Sterling and Wilson Renewable Energy Limited
NSE:SWSOLAR.NS
552.15 (INR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q1 | 2017 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,689 | -3,391.9 | 3,391.9 | -989.7 | 552.3 | -479 | 479 | -4,787 | 4,276.5 | -5,040.4 | 4,575.1 | -4,277.6 | 3,811.2 | -2,909.5 | 2,198.2 | -5,174.8 | 4,237.5 | -4,674.89 | 4,632.79 | -4,542.17 | 4,106.23 | -4,209.39 | 4,207.7 | 2,301.15 | -956.25 | 954.66 |
Short Term Investments
| 15,829.7 | 6,783.8 | 13,134.9 | 1,979.4 | 17,619.1 | 958 | 13,080 | 9,574 | 11,152.7 | 10,080.8 | 8,076.3 | 8,555.2 | 6,689.2 | 5,819 | 2,790.2 | 10,349.6 | 4,124 | 9,349.78 | 42.1 | 9,084.34 | 3,961.77 | 8,418.78 | 1.69 | 1.69 | 1,912.5 | 1.59 |
Cash and Short Term Investments
| 19,518.7 | 3,391.9 | 3,391.9 | 989.7 | 18,171.4 | 479 | 13,559 | 4,787 | 15,429.2 | 5,040.4 | 4,575.1 | 4,277.6 | 10,500.4 | 2,909.5 | 2,198.2 | 5,174.8 | 8,361.5 | 4,674.89 | 4,674.89 | 4,542.17 | 8,068 | 4,209.39 | 4,209.39 | 2,302.84 | 956.25 | 956.25 |
Net Receivables
| 9,261.9 | 0 | 8,337.5 | 0 | 6,914.5 | 0 | 7,978.4 | 0 | 7,702.4 | 0 | 28,456.3 | 0 | 12,805.3 | 0 | 20,352.5 | 0 | 21,972.1 | 0 | 25,375.4 | 0 | 42,323.61 | 0 | 46,222.92 | 20,179.09 | 0 | 31,564.45 |
Inventory
| 40.9 | 0 | 11.4 | 0 | 12.5 | 0 | 15.7 | 0 | 41.1 | 0 | 39 | 0 | 49.9 | 0 | 30.9 | 0 | 515.8 | 0 | 145.1 | 0 | 170.16 | 0 | 131.47 | 2,682.63 | 0 | 5,243.42 |
Other Current Assets
| 27,544.2 | 0 | 29,468.2 | 0 | 13,033 | 0 | 8,183.7 | 0 | 9,394.9 | 0 | 0.1 | 0 | 8,442.9 | 0 | 12,269.1 | 0 | 10,949 | 0 | 44,616.46 | 0 | 6,770.61 | 0 | 2,683.1 | 22,127.98 | 0 | 11,024.05 |
Total Current Assets
| 47,103.8 | 3,391.9 | 41,209 | 989.7 | 38,131.4 | 479 | 29,736.8 | 4,787 | 32,567.6 | 5,040.4 | 33,070.5 | 4,277.6 | 31,798.5 | 2,909.5 | 34,850.7 | 5,174.8 | 41,798.4 | 4,674.89 | 49,436.45 | 4,542.17 | 57,332.38 | 4,209.39 | 53,246.88 | 47,292.54 | 956.25 | 48,788.17 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 437.9 | 0 | 514.1 | 0 | 583.4 | 0 | 384.5 | 0 | 405.6 | 0 | 352.7 | 0 | 367.3 | 0 | 380.3 | 0 | 486.1 | 0 | 429.64 | 0 | 346.47 | 0 | 265.41 | 261.48 | 0 | 230.89 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 33.57 | 0 | 31.65 | 0 | 31.15 | 34.73 | 0 | 0 |
Intangible Assets
| 43.2 | 0 | 48 | 0 | 53.3 | 0 | 58.7 | 0 | 64.2 | 0 | 73.1 | 0 | 75.2 | 0 | 87 | 0 | 25.1 | 0 | 27.51 | 0 | 17.11 | 0 | 18.33 | 15.37 | 0 | 10.36 |
Goodwill and Intangible Assets
| 43.2 | 0 | 48 | 0 | 53.3 | 0 | 58.7 | 0 | 64.2 | 0 | 73.1 | 0 | 75.2 | 0 | 87 | 0 | 58.1 | 0 | 61.08 | 0 | 48.76 | 0 | 49.48 | 50.1 | 0 | 10.36 |
Long Term Investments
| 174.8 | 0 | 300.3 | 0 | -17,545.3 | 0 | -12,969.4 | 0 | -11,102.8 | 0 | -8,028.6 | 0 | -6,639.3 | 0 | -2,738.5 | 0 | 93.2 | 0 | 0 | 0 | 27.64 | 0 | 18.78 | 0 | 0 | 0 |
Tax Assets
| 521.1 | 0 | 639.4 | 0 | 965.4 | 0 | 981.1 | 0 | 994.6 | 0 | 1,008.8 | 0 | 968.3 | 0 | 1,205.8 | 0 | 544.7 | 0 | 363.69 | 0 | 251.47 | 0 | 321.23 | 0 | 0 | 0 |
Other Non-Current Assets
| 572.7 | -3,391.9 | 294.3 | -989.7 | 17,941 | -479 | 13,712 | -4,787 | 11,681.5 | -5,040.4 | 8,523.4 | -4,277.6 | 7,187.3 | -2,909.5 | 3,308.4 | -5,174.8 | 50.3 | -4,674.89 | 53.95 | -4,542.17 | 9.22 | -4,209.39 | 17.41 | 269.17 | -956.25 | 174.39 |
Total Non-Current Assets
| 1,749.7 | -3,391.9 | 1,796.1 | -989.7 | 1,997.8 | -479 | 2,166.9 | -4,787 | 2,043.1 | -5,040.4 | 1,929.4 | -4,277.6 | 1,958.8 | -2,909.5 | 2,243 | -5,174.8 | 1,232.4 | -4,674.89 | 908.36 | -4,542.17 | 683.56 | -4,209.39 | 672.31 | 580.75 | -956.25 | 415.64 |
Total Assets
| 48,853.5 | 0 | 43,005.1 | 0 | 40,129.2 | 0 | 31,903.7 | 0 | 34,610.7 | 0 | 34,999.9 | 0 | 33,757.3 | 0 | 37,093.7 | 0 | 43,030.8 | 0 | 50,344.81 | 0 | 58,015.94 | 0 | 53,919.19 | 47,873.29 | 0 | 49,203.81 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 15,444.7 | 0 | 15,078.2 | 0 | 13,264.7 | 0 | 6,499.6 | 0 | 13,542.2 | 0 | 14,028.6 | 0 | 16,678.5 | 0 | 18,567.3 | 0 | 14,269 | 0 | 22,211.37 | 0 | 18,411.3 | 0 | 19,125.49 | 16,684.86 | 0 | 37,397.94 |
Short Term Debt
| 3,740.1 | 0 | 2,381.2 | 0 | 21,853.3 | 0 | 13,185.2 | 0 | 8,803.2 | 0 | 4,382.6 | 0 | 6,749.9 | 0 | 4,699.2 | 0 | 9,494.2 | 0 | 12,272.43 | 0 | 22,596.29 | 0 | 22,277.74 | 18,380.22 | 0 | 1,841.35 |
Tax Payables
| 259.4 | 0 | 7.9 | 0 | 57.4 | 0 | 50.2 | 0 | 43.5 | 0 | 154.8 | 0 | 103.7 | 0 | 417.8 | 0 | 268.9 | 0 | 287.16 | 0 | 262.88 | 0 | 627.3 | 0 | 0 | 0 |
Deferred Revenue
| 324.8 | 0 | 7.9 | 0 | 1,138 | 0 | 1,289.7 | 0 | 1,221.8 | 0 | 2,772 | 0 | 2,437.4 | 0 | 417.8 | 0 | 2,696.5 | 0 | 287.16 | 0 | 3,436.58 | 0 | 627.3 | 0 | 0 | 0 |
Other Current Liabilities
| 14,309.1 | 0 | 12,988.1 | 0 | 7,458.9 | 0 | 6,028.9 | 0 | 3,041.7 | 0 | 4,424.3 | 0 | 3,165.8 | 0 | 6,479.3 | 0 | 5,935 | 0 | 4,643.73 | 0 | 3,718.56 | 0 | 3,427.32 | 7,318.45 | 0 | 7,970 |
Total Current Liabilities
| 33,818.7 | 0 | 30,455.4 | 0 | 43,714.9 | 0 | 27,003.4 | 0 | 26,608.9 | 0 | 25,607.5 | 0 | 29,031.6 | 0 | 30,163.6 | 0 | 32,394.7 | 0 | 39,414.69 | 0 | 48,162.73 | 0 | 45,457.85 | 42,383.53 | 0 | 47,209.29 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 4,987.9 | 0 | 2,462.1 | 0 | 344.8 | 0 | 7,110.9 | 0 | 4,475.3 | 0 | 79.5 | 0 | 85.9 | 0 | 91.1 | 0 | 62.9 | 0 | 67.95 | 0 | 8.86 | 0 | 0.02 | 0.02 | 0 | 0.02 |
Deferred Revenue Non-Current
| 0 | 0 | -0.2 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | -3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0.2 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 522.4 | -9,550.1 | 537.5 | 0 | 218.8 | 0 | 192.4 | 0 | 151.2 | 0 | 254.6 | 0 | 258.3 | 0 | 261.2 | 0 | 152.8 | 0 | 136.11 | 0 | 99.87 | 0 | 86.11 | 108.4 | 0 | 55.74 |
Total Non-Current Liabilities
| 5,510.3 | -9,550.1 | 2,999.6 | 0 | 563.6 | 0 | 7,303.3 | 0 | 4,626.5 | 0 | 334.1 | 0 | 344.2 | 0 | 352.3 | 0 | 215.7 | 0 | 204.06 | 0 | 108.73 | 0 | 86.13 | 108.42 | 0 | 55.76 |
Total Liabilities
| 39,329 | -9,550.1 | 33,455 | 0 | 44,278.5 | 0 | 34,306.7 | 0 | 31,235.4 | 0 | 25,941.6 | 0 | 29,375.8 | 0 | 30,515.9 | 0 | 32,610.4 | 0 | 39,618.75 | 0 | 48,271.46 | 0 | 45,543.98 | 42,491.95 | 0 | 47,265.05 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 1,562.9 | 0 | 0 | 0 | 1,831.9 | 0 | 0 | 0 | 2,572.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 233.4 | 0 | 233.2 | 0 | 189.7 | 0 | 189.7 | 0 | 189.7 | 0 | 189.7 | 0 | 160.4 | 0 | 160.4 | 0 | 160.4 | 0 | 160.36 | 0 | 160.36 | 0 | 160.36 | 160.36 | 0 | 160.36 |
Retained Earnings
| 0 | 0 | -13,880.1 | 0 | 0 | 0 | -11,748.8 | 0 | 0 | 0 | -61.4 | 0 | 0 | 0 | 9,019.2 | 0 | 0 | 0 | 11,977.55 | 0 | 0 | 0 | 10,065.99 | 7,104.73 | 0 | 3,674.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 9,691.7 | 9,458.5 | -3,997.1 | -4,186.8 | -2,250.8 | -1,562.9 | 3,500.3 | 3,310.6 | 9,167.6 | -1,831.9 | 4,422.3 | 4,261.9 | 6,618.8 | -2,572.9 | 10,594.9 | 10,434.5 | 10,809.64 | -266.34 | 9,796.3 | 9,635.94 | 8,410.06 | -182.14 | -1,865.38 | 1,965.91 | -1,869.05 |
Other Total Stockholders Equity
| 9,424.5 | -141.6 | 13,880.1 | -152.6 | 0 | -152.2 | 9,308.3 | -125 | 0 | -109.3 | 9,039.3 | -40.8 | 0 | -41 | -2,560.8 | -174.5 | 0 | -83.58 | -1,061.93 | -51.82 | 0 | -34.85 | -1,634.15 | -0 | -27.15 | -0 |
Total Shareholders Equity
| 9,657.9 | 9,550.1 | 9,691.7 | -4,149.7 | -3,997.1 | -2,403 | -2,250.8 | 3,375.3 | 3,500.3 | 9,058.3 | 9,167.6 | 4,381.5 | 4,422.3 | 6,577.8 | 6,618.8 | 10,420.4 | 10,594.9 | 10,726.06 | 10,809.64 | 9,744.48 | 9,796.3 | 8,375.21 | 8,410.06 | 5,399.71 | 1,938.76 | 1,965.91 |
Total Equity
| 9,524.5 | 9,550.1 | 9,550.1 | -4,149.7 | -4,149.3 | -2,403 | -2,403 | 3,375.3 | 3,375.3 | 9,058.3 | 9,058.3 | 4,381.5 | 4,381.5 | 6,577.8 | 6,577.8 | 10,420.4 | 10,420.4 | 10,726.06 | 10,726.06 | 9,744.48 | 9,744.48 | 8,375.21 | 8,375.21 | 5,381.34 | 1,938.76 | 1,938.76 |
Total Liabilities & Shareholders Equity
| 48,853.5 | 9,550.1 | 43,005.1 | -4,149.7 | 40,129.2 | -2,403 | 31,903.7 | 3,375.3 | 34,610.7 | 9,058.3 | 34,999.9 | 4,381.5 | 33,757.3 | 6,577.8 | 37,093.7 | 10,420.4 | 43,030.8 | 10,726.06 | 50,344.81 | 9,744.48 | 58,015.94 | 8,375.21 | 53,919.19 | 47,873.29 | 1,938.76 | 49,203.81 |