Energy Development Company (ENERGYDEV)₹14.94−1.39%Power Generation
In the Jun 2026 quarter (consolidated), Energy Development Company reported sales of ₹6.36 Cr, down 38.3% from Jun 2025, and net profit of −₹1.82 Cr, down 209.6% year on year. For the year to Mar 2026, sales were ₹46.36 Cr and net profit −₹0.25 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 11.06 | 9.21 | 3.95 | 6.80 | 15.14 | 8.09 | 2.83 | 10.31 | 20.71 | 11.16 | 4.18 | 6.36 |
| Expenses | 3.30 | 2.82 | 4.94 | 2.77 | 4.12 | 3.88 | 5.92 | 4.14 | 5.28 | 5.00 | 4.36 | 4.24 |
| Operating Profit | 7.77 | 6.39 | −1.00 | 4.04 | 11.02 | 4.21 | −3.10 | 6.18 | 15.45 | 6.17 | −0.19 | 2.12 |
| OPM % | 70.2% | 69.4% | −25.1% | 59.3% | 72.8% | 52.1% | −109.5% | 59.9% | 74.5% | 55.3% | −4.3% | 33.3% |
| Other Income | 0.28 | 0.33 | 0.82 | 0.36 | 0.34 | −76.03 | 0.74 | 0.28 | 0.33 | 0.46 | −5.25 | 0.51 |
| Interest | 2.67 | 2.64 | 1.88 | 2.44 | 2.37 | 2.43 | 2.36 | 2.34 | 2.30 | 2.70 | 2.99 | 2.19 |
| Depreciation | 2.60 | 2.58 | 2.57 | 2.55 | 2.59 | 2.59 | 2.53 | 2.55 | 2.21 | 2.18 | 2.15 | 2.20 |
| Profit before tax | 2.75 | 1.44 | −4.64 | −0.63 | 6.34 | −76.56 | −7.26 | 1.51 | 11.17 | 1.73 | −10.55 | −1.79 |
| Tax % | −6.9% | −13.1% | 11.0% | −28.1% | −3.1% | −0.3% | 271.0% | −7.9% | 5.5% | 24.5% | 30.2% | 1.7% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −76.34 | 0.00 | 0.00 | 0.00 | 0.00 | −4.02 | 0.00 |
| Net Profit | 2.95 | 1.65 | −5.15 | −0.47 | 6.56 | −76.52 | −27.01 | 1.66 | 10.58 | 1.31 | −13.78 | −1.82 |
| EPS (Rs) | 0.63 | 0.36 | −1.09 | −0.11 | 1.39 | −16.11 | −5.69 | 0.36 | 2.24 | 0.28 | −2.91 | −0.39 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 150 | 115 | 60.07 | 35.02 | 30.03 | 31.37 | 43.08 | 37.56 | 30.12 | 32.87 | 46.36 | 42.41 |
| Expenses | 139 | 106 | 39.94 | 19.56 | 17.57 | 14.62 | 12.37 | 12.67 | 13.79 | 16.67 | 18.75 | 18.88 |
| Operating Profit | 11.24 | 9.06 | 20.09 | 15.47 | 12.44 | 16.75 | 30.72 | 24.90 | 16.30 | 16.17 | 27.62 | 23.55 |
| OPM % | 7.5% | 7.9% | 33.5% | 44.1% | 41.4% | 53.3% | 71.3% | 66.3% | 54.1% | 49.2% | 59.5% | 55.5% |
| Other Income | 4.96 | 37.54 | 2.09 | 3.83 | 2.03 | 2.23 | 2.55 | 4.61 | 1.74 | −74.61 | −4.21 | −3.95 |
| Interest | 19.67 | 30.44 | 20.53 | 19.72 | 18.30 | 18.76 | 14.91 | 13.78 | 9.89 | 9.63 | 10.36 | 10.18 |
| Depreciation | 11.02 | 10.91 | 11.71 | 11.15 | 10.47 | 10.35 | 10.33 | 10.30 | 10.29 | 10.25 | 9.10 | 8.74 |
| Profit before tax | −14.59 | 5.08 | −10.14 | −11.68 | −14.36 | −10.25 | 7.93 | 5.30 | −2.23 | −78.09 | 3.85 | 0.56 |
| Tax % | 3.5% | 21.7% | 29.2% | −39.5% | −68.8% | −38.2% | −20.6% | 20.5% | −2.7% | 24.4% | 106.2% | — |
| Exceptional items | 0.00 | 35.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −58.22 | −2.01 | −4.02 |
| Net Profit | −15.12 | 3.99 | −13.13 | −7.06 | −4.49 | −6.33 | 9.55 | 4.22 | −2.18 | −97.39 | −0.25 | −3.71 |
| EPS (Rs) | −3.19 | 0.99 | −2.46 | −1.18 | −0.65 | −1.02 | 2.02 | 0.90 | −0.47 | −20.53 | −0.06 | −0.78 |
| Dividend payout % | −15.6% | 51.2% | −20.3% | −42.6% | −78.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 27.46 | 47.44 | 47.40 | 47.39 | 47.40 | 47.39 | 47.39 | 47.41 | 47.37 | 47.38 | 47.47 | 47.46 |
| Reserves | 77.39 | 102 | 75.55 | 60.99 | 52.56 | 46.64 | 41.95 | 51.67 | 55.90 | 53.75 | −43.64 | −43.70 |
| Borrowings | 140 | 131 | 166 | 165 | 165 | 160 | 163 | 160 | 158 | 154 | 146 | 137 |
| Other Liabilities | 246 | 231 | 111 | 85.64 | 79.24 | 91.43 | 92.77 | 92.79 | 93.83 | 94.86 | 40.86 | 39.00 |
| Total Liabilities | 491 | 511 | 399 | 359 | 344 | 345 | 345 | 352 | 355 | 350 | 191 | 180 |
| Fixed Assets | 217 | 206 | 196 | 203 | 192 | 181 | 171 | 161 | 151 | 141 | 131 | 126 |
| CWIP | 240 | 244 | 47.02 | 29.76 | 29.75 | 29.76 | 29.77 | 29.76 | 29.74 | 29.74 | 4.40 | 0.00 |
| Investments | 0.18 | 0.01 | 25.92 | 12.28 | 12.27 | 12.28 | 12.29 | 12.26 | 12.27 | 12.27 | 0.00 | 0.00 |
| Other Assets | 34.88 | 60.91 | 130 | 114 | 111 | 122 | 131 | 149 | 162 | 167 | 56.13 | 54.05 |
| Inventories | 3.51 | 2.37 | 1.23 | 1.35 | 1.61 | 0.87 | 0.80 | 0.74 | 0.67 | 0.68 | 0.79 | 0.28 |
| Trade receivables | 10.09 | 34.16 | 45.45 | 38.60 | 36.39 | 36.09 | 37.57 | 39.66 | 41.10 | 39.89 | 7.85 | 4.05 |
| Cash & equivalents | 7.16 | 9.12 | 7.35 | 9.07 | 1.79 | 3.51 | 3.43 | 16.80 | 19.18 | 17.99 | 15.95 | 22.35 |
| Total Assets | 491 | 511 | 399 | 359 | 344 | 345 | 345 | 352 | 355 | 350 | 191 | 180 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 23.21 | 10.44 | 5.64 | 16.63 | 15.25 | 18.08 | 15.27 | 28.01 | 18.95 | 10.26 | 21.89 | 26.14 |
| Cash from investing activity | −13.54 | −25.99 | −5.28 | 8.90 | −1.92 | −1.49 | −4.20 | −10.64 | −5.21 | −1.12 | −3.36 | 0.72 |
| Cash from financing activity | −7.77 | 16.48 | −3.89 | −21.72 | −18.54 | −14.94 | −11.20 | −14.83 | −12.66 | −12.72 | −20.56 | −21.02 |
| Net cash flow | 1.96 | 0.88 | −3.50 | 3.91 | −5.11 | 1.72 | −0.06 | 2.65 | 1.13 | −3.51 | −1.91 | 5.93 |
| Capex | 24.94 | 12.40 | 3.84 | 8.58 | 0.36 | 0.00 | 0.14 | 0.11 | 0.02 | 0.03 | 4.59 | 0.09 |
| Free cash flow | 2.14 | −1.12 | 1.82 | 16.19 | 14.96 | 18.18 | 15.17 | 28.03 | 18.99 | 10.29 | 17.38 | 26.15 |
| CFO / OP % | 87.0% | 106.0% | 65.0% | 88.0% | 104.0% | 149.0% | 92.0% | 92.0% | 77.0% | 64.1% | 137.0% | 96.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 97 | 82 | 143 | 235 | 380 | 440 | 438 | 337 | 401 | 485 | 87 | 31 |
| Cash conversion cycle | 98 | 83 | 144 | 236 | 381 | 441 | 439 | 338 | 402 | 486 | 88 | 32 |
| Working capital days | −142 | −103 | −55 | 24 | 139 | 16 | 40 | −444 | −527 | −687 | −1,003 | −700 |
| ROCE % | 6.1% | 2.0% | −0.4% | 3.7% | 3.0% | 1.5% | 3.5% | 9.2% | 7.5% | 3.1% | 3.9% | 14.3% |
For the Jun 2026 quarter, Energy Development Company reported sales of ₹6.36 Cr, down 38.3% year on year and net profit of −₹1.82 Cr, down 209.6% year on year. The operating margin was 33.3%.
Energy Development Company's sales for the year to Mar 2026 were ₹46.36 Cr; over the last twelve months they were ₹42.41 Cr.
Net profit for the year to Mar 2026 was −₹0.25 Cr, and −₹3.71 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−0.78.
Energy Development Company reported borrowings of ₹137 Cr at Mar 2026, against cash and equivalents of ₹22.35 Cr.
Cash from operations was ₹26.14 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹26.15 Cr.