Energy Infrastructure Trust | Mid-cap | Financial Services

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 136.6B
Total Liabilities 82.2B
Shareholders Equity 54.4B
Debt to Equity 1.51

Cash Flow Metrics

Revenue & Profitability Trend

Energy Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i38.7B36.1B26.2B24.8B16.8B
Cost of Goods Sold i355.3M359.3M355.8M323.1M301.1M
Gross Profit i38.4B35.7B25.8B24.5B16.5B
Gross Margin % i99.1%99.0%98.6%98.7%98.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i17.9B5.8B946.5M805.7M745.1M
Other Operating Expenses i7.3B8.6B5.6B5.0B6.9B
Total Operating Expenses i25.3B14.4B6.6B5.8B7.7B
Operating Income i4.9B13.3B11.4B11.4B1.4B
Operating Margin % i12.7%36.8%43.6%46.1%8.2%
Non-Operating Items
Interest Income i-373.0M223.7M102.6M93.4M
Interest Expense i5.2B6.0B5.8B5.8B5.8B
Other Non-Operating Income-----
Pre-tax Income i99.4M8.2B5.5B5.5B-4.3B
Income Tax i9.8M14.4M11.7M13.8M15.8M
Effective Tax Rate % i9.9%0.2%0.2%0.3%0.0%
Net Income i89.6M8.2B5.5B5.5B-4.3B
Net Margin % i0.2%22.8%20.9%22.1%-25.4%
Key Metrics
EBITDA i14.4B22.5B21.0B20.1B10.0B
EPS (Basic) i-₹12.38₹8.22₹8.27₹-6.43
EPS (Diluted) i-₹12.38₹8.22₹8.27₹-6.43
Basic Shares Outstanding i-664000000664000000664000000664000000
Diluted Shares Outstanding i-664000000664000000664000000664000000

Income Statement Trend

Energy Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i6.5B6.0B3.9B17.6M915.7M
Short-term Investments i3.7B5.6B1.3B5.9B4.4B
Accounts Receivable i2.0B2.2B1.6B1.1B1.2B
Inventory i2.5B2.1B2.4B1.4B1.1B
Other Current Assets-----
Total Current Assets i18.0B17.5B10.6B9.6B9.7B
Non-Current Assets
Property, Plant & Equipment i781.3M781.3M781.3M781.3M781.3M
Goodwill i14.9B16.0B17.0B17.9B18.9B
Intangible Assets i14.1B15.2B16.2B17.1B18.0B
Long-term Investments14.1M14.2M24.2M37.2M45.9M
Other Non-Current Assets--200.0K33.0M21.0M
Total Non-Current Assets i118.6B129.3B138.6B148.3B154.0B
Total Assets i136.6B146.8B149.2B157.8B163.7B
Liabilities
Current Liabilities
Accounts Payable i1.1B1.6B1.4B971.3M5.5B
Short-term Debt i1.3B304.0M64.5B42.9M42.9M
Current Portion of Long-term Debt-----
Other Current Liabilities190.2M197.1M252.2M36.6M-
Total Current Liabilities i16.1B15.2B80.6B14.5B10.4B
Non-Current Liabilities
Long-term Debt i64.7B64.7B197.9M64.6B64.6B
Deferred Tax Liabilities i100.0K0000
Other Non-Current Liabilities-----
Total Non-Current Liabilities i66.2B66.0B1.4B71.1B76.0B
Total Liabilities i82.2B81.2B82.0B85.6B86.4B
Equity
Common Stock i37.4B42.3B47.1B51.6B55.8B
Retained Earnings i-23.5B-17.1B-20.3B-19.8B-19.0B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i54.4B65.7B67.2B72.2B77.3B
Key Metrics
Total Debt i66.0B65.0B64.7B64.7B64.6B
Working Capital i1.9B2.4B-70.0B-5.0B-723.3M

Balance Sheet Composition

Energy Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i99.4M8.2B5.5B5.5B-4.3B
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-1.7B-1.3B-1.1B92.7M1.0B
Operating Cash Flow i3.0B12.6B10.1B11.4B2.5B
Investing Activities
Capital Expenditures i359.3M-567.0M-467.7M-690.7M-523.9M
Acquisitions i-----
Investment Purchases i-88.6B-125.8B-39.6B-49.6B-37.1B
Investment Sales i91.9B123.1B44.2B47.0B35.4B
Investing Cash Flow i3.7B-3.3B4.1B-3.4B-2.3B
Financing Activities
Share Repurchases i-4.9B-4.8B-4.5B-4.2B-11.7B
Dividends Paid i-14.2M-46.8M--66.1M-10.4M
Debt Issuance i064.5B0-0
Debt Repayment i0-64.5B0-0
Financing Cash Flow i-11.4B-9.7B-10.5B-10.6B-23.4B
Free Cash Flow i11.4B19.9B15.5B18.1B19.9B
Net Change in Cash i-4.7B-445.3M3.7B-2.6B-23.1B

Cash Flow Trend

Energy Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 632.46
Price to Book 3.93
Price to Sales 1.39

Profitability Ratios

Profit Margin 0.23%
Operating Margin 11.27%
Return on Equity 0.15%
Return on Assets 1.89%

Financial Health

Current Ratio 1.12
Debt to Equity 119.17
Beta -0.04

Per Share Data

EPS (TTM) ₹0.13
Book Value per Share ₹20.94
Revenue per Share ₹59.03

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
energyinf54.7B632.463.930.15%0.23%119.17
Jio Financial 2.1T121.611.611.31%77.95%3.22
Bajaj Holdings 1.5T17.612.368.97%897.26%0.04
UTI Asset Management 175.5B24.233.7514.18%38.22%2.76
Sundaram Finance 139.7B30.582.517.93%266.03%0.29
Prudent Corporate 124.3B59.6418.1729.30%17.25%4.57

Financial data is updated regularly. All figures are in the company's reporting currency.