Login
Home
Charts
Search
Watchlist
Products

Energy Development Company Ltd

ENERGYDEV·NSE
14.54-0.21%Tue, 22 Sept '26 15:31

Energy Development Company Ltd

ENERGYDEV
NSE
14.54
-0.21%
|Tue, 22 Sept '26 15:31
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
69Cr
Close
Close Price
14.52
Industry
Industry
Power Generation & Supply
PE
Price To Earnings
PS
Price To Sales
1.63
Revenue
Revenue
42Cr
Rev Gr TTM
Revenue Growth TTM
16.65%
PAT Gr TTM
PAT Growth TTM
96.11%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
11947158310211146
Growth YoY
Revenue Growth YoY%
-33.9-4.811.015.936.8-12.1-28.451.836.938.047.9-38.4
Expenses
ExpensesCr
335344645544
Operating Profit
Operating ProfitCr
86-14114-3615602
OPM
OPM%
70.369.4-25.459.372.851.9-109.260.074.455.3-4.333.3
Other Income
Other IncomeCr
00100-761000-51
Interest Expense
Interest ExpenseCr
332222222332
Depreciation
DepreciationCr
333333332222
PBT
PBTCr
31-5-16-77-72112-11-2
Tax
TaxCr
0010002001030
PAT
PATCr
32-507-76-272111-14-2
Growth YoY
PAT Growth YoY%
-61.832.32.371.4122.8-4,757.9-424.7458.761.4101.749.0-209.7
NPM
NPM%
26.617.9-130.5-6.843.4-946.6-956.416.051.211.7-330.0-28.6
EPS
EPS
0.60.3-1.1-0.11.4-16.1-5.70.32.20.3-2.9-0.4
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
11947158310211146
Growth YoY
Revenue Growth YoY%
-33.9-4.811.015.936.8-12.1-28.451.836.938.047.9-38.4
Expenses
ExpensesCr
335344645544
Operating Profit
Operating ProfitCr
86-14114-3615602
OPM
OPM%
70.369.4-25.459.372.851.9-109.260.074.455.3-4.333.3
Other Income
Other IncomeCr
00100-761000-51
Interest Expense
Interest ExpenseCr
332222222332
Depreciation
DepreciationCr
333333332222
PBT
PBTCr
31-5-16-77-72112-11-2
Tax
TaxCr
0010002001030
PAT
PATCr
32-507-76-272111-14-2
Growth YoY
PAT Growth YoY%
-61.832.32.371.4122.8-4,757.9-424.7458.761.4101.749.0-209.7
NPM
NPM%
26.617.9-130.5-6.843.4-946.6-956.416.051.211.7-330.0-28.6
EPS
EPS
0.60.3-1.1-0.11.4-16.1-5.70.32.20.3-2.9-0.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
14911560353031433730334642
Growth
Revenue Growth%
291.7-22.8-48.1-41.7-14.34.537.4-12.9-19.99.241.216.6
Expenses
ExpensesCr
13410740201815121314171919
Operating Profit
Operating ProfitCr
15920151217312516162823
OPM
OPM%
10.37.633.444.141.453.371.266.254.149.259.555.5
Other Income
Other IncomeCr
1382422352-74-4-4
Interest Expense
Interest ExpenseCr
203021201819151410101010
Depreciation
DepreciationCr
1111121110101010101099
PBT
PBTCr
-155-10-12-14-1085-2-7841
Tax
TaxCr
113-5-10-4-2101944
PAT
PATCr
-154-13-7-4-6104-2-970-4
Growth
PAT Growth%
-8.4126.3-429.746.236.6-41.3251.1-55.9-151.4-4,386.199.896.1
NPM
NPM%
-10.13.4-21.9-20.2-14.9-20.222.211.3-7.2-296.9-0.5-8.7
EPS
EPS
-4.30.8-2.5-1.5-0.9-1.31.50.9-0.5-20.5-0.1-0.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
14911560353031433730334642
Growth
Revenue Growth%
291.7-22.8-48.1-41.7-14.34.537.4-12.9-19.99.241.216.6
Expenses
ExpensesCr
13410740201815121314171919
Operating Profit
Operating ProfitCr
15920151217312516162823
OPM
OPM%
10.37.633.444.141.453.371.266.254.149.259.555.5
Other Income
Other IncomeCr
1382422352-74-4-4
Interest Expense
Interest ExpenseCr
203021201819151410101010
Depreciation
DepreciationCr
1111121110101010101099
PBT
PBTCr
-155-10-12-14-1085-2-7841
Tax
TaxCr
113-5-10-4-2101944
PAT
PATCr
-154-13-7-4-6104-2-970-4
Growth
PAT Growth%
-8.4126.3-429.746.236.6-41.3251.1-55.9-151.4-4,386.199.896.1
NPM
NPM%
-10.13.4-21.9-20.2-14.9-20.222.211.3-7.2-296.9-0.5-8.7
EPS
EPS
-4.30.8-2.5-1.5-0.9-1.31.50.9-0.5-20.5-0.1-0.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4848484848484848484848
Reserves
ReservesCr
1027561534742525654-44-44
Current Liabilities
Current LiabilitiesCr
83128968897103161165166109103
Non Current Liabilities
Non Current LiabilitiesCr
2791521601631591609994908580
Total Liabilities
Total LiabilitiesCr
512403362347346346353356350192180
Current Assets
Current AssetsCr
501181081031021101261301273537
Non Current Assets
Non Current AssetsCr
462284253244244236227226223156144
Total Assets
Total AssetsCr
512403362347346346353356350192180
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4848484848484848484848
Reserves
ReservesCr
1027561534742525654-44-44
Current Liabilities
Current LiabilitiesCr
83128968897103161165166109103
Non Current Liabilities
Non Current LiabilitiesCr
2791521601631591609994908580
Total Liabilities
Total LiabilitiesCr
512403362347346346353356350192180
Current Assets
Current AssetsCr
501181081031021101261301273537
Non Current Assets
Non Current AssetsCr
462284253244244236227226223156144
Total Assets
Total AssetsCr
512403362347346346353356350192180

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
106171518152819102226
Investing Cash Flow
Investing Cash FlowCr
-26-59-2-2-4-11-5-1-31
Financing Cash Flow
Financing Cash FlowCr
16-4-22-19-15-11-15-13-13-21-21
Net Cash Flow
Net Cash FlowCr
1-34-52031-4-26
Free Cash Flow
Free Cash FlowCr
-12251518152819101726
CFO To PAT
CFO To PAT%
-69.3142.4-127.3-216.9-405.6-242.3294.4450.6-475.2-22.6-10,813.6
CFO To EBITDA
CFO To EBITDA%
67.964.883.499.3146.491.891.876.663.5136.495.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
106171518152819102226
Investing Cash Flow
Investing Cash FlowCr
-26-59-2-2-4-11-5-1-31
Financing Cash Flow
Financing Cash FlowCr
16-4-22-19-15-11-15-13-13-21-21
Net Cash Flow
Net Cash FlowCr
1-34-52031-4-26
Free Cash Flow
Free Cash FlowCr
-12251518152819101726
CFO To PAT
CFO To PAT%
-69.3142.4-127.3-216.9-405.6-242.3294.4450.6-475.2-22.6-10,813.6
CFO To EBITDA
CFO To EBITDA%
67.964.883.499.3146.491.891.876.663.5136.495.3

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3281568532214210074105796369
Price To Earnings
Price To Earnings
33.410.417.6
Price To Sales
Price To Sales
2.21.41.40.90.71.42.32.03.52.41.41.6
Price To Book
Price To Book
2.21.30.80.30.20.51.00.71.019.916.217.7
EV To EBITDA
EV To EBITDA
28.835.211.912.514.012.17.98.614.813.06.56.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
19.221.355.685.185.689.395.191.092.288.985.585.5
OPM
OPM%
10.37.633.444.141.453.371.266.254.149.259.555.5
NPM
NPM%
-10.13.4-21.9-20.2-14.9-20.222.211.3-7.2-296.9-0.5-8.7
ROCE
ROCE%
1.912.63.83.11.63.48.87.33.0-45.510.110.1
ROE
ROE%
-10.13.2-12.1-7.0-4.8-7.19.64.1-2.1-2,451.1-6.2-6.2
ROA
ROA%
-3.01.0-3.6-2.0-1.3-1.82.71.2-0.6-50.8-0.1-0.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3281568532214210074105796369
Price To Earnings
Price To Earnings
33.410.417.6
Price To Sales
Price To Sales
2.21.41.40.90.71.42.32.03.52.41.41.6
Price To Book
Price To Book
2.21.30.80.30.20.51.00.71.019.916.217.7
EV To EBITDA
EV To EBITDA
28.835.211.912.514.012.17.98.614.813.06.56.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
19.221.355.685.185.689.395.191.092.288.985.585.5
OPM
OPM%
10.37.633.444.141.453.371.266.254.149.259.555.5
NPM
NPM%
-10.13.4-21.9-20.2-14.9-20.222.211.3-7.2-296.9-0.5-8.7
ROCE
ROCE%
1.912.63.83.11.63.48.87.33.0-45.510.110.1
ROE
ROE%
-10.13.2-12.1-7.0-4.8-7.19.64.1-2.1-2,451.1-6.2-6.2
ROA
ROA%
-3.01.0-3.6-2.0-1.3-1.82.71.2-0.6-50.8-0.1-0.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Energy Development Company Ltd is a small-hydro specialist that owns and operates power plants in remote, water-rich terrain - it generates bulk electricity, sells it to state utilities, and collects payments under long-term contracts, making it more a collection of miniature dams with steady offtake than a volatile energy trader. The company was incorporated in 1995 in Karnataka and built around the conviction that sub-25 MW hydro projects are “normally economically viable” when executed by a team that knows how to work in logistically difficult country. A defining move came in 2015, when it sold 76% of a roughly 660 MW pipeline of large hydel projects in the Northeast and Uttarakhand to a strategic investor, shrinking itself into a focused owner-operator of commissioned small-hydro and wind assets with a handful of development-stage subsidiaries still on the books. # Business segments Three engines, only one of which is running - a hydro-and-wind generation core that produces nearly all the revenue, a construction division that has been largely idle, and a trading desk that has been dormant for over five years. ## 1. Power generation: the company’s economic core **A fleet of seven small hydro and wind plants in Karnataka and Kerala sells almost every unit of electricity under long-term purchase agreements with state utilities - hydrology sets the output, but the contracts set the price.** - **Owned plants, not just paper** - the company directly owns four plants in Karnataka: two hydro units at Harangi (9 MW and 6 MW), a 1.5 MW wind mill at Hassan, and a 1.5 MW wind mill at Chitradurga, giving it 18 MW of company-owned capacity that produced about 28 million units in FY25. - **Two Kerala subsidiaries double the fleet** - wholly-owned Ayyappa Hydro Power runs the 15 MW Karikkayam project and EDCL Power Projects runs the 7 MW Ullunkal project, together adding 22 MW of hydro capacity that generated roughly 62 million units in FY25, all sold to the Kerala State Electricity Board under long-term PPAs. - **Long-term offtake removes the guesswork** - for every plant except Harangi-I, a PPA with a state utility locks in the sale and ensures timely payment; Harangi-I is the outlier, trading its output through a bilateral agreement with a licensed trader or on the Indian Energy Exchange. - **Paid within a fortnight of delivery** - revenue is recognised the moment electricity hits the grid, and the maximum credit period allowed to customers is 15 days, so the working-capital cycle is short. - **Assets built to last three decades** - hydro plant, machinery, buildings, hydraulic works, and transmission lines are depreciated over 30 years on a straight-line basis; windmills over 22 years, and the power-evacuation infrastructure has already been handed over to the Electricity Board to maintain. ## 2. Infrastructure contracting: a bridge-building sideline that has gone quiet **The division holds an MOU to build bridges and hydro projects for the Tripura government’s Public Works Department, but it recorded no revenue in either of the last two fiscal years.** - **Government contracts on a cost-plus-recognition basis** - revenue is booked progressively as costs are incurred relative to the total estimated project cost, and monthly running-account bills are submitted within 30 days of a completion certificate. - **A small order book waiting to convert** - as of FY24, the division carried a remaining performance obligation of about ₹93 lakhs, all expected to turn into revenue within one year, though none of it materialised in FY25. - **Materials risk sits with the company** - steel, cement, and other construction inputs are consumed by the division, and all duties and taxes - works contract tax, labour welfare cess, and GST - are borne by EDCL, not passed through. ## 3. Equipment and metals trading: a dormant licence **The trading division buys and sells electrical equipment and metals, but it has undertaken no activity at all for six consecutive fiscal years - from FY20 through FY25.** - **A credit model that has never been used** - the division’s stated terms allow customers 30 days to pay after vendor acceptance, and revenue would be recognised when the risks and rewards of ownership pass to the buyer, but no such transaction has occurred in the entire period covered by the filings. # Group structure and partners **The generation business is held through two material Kerala subsidiaries and a cluster of development-stage entities in Uttarakhand and Arunachal Pradesh, most of which have been financially inaccessible or struck off.** - **Two operating subsidiaries carry the Kerala capacity** - Ayyappa Hydro Power (100% owned, 15 MW Karikkayam) and EDCL Power Projects (100% owned, 7 MW Ullunkal) both sell exclusively to KSEB under long-term PPAs; Ayyappa’s shares are pledged to its lender and its net worth was fully eroded as of FY23. - **Three Uttarakhand projects are still on the drawing board** - Eastern Ramganga Valley Hydel Projects (51% subsidiary) holds approved detailed project reports and statutory clearances for the 6.5 MW Burthing and 5.0 MW Phuliabagar small-hydro projects, while Sarju Valley Hydel Projects (51% subsidiary) has an approved DPR for the 5.5 MW Balighat project. - **The Arunachal legacy is frozen** - the associate Arunachal Hydro Power Limited, in which EDCL retained 24% equity after the 2015 divestment, has been struck off by the Registrar of Companies for non-filing, four of its own subsidiaries have also been struck off, and audited financials for it and the Uttarakhand subsidiaries have not been available since FY23. - **The 2015 sale consideration is still outstanding** - the ₹4,994.52 lakhs due from the strategic investor for the Arunachal Pradesh undertaking remained unpaid as of March 2023, though the company considered it recoverable, and a separate loan of ₹5.89 crore to Arunachal Hydro Power was still unrecovered as of September 2025.

Documents — Energy Development Company Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/l4mrqldyiabavi8l2cif4nlr.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/p58q4hz7byd37qvxkczu1qh3.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/z3ot8q5xkg9yx9nmxyia92om.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/1y48n72cw7vrkotlzwfoaiqg.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/ba2m0lnbrfc0w0qja8oby43b.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/lic9tiearrxtpkjeiut33m6x.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/owbtvm0f0uxo1sy6qef7e9ba.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/yy4cxg3u7ybea2fe36y349yn.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/2m4o58737cthjltheosknn05.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/1x6iwc4vm4ew2we2riqh3so7.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/yk6ng9zm43gjv5bs1zn7wj62.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/3me9vpki54zpyejb70m3kg6m.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/6hx0xjh3qjdad07cx9qnwkst.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/nhjjk21zalf07p7zdagnu5mp.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/9liey2svc15g0ihweqoh3s4b.pdf