions

Montier C-Score

Needs more balance-sheet detail (only 3 of 6 flags testable).

Return on invested capital FY2026

ROIC2.0%
On new capital since FY2023 1.4%
Capital employed₹17,185 cr

NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.

What is this, and how do I read it?

Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.

ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?

NOPAT
Operating profit after a notional tax charge, so the figure is independent of how the company is financed. We use 25%.
Invested capital
Equity plus borrowings less cash — the money actually at work.
Incremental ROIC
Change in NOPAT divided by change in invested capital. If it sits below the cost of capital, growth is destroying value however fast revenue rises.

How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.

Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.

Earnings quality ladder FY2026

Cash ÷ EBITDA0.77×
Cash ÷ profit11.75×
Free cash ÷ profit-154.05×

Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.

What is this, and how do I read it?

The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.

Three ratios read in order, each stricter than the last.

Cash ÷ EBITDA
Does operating profit arrive as cash? Below 0.8 points to working capital absorbing it.
Cash ÷ profit
Does bottom-line profit arrive as cash? Below 1.0 persistently is the classic warning.
Free cash ÷ profit
Does anything survive capex? This is where capital-hungry businesses reveal themselves — a company can pass the first two and still never generate spendable cash.

How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.

Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.

Cost of debt FY2026

Interest ÷ average borrowings4.05%
Average borrowings₹9,866 cr

Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.

What is this, and how do I read it?

Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.

What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.

Well below the policy rate
Suggests interest is being capitalised into assets rather than expensed, or that funding comes from related parties on non-market terms.
Near the policy rate plus a normal spread
Ordinary bank funding. Nothing to explain.
Well above
Lenders are pricing risk the equity market may not yet be.

How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.

Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.

Reading the numbers on this pagetwo bases, both shown

What the filings we hold do not give

Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.

Published screening frameworksrules applied, not opinions quoted

Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.

Graham — defensive investor

1 / 3
  • Debt below net worth ₹13,761 cr vs ₹3,424 cr
  • Positive earnings every year 4 of 5 years
  • Earnings growth over the period 48% since FY2022

Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.

Greenblatt — magic formula

0 / 1
  • Return on capital above 20% 2.6%

Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.

O'Neil — CAN SLIM growth tests

2 / 4
  • Annual earnings growth above 25% 11%
  • Revenue growth above 20% 41%
  • Return on equity above 17% 1.2%
  • Share count not expanding equity capital ₹489 cr

The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.

Quality — compounder tests

1 / 4
  • Cash conversion above 0.9× 11.86× over 5 years
  • ROCE above 15% 3.0%
  • Interest covered more than 4× 1.14×
  • Debt below half of equity 4.02×

The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.

The page in pictures

Revenue and what it leaves behind

Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.

FY22 · 171FY22FY23 · 331FY23FY24 · 392FY24FY25 · 509FY25FY26 · 719FY26
Revenue (₹ cr)Net margin %

Where the year's cash went — FY2026

Operating cash first, then what the business spent and raised.

470Operating cash−6,510Investing6,866Financing

Quality over time

One year is a snapshot. These are the two lines that matter across a cycle.

162.1-12-25FY22FY23FY24FY25FY26
Cash ÷ profit (×)ROCE (÷10)

Where cash gets stuck

Rising debtor or inventory days against flat sales is the earliest visible sign of stress.

59555248FY22FY23FY24FY25FY26
Debtor daysCash cycle
Growth & valuation workspace

Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.

User-driven scenario tool. Implied value and CAGR follow only from the assumptions you set — not a FinMinutes forecast, recommendation, or target price.

Valuation & quality

One canonical set of figures — the same numbers used everywhere else on this page and on the screener.

What you payHow the price compares with earnings, book and sales.
P/E (TTM)
n/m
earnings distorted
P/B
3.87x
How it is fundedLeverage and what is returned to shareholders.
Debt / equity
4.02
leveraged
Book value / share
₹60.2

Ownership & Skin in the Game

How the register has moved over recent quarters — the direction matters more than the level.

Promoter ― 0.00
Aug '26*85.94%

Promoter held steady from 85.94% to 85.94% across these quarters.

FII ― 0.00
Aug '26*1.77%

FII held steady from 1.77% to 1.77% across these quarters.

MF ― 0.00
Aug '26*4.37%

MF held steady from 4.37% to 4.37% across these quarters.

Other ― 0.00
Aug '26*7.92%

Other held steady from 7.92% to 7.92% across these quarters.

Working capital12-year series

Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.

MeasureFY2022FY2023FY2024FY2025FY2026
Debtor days
How long customers take to pay
4955585257
Cash conversion cycle
Debtor + inventory − payable days
4955585257
Working capital days-2,411-147-417-640-1,851
ROCE %
Return on capital employed
7.0%6.0%4.0%3.0%
Trends

The shape of the business over time (annual) — read the direction, not the single print.

Revenue (₹ cr)
FY2022171FY2023331FY2024392FY2025509FY2026719
Net profit (₹ cr)
FY202227.0FY2023-12.0FY202440.0FY202536.0FY202640.0

Annual Profit & Loss ₹ cr

LineFY2022FY2023FY2024FY2025FY2026
Revenue from operations171331392509719
Other income1931336184
Depreciation44110122166237
Finance cost84198191264400
Profit before tax37-10585555
Net profit (owners)27-12403640
EPS (₹)19.72-8.7315.460.750.83

Exceptional items, total income and EBITDA are read from the filed statements.

Quarterly Financials ₹ cr

MetricJun 2025Mar 2026Jun 2026
Revenue161213291
Other Income213133
Expenses233030
Depreciation506775
Finance cost79119176
Profit before tax292844
Net Profit222233
EPS0.440.440.68

Balance Sheet ₹ cr, annual

ItemFY2022FY2023FY2024FY2025FY2026
Equity Capital141426489489
Reserves7787691,7062,8712,935
Borrowings1,7802,2942,8945,97113,761
Net block2,0252,9033,4434,5997,460
CWIP659194132,0197,373
Investments32082132160
Total Assets3,0713,2054,97510,33119,500

Cash Flow ₹ cr

LineFY2022FY2023FY2024FY2025FY2026
Cash from operations142255322365470
Cash from investing-1,448-453-1,579-4,183-6,510
Cash from financing1,3192121,2314,0716,866
Free cash flow-1,083-360-506-2,205-6,162
Net change in cash1313-25253826

Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.

Disclosure & evidencewhat the filings actually show

These are coverage counts, not ratings. Each one asks a fixed set of questions of the filings and reports how many the company answered. A company that discloses nothing counts nothing here — that is a statement about the disclosure, not about the business.

Capital discipline

1 of 4 disclosed weighted 3 of 10
What was looked for
  • Profit converts to cash — 11.86× over 5 years
  • Free cash flow not persistently negative — 5 of 5 years negative
  • Capital converts into revenue — capital +408% vs revenue +117%
  • Interest comfortably covered — 1.14×

Others in Power Generation/Distribution

The same read, applied to the companies this one competes with.

DISCLAIMER: FinMinutes is a financial data and analytics platform, not a registered investment adviser. Everything here is for educational and informational purposes. Forensic interpretations are computed from disclosed data and are not recommendations. Do your own due diligence.
Chat on WhatsApp