Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Energy Development Company Ltd

ENERGYDEV
NSE
17.28
0.86%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Energy Development Company Ltd

ENERGYDEV
NSE
17.28
0.86%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
82Cr
Close
Close Price
17.28
Industry
Industry
Power Generation & Supply
PE
Price To Earnings
PS
Price To Sales
1.83
Revenue
Revenue
45Cr
Rev Gr TTM
Revenue Growth TTM
32.56%
PAT Gr TTM
PAT Growth TTM
-82.17%
Peer Comparison
How does ENERGYDEV stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ENERGYDEV
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
46119471583102111
Growth YoY
Revenue Growth YoY%
-29.0-22.6-33.9-4.811.015.936.8-12.1-28.451.836.938.0
Expenses
ExpensesCr
433353446455
Operating Profit
Operating ProfitCr
-1386-14114-36156
OPM
OPM%
-21.153.270.369.4-25.459.372.851.9-109.260.074.455.3
Other Income
Other IncomeCr
1000100-761000
Interest Expense
Interest ExpenseCr
133322222223
Depreciation
DepreciationCr
333333333322
PBT
PBTCr
-4-231-5-16-77-72112
Tax
TaxCr
2000100020010
PAT
PATCr
-5-232-507-76-272111
Growth YoY
PAT Growth YoY%
-75.9-398.1-61.832.32.371.4122.8-4,757.9-424.7458.761.4101.7
NPM
NPM%
-148.2-27.526.617.9-130.5-6.843.4-946.6-956.416.051.211.7
EPS
EPS
-1.1-0.30.60.3-1.1-0.11.4-16.1-5.70.32.20.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
38149115603530314337303345
Growth
Revenue Growth%
-22.5291.7-22.8-48.1-41.7-14.34.537.4-12.9-19.99.237.1
Expenses
ExpensesCr
11134107402018151213141720
Operating Profit
Operating ProfitCr
27159201512173125161625
OPM
OPM%
71.910.37.633.444.141.453.371.266.254.149.254.8
Other Income
Other IncomeCr
81382422352-742
Interest Expense
Interest ExpenseCr
372030212018191514101010
Depreciation
DepreciationCr
12111112111010101010109
PBT
PBTCr
-13-155-10-12-14-1085-2-787
Tax
TaxCr
1113-5-10-4-2101921
PAT
PATCr
-14-154-13-7-4-6104-2-97-13
Growth
PAT Growth%
-35.5-8.4126.3-429.746.236.6-41.3251.1-55.9-151.4-4,386.186.2
NPM
NPM%
-36.5-10.13.4-21.9-20.2-14.9-20.222.211.3-7.2-296.9-29.9
EPS
EPS
-6.3-4.30.8-2.5-1.5-0.9-1.31.50.9-0.5-20.5-2.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
284848484848484848484848
Reserves
ReservesCr
771027561534742525654-44-31
Current Liabilities
Current LiabilitiesCr
3283128968897103161165166109106
Non Current Liabilities
Non Current LiabilitiesCr
3552791521601631591609994908582
Total Liabilities
Total LiabilitiesCr
491512403362347346346353356350192198
Current Assets
Current AssetsCr
24501181081031021101261301273546
Non Current Assets
Non Current AssetsCr
467462284253244244236227226223156151
Total Assets
Total AssetsCr
491512403362347346346353356350192198

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
231061715181528191022
Investing Cash Flow
Investing Cash FlowCr
-14-26-59-2-2-4-11-5-1-3
Financing Cash Flow
Financing Cash FlowCr
-816-4-22-19-15-11-15-13-13-21
Net Cash Flow
Net Cash FlowCr
21-34-52031-4-2
Free Cash Flow
Free Cash FlowCr
2-122515181528191017
CFO To PAT
CFO To PAT%
-167.0-69.3142.4-127.3-216.9-405.6-242.3294.4450.6-475.2-22.6
CFO To EBITDA
CFO To EBITDA%
84.867.964.883.499.3146.491.891.876.663.5136.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
43328156853221421007410579
Price To Earnings
Price To Earnings
0.00.033.40.00.00.00.010.417.60.00.0
Price To Sales
Price To Sales
1.12.21.41.40.90.71.42.32.03.52.4
Price To Book
Price To Book
0.42.21.30.80.30.20.51.00.71.019.9
EV To EBITDA
EV To EBITDA
6.228.835.211.912.514.012.17.98.614.813.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
86.859.926.459.998.594.898.199.2100.0100.0100.0
OPM
OPM%
71.910.37.633.444.141.453.371.266.254.149.2
NPM
NPM%
-36.5-10.13.4-21.9-20.2-14.9-20.222.211.3-7.2-296.9
ROCE
ROCE%
9.71.912.63.83.11.63.48.87.33.0-45.5
ROE
ROE%
-13.3-10.13.2-12.1-7.0-4.8-7.19.64.1-2.1-2,451.1
ROA
ROA%
-2.8-3.01.0-3.6-2.0-1.3-1.82.71.2-0.6-50.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Energy Development Company Limited (**EDCL**) is an Indian renewable energy utility specializing in the development, operation, and maintenance of hydroelectric and wind power projects. While the company maintains a core portfolio of operational assets in Southern India, its current profile is defined by a transition away from legacy trading and infrastructure contracting toward a pure-play renewable energy focus, amid significant regulatory and financial restructuring. --- ### **Operational Portfolio & Asset Base** EDCL manages a total operational capacity of **40 MW**. The portfolio is characterized by high seasonality, with generation peaks aligned with monsoon and wind cycles. #### **1. Hydroelectric Assets (Core Generation)** * **Harangi Hydro Electric Project (Karnataka):** Two units of **9 MW** and **6 MW** owned directly by the standalone entity. * **Karikkayam Hydro Project (Kerala):** A **15 MW** (alternatively cited as **10.5 MW** in specific project filings) facility operated via the subsidiary **Ayyappa Hydro Power Ltd**. * **Ullunkal Hydro Project (Kerala):** A **7 MW** facility operated via the subsidiary **EDCL Power Projects Ltd**. * **Tariff Structure:** Power is sold to State Electricity Boards (notably **KSEB** in Kerala) under long-term Power Purchase Agreements (**PPAs**). The Kerala projects currently operate under a provisional tariff of **₹4.16 per unit**, pending final cost determination by the **KSERC**. #### **2. Wind Energy Assets** * **Hassan (Karnataka):** **1.5 MW** capacity. * **Chitradurga (Karnataka):** **1.5 MW** capacity. #### **3. Project Pipeline** * **Balighat Small Hydro (Uttarakhand):** A **5.5 MW** project with an approved **Detailed Project Report (DPR)**, currently under execution via **Sarju Valley Hydel Projects Company Private Limited**. --- ### **Segmented Business Model** | Segment | Primary Activities | Revenue Status (FY24-25) | | :--- | :--- | :--- | | **Generating Division** | Sale of bulk power from Hydro and Wind assets to State Boards or the **Indian Energy Exchange (IEX)**. | **₹11.5 Crore** (FY25) vs **₹9.54 Crore** (FY24). | | **Contract Division** | Infrastructure consultancy and construction (bridges/hydro) via MOUs with **PWD Tripura**. | **Nil** revenue; segment currently inactive. | | **Trading Division** | Trading of power equipment, metals, and renewable products. | **Nil** revenue; managing legacy receivables. | --- ### **Financial Performance & Capital Structure** The company’s financials have recently shifted into a net loss position due to massive one-time impairment charges related to project terminations and legacy assets. #### **Key Financial Metrics (Consolidated)** * **Total Income:** Increased to **₹14.27 Crore** (H1 FY25) from **₹11.50 Crore** (Full Year FY25). * **Net Profit/Loss:** Reported a loss of **₹21.94 Crore** in FY25, primarily due to **₹76.15 Crore** in exceptional provisions. * **Total Equity:** Stood at **₹140.40 Crore** as of September 2025, a significant decline from **₹262.13 Crore** in FY24. #### **Debt Profile** * **IREDA Term Loan:** A **₹95 Crore** original sanction with **₹63.9 Crore** outstanding as of March 2025. * **Repayment:** 10-year, 6-month tenure with quarterly installments commencing **June 2025**. * **Interest Rates:** The effective rate rose from **9.80%** to **10.35%** in 2025. * **Preference Shares:** The capital structure includes **1.10 Crore 8%** and **22.04 Lakh 10%** non-cumulative redeemable preference shares. --- ### **Strategic Impairments & Legacy Clean-up** EDCL is currently undergoing a "balance sheet cleaning" phase, recognizing losses on stalled or terminated projects: * **Arunachal Pradesh Exit:** Following the termination of Memorandums of Agreement (MOAs) by the State Government, EDCL fully impaired its **₹12.29 Crore** investment (a **24%** stake in **660 MW** projects). * **Subsidiary Write-offs:** A provision of **₹1.23 Crore** was made for **EDCL Arunachal Hydro Project Pvt Ltd**, covering the total value of equity and loans. * **Doubtful Receivables:** The company carries **₹26.92 Crore** in legacy trade receivables from its defunct trading division, which have remained outstanding for a "considerable period." --- ### **Critical Risk Factors & Audit Qualifications** #### **1. Regulatory & Legal Risks** * **Tax Litigation:** The Group faces massive income tax demands totaling **₹188.17 Crore** for Assessment Years **2011-12 to 2020-21**. While currently stayed, the company has deposited **₹12.35 Crore** under protest. * **Audit Qualifications:** Statutory auditors have issued **Adverse/Modified Opinions** regarding: * Non-provisioning of **₹56 Crore** impairment in two wholly-owned subsidiaries. * Non-consolidation of subsidiaries (**Eastern Ramganga** and **Sarju Valley**) since **March 2023** due to missing records. * Uncertainty over **₹49.95 Crore** in sale consideration from the Arunachal Pradesh undertaking. #### **2. Operational & Execution Risks** * **Hydrological Dependency:** Revenue is entirely dependent on rainfall and wind patterns; poor monsoons directly impact the ability to service debt. * **Stalled CWIP:** **₹29.71 Crore** is locked in Capital Work-in-Progress for Uttarakhand projects that have shown no progress for several years. * **Internal Controls:** Auditors identified material weaknesses in evaluating counterparty creditworthiness and a lack of segregation of duties in loan disbursements. #### **3. Market & Liquidity Risks** * **Liquidity:** The company relies on monitoring cash flows to meet obligations, as a significant portion of current assets is tied up in doubtful receivables. * **Forex Exposure:** Maintains small unhedged exposures including payables of **€0.81 Lakh** and **$0.17 Lakh**. --- ### **Governance & Leadership** To navigate the current restructuring and legal challenges, the company has focused on management stability: * **Executive Leadership:** **Mr. Satyendra Pal Singh** was re-appointed as **Executive Director** (effective **January 2025**) to lead legal, secretarial, and management functions. * **Corporate Structure:** As of March 2025, the group consists of **5 subsidiaries** and **1 associate**, though several associate entities (e.g., **Arunachal Hydro Power Limited**) have been **struck off** by the Ministry of Corporate Affairs.