Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 July, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 500084 | NSE: CESC

Fundamental Analysis of CESC Ltd

Basic Stock Data of CESC Ltd

Last Updated: July 6, 2024, 12:17 pm

Market Cap 22,272 Cr.
Current Price 168
High / Low171/74.1
Stock P/E16.2
Book Value 86.3
Dividend Yield2.68 %
ROCE11.2 %
ROE12.3 %
Face Value 1.00
PEG Ratio7.49

Competitors of CESC Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Reliance Power Ltd 11,661 Cr. 29.034.4/14.8 28.90.00 %1.43 %19.0 % 10.0
NTPC Ltd 3,68,279 Cr. 380395/18517.7 1661.91 %10.4 %13.5 % 10.0
Karma Energy Ltd 81.9 Cr. 70.8106/40.3683 33.20.00 %0.21 %0.31 % 10.0
Adani Power Ltd 2,73,418 Cr. 709897/23613.1 1120.00 %32.2 %57.1 % 10.0
Reliance Infrastructure Ltd 7,889 Cr. 199308/135 2210.00 %6.99 %12.6 % 10.0
Industry Average75,930.22 Cr339.2489.6697.290.67%8.99%10.61%8.58

CESC Ltd Quarterly Results

Month

CESC Ltd Quarterly Chart

CESC Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales5,8927,55710,11111,06712,1248,36310,27510,66412,15911,63212,54414,24615,008
Expenses4,8496,2448,4139,0888,8395,5107,2357,7388,9028,3389,50911,97212,779
Operating Profit1,0431,3131,6981,9793,2852,8543,0402,9263,2573,2933,0352,2742,229
OPM %18%17%17%18%27%34%30%27%27%28%24%16%15%
Other Income1012101771531164754541,1638426651,0131,5841,910
Interest4105016451,0451,5931,4821,4111,4321,4841,3401,2481,2411,198
Depreciation3403654715897667157517648488678858781,127
Profit before tax3946577584981,0421,1311,3311,8931,7681,7521,9151,7391,814
Tax %38%27%24%40%30%28%27%37%26%22%27%20%
Net Profit2444815732997298109751,1981,3091,3631,4041,3971,477
EPS in Rs1.973.683.941.504.515.216.888.939.5610.0410.2510.1310.64
Dividend Payout %26%19%20%60%22%19%18%20%21%45%44%45%

CESC Ltd Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)97.13%19.13%-47.82%143.81%11.11%20.37%22.87%9.27%4.13%3.01%-0.50%
Change in YoY Net Profit Growth (%)0.00%-78.00%-66.95%191.63%-132.70%9.26%2.50%-13.61%-5.14%-1.12%-3.51%

CESC Ltd Growth

Compounded Sales Growth
10 Years:4%
5 Years:7%
3 Years:10%
TTM:7%
Compounded Profit Growth
10 Years:11%
5 Years:3%
3 Years:1%
TTM:6%
Stock Price CAGR
10 Years:12%
5 Years:15%
3 Years:25%
1 Year:108%
Return on Equity
10 Years:11%
5 Years:13%
3 Years:13%
Last Year:12%

Last Updated: June 15, 2024, 4:47 pm

CESC Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital126126126133133133133133133133133133133
Reserves4,7175,0185,5095,89610,47010,4898,2878,8419,2789,74010,26310,77711,367
Borrowings5,7879,66111,91614,20214,87715,59914,57814,47913,99114,27714,96114,26313,997
Other Liabilities4,1586,4867,3967,62910,94711,2489,98810,01712,05511,71212,13612,53912,730
Total Liabilities14,78721,29024,94827,86036,42837,47032,98633,47035,45735,86237,49337,71238,227
Fixed Assets8,27010,91314,51120,86926,50026,62623,85423,64924,73924,19723,21622,82622,006
CWIP2,4545,1105,312410505392217161168134102140235
Investments1762121066701,0021,1101,1741,18518030846077196
Other Assets3,8875,0565,0195,9128,4209,3437,7428,47410,37111,22213,71614,66915,790
Total Assets14,78721,29024,94827,86036,42837,47032,98633,47035,45735,86237,49337,71238,227

CESC Ltd Reserves and Borrowings Chart

CESC Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 9111,8142,2518892,4802,6552,4692,2943,4082,8062,4991,978
Cash from Investing Activity -2,133-3,764-3,180-2,381-1,220-1,493-1,606-686-466-1,489-575-545
Cash from Financing Activity 1,3361,9248221,331-1,181-760-1,485-1,737-2,219-1,739-611-2,457
Net Cash Flow114-27-107-16180402-623-130723-4231,313-1,024

CESC Ltd Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-4.00-8.00-10.00-13.00-11.00-13.00-11.00-12.00-10.00-11.00-11.00-12.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

CESC Ltd Free Cash Flow Chart

CESC Ltd Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days785556436855605573615654
Inventory Days
Days Payable
Cash Conversion Cycle785556436855605573615654
Working Capital Days-6-53-34-32-19-24-27-4734262715
ROCE %8%8%8%12%10%11%14%14%13%13%11%

CESC Ltd Financial Efficiency Indicators Chart

CESC Ltd Share Holding Pattern

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Promoters49.92%49.92%49.92%52.11%52.11%52.11%52.11%52.11%52.11%52.11%52.11%52.11%
FIIs14.89%14.70%13.37%12.95%13.47%13.80%13.92%13.27%12.71%12.18%12.20%13.14%
DIIs25.69%23.84%23.58%23.00%22.06%20.99%21.35%22.03%22.00%21.75%21.04%20.06%
Government0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.02%0.01%0.01%0.01%0.01%
Public9.49%11.53%13.12%11.93%12.35%13.09%12.61%12.57%13.15%13.92%14.63%14.68%
No. of Shareholders64,16384,0551,03,8891,76,1022,54,9412,96,4852,91,4532,87,9172,90,4953,07,7943,10,9873,12,839

CESC Ltd Shareholding Pattern Chart

No. of CESC Ltd Shareholders

CESC Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Balanced Advantage Fund34,000,0001.77486.546,868,5922024-07-05395.01%
HDFC Balanced Advantage Fund - Regular Plan22,002,5180.41314.866,868,5922024-07-05220.34%
SBI Contra Fund21,853,4301.33312.726,868,5922024-07-05218.16%
SBI Flexi Cap Fund20,279,4071.44290.26,868,5922024-07-05195.25%
HDFC Dividend Yield Fund9,000,0002.82128.796,868,5922024-07-0531.03%
UTI Value Fund9,000,0001.52128.796,868,5922024-07-0531.03%
UTI Mid Cap Fund6,868,5920.9898.296,868,5922024-07-050%
Aditya Birla Sun Life Flexi Cap Fund6,545,1900.4893.666,868,5922024-07-05-4.71%
Nippon India Multi Cap Fund5,000,0000.2871.556,868,5922024-07-05-27.2%
ICICI Prudential Value Discovery Fund4,897,8610.1870.096,868,5922024-07-05-28.69%

CESC Ltd ROCE Trend

CESC Ltd EPS Trend

CESC Ltd Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.0010.0010.00
Basic EPS (Rs.)10.3810.1310.25100.4098.24
Diluted EPS (Rs.)10.3810.1310.25100.4098.24
Cash EPS (Rs.)20.0317.0817.18167.35151.47
Book Value[Excl.RevalReserv]/Share (Rs.)90.1185.4981.30770.84729.11
Book Value[Incl.RevalReserv]/Share (Rs.)90.1185.4981.30770.84729.11
Revenue From Operations / Share (Rs.)114.98106.9494.16873.64826.80
PBDIT / Share (Rs.)31.0818.4523.96256.73230.85
PBIT / Share (Rs.)21.9311.8617.32191.68172.19
PBT / Share (Rs.)12.6513.0514.38131.48120.05
Net Profit / Share (Rs.)10.8810.4910.54102.3092.82
NP After MI And SOA / Share (Rs.)10.3510.0810.1999.9097.74
PBDIT Margin (%)27.0317.2525.4529.3827.92
PBIT Margin (%)19.0711.0918.3921.9420.82
PBT Margin (%)11.0012.2015.2715.0414.51
Net Profit Margin (%)9.469.8011.1911.7011.22
NP After MI And SOA Margin (%)8.999.4210.8211.4311.82
Return on Networth / Equity (%)12.0212.3013.0613.4813.52
Return on Capital Employeed (%)9.655.578.059.018.77
Return On Assets (%)3.703.563.623.713.78
Long Term Debt / Equity (X)0.941.061.201.311.18
Total Debt / Equity (X)1.251.471.601.461.43
Asset Turnover Ratio (%)0.400.240.220.220.25
Current Ratio (X)2.031.511.531.471.18
Quick Ratio (X)1.911.411.461.391.09
Inventory Turnover Ratio (X)11.340.000.000.000.00
Dividend Payout Ratio (NP) (%)0.0044.4243.9244.8120.36
Dividend Payout Ratio (CP) (%)0.0026.8626.5927.1412.72
Earning Retention Ratio (%)0.0055.5856.0855.1979.64
Cash Earning Retention Ratio (%)0.0073.1473.4172.8687.28
Interest Coverage Ratio (X)3.352.202.832.792.27
Interest Coverage Ratio (Post Tax) (X)2.171.111.591.771.42
Enterprise Value (Cr.)28338.2022823.2223895.5520901.2217550.45
EV / Net Operating Revenue (X)1.851.601.901.801.59
EV / EBITDA (X)6.859.297.486.115.71
MarketCap / Net Operating Revenue (X)1.060.620.800.670.49
Retention Ratios (%)0.0055.5756.0755.1879.63
Price / BV (X)1.410.810.970.800.56
Price / Net Operating Revenue (X)1.060.620.800.670.49
EarningsYield0.080.150.130.160.23

CESC Ltd Profitability Ratios (%)

CESC Ltd Liquidity Ratios

CESC Ltd Liquidity Ratios (%)

CESC Ltd Interest Coverage Ratios (%)

CESC Ltd Valuation Ratios

Fair Value

Fair Value: 176.57

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 5.10% compared to the current price 168

Intrinsic Value: 180.39

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 7.38% compared to the current price ₹168

Last 5 Year EPS CAGR: 2.16%

*Investments are subject to market risks

Strength and Weakness of CESC Ltd Stock

StrengthWeakness
  1. The stock has a low average Working Capital Days of -11.67, which is a positive sign.
  2. The company has shown consistent growth in sales (10.54 cr) and profit (178.15 cr) over the years.
  1. The stock has a low average ROCE of 10.17%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 59.50, which may not be favorable.
  3. The company has higher borrowings (13,276.00) compared to reserves (8,511.69), which may suggest financial risk.

Should I Buy CESC Ltd Share Now?

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in CESC Ltd:
    1. Net Profit Margin: 9.46%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 9.65% (Industry Average ROCE: 8.48%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 12.02% (Industry Average ROE: 6.37%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.17
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.91
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 16.2 (Industry average Stock P/E: 87.3)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. ✗ Total Debt / Equity: 1.25
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - CESC Ltd

CESC Ltd. is a Public Limited Listed company incorporated on 28/03/1978 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L31901WB1978PLC031411 and registration number is 031411. Currently Company is involved in the business activities of Electric power generation by coal based thermal power plants. Company’s Total Operating Revenue is Rs. 7293.86 Cr. and Equity Capital is Rs. 133.22 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Power - Generation/DistributionCESC House, Kolkata West Bengal 700001secretarial@rpsg.in
https://www.cesc.co.in
Management
NamePosition Held
Dr. Sanjiv GoenkaChairman
Mr. Shashwat GoenkaVice Chairman
Mr. Rabi ChowdhuryManaging Director
Mr. Debasish BanerjeeManaging Director
Ms. Rekha SethiDirector
Mr. Pratip ChaudhuriDirector
Mr. Sunil MitraDirector
Mr. Pradip Kumar KaitanDirector
Mr. Chandra Kumar DhanukaDirector
Mr. Debanjan MandalDirector

FAQ

What is the latest fair value of CESC Ltd?

The latest fair value of CESC Ltd is ₹176.57.

What is the Market Cap of CESC Ltd?

The Market Cap of CESC Ltd is 22,272 Cr..

What is the current Stock Price of CESC Ltd as on 06 July 2024?

The current stock price of CESC Ltd as on 06 July 2024 is 168.

What is the High / Low of CESC Ltd stocks in FY 2024?

In FY 2024, the High / Low of CESC Ltd stocks is 171/74.1.

What is the Stock P/E of CESC Ltd?

The Stock P/E of CESC Ltd is 16.2.

What is the Book Value of CESC Ltd?

The Book Value of CESC Ltd is 86.3.

What is the Dividend Yield of CESC Ltd?

The Dividend Yield of CESC Ltd is 2.68 %.

What is the ROCE of CESC Ltd?

The ROCE of CESC Ltd is 11.2 %.

What is the ROE of CESC Ltd?

The ROE of CESC Ltd is 12.3 %.

What is the Face Value of CESC Ltd?

The Face Value of CESC Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in CESC Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE