
Concord Enviro (CEWATER) | Financial Analysis & Statements
Concord Enviro Systems Ltd. | Small-cap | Utilities
Concord Enviro Systems Ltd. | Small-cap | Utilities
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.0B
Gross Profit
424.1M
41.42%
Operating Income
-44.3M
-4.33%
Net Income
41.2M
4.02%
EPS (Diluted)
₹1.99
Balance Sheet Metrics
Total Assets
8.5B
Total Liabilities
3.2B
Shareholders Equity
5.3B
Debt to Equity
0.59
Cash Flow Metrics
Revenue & Profitability Trend
Concord Enviro Income Statement From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Revenue | 5.9B | 5.0B | 3.4B | 3.3B |
Cost of Goods Sold | 3.2B | 2.5B | 1.8B | 1.7B |
Gross Profit | 2.7B | 2.5B | 1.7B | 1.6B |
Gross Margin % | 45.1% | 50.3% | 48.6% | 48.3% |
Operating Expenses | ||||
Research & Development | 3.1M | 1.5M | 1.6M | 880.0K |
Selling, General & Administrative | 373.6M | 284.6M | 387.0M | 272.2M |
Other Operating Expenses | 199.0M | 658.4M | 96.4M | 83.1M |
Total Operating Expenses | 575.6M | 944.6M | 485.0M | 356.2M |
Operating Income | 972.8M | 1.0B | 335.8M | 445.0M |
Operating Margin % | 16.4% | 20.4% | 9.8% | 13.6% |
Non-Operating Items | ||||
Interest Income | 26.1M | 25.2M | 10.6M | 11.0M |
Interest Expense | 176.6M | 167.9M | 179.2M | 175.7M |
Other Non-Operating Income | - | - | - | - |
Pre-tax Income | 644.6M | 986.7M | 75.5M | 185.3M |
Income Tax | 62.7M | 25.6M | 20.7M | 20.5M |
Effective Tax Rate % | 9.7% | 2.6% | 27.4% | 11.1% |
Net Income | 514.9M | 414.4M | 54.9M | 164.8M |
Net Margin % | 8.7% | 8.3% | 1.6% | 5.0% |
Key Metrics | ||||
EBITDA | 1.0B | 1.4B | 561.0M | 667.8M |
EPS (Basic) | ₹27.29 | ₹20.02 | ₹2.65 | ₹7.96 |
EPS (Diluted) | ₹27.29 | ₹20.02 | ₹2.65 | ₹7.96 |
Basic Shares Outstanding | 18870075 | 20696233 | 20696233 | 20696233 |
Diluted Shares Outstanding | 18870075 | 20696233 | 20696233 | 20696233 |
Income Statement Trend
Concord Enviro Balance Sheet From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 251.9M | 182.6M | 602.6M | 196.1M |
Short-term Investments | 605.2M | 99.7M | 174.1M | 96.3M |
Accounts Receivable | 1.7B | 1.7B | 1.1B | 1.3B |
Inventory | 1.7B | 1.5B | 1.5B | 1.3B |
Other Current Assets | 670.7M | - | - | 9.0M |
Total Current Assets | 6.2B | 4.4B | 3.7B | 3.3B |
Non-Current Assets | ||||
Property, Plant & Equipment | 785.7M | 0 | 0 | 0 |
Goodwill | 318.4M | 285.4M | 273.0M | 259.1M |
Intangible Assets | 318.4M | 285.4M | 273.0M | 259.1M |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | 15.4M | - | - | - |
Total Non-Current Assets | 2.3B | 1.9B | 2.2B | 2.1B |
Total Assets | 8.5B | 6.3B | 5.9B | 5.4B |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 1.4B | 1.2B | 867.6M | 737.7M |
Short-term Debt | 1.2B | 1.3B | 1.1B | 972.1M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 36.9M | - | - | - |
Total Current Liabilities | 2.9B | 2.7B | 2.5B | 1.9B |
Non-Current Liabilities | ||||
Long-term Debt | 96.1M | 250.2M | 596.2M | 742.2M |
Deferred Tax Liabilities | - | - | - | - |
Other Non-Current Liabilities | 10.7M | 14.5M | - | - |
Total Non-Current Liabilities | 236.7M | 362.4M | 660.6M | 790.4M |
Total Liabilities | 3.2B | 3.1B | 3.1B | 2.7B |
Equity | ||||
Common Stock | 103.5M | 91.0M | 91.0M | 4.3M |
Retained Earnings | 2.6B | 2.1B | 1.7B | 1.7B |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 5.3B | 3.2B | 2.8B | 2.7B |
Key Metrics | ||||
Total Debt | 1.3B | 1.6B | 1.7B | 1.7B |
Working Capital | 3.3B | 1.7B | 1.3B | 1.4B |
Balance Sheet Composition
Concord Enviro Cash Flow Statement From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | 577.6M | 440.0M | 75.5M | 185.3M |
Depreciation & Amortization | - | - | - | - |
Stock-Based Compensation | - | - | - | - |
Working Capital Changes | -1.1B | -1.2B | 246.0M | -24.4M |
Operating Cash Flow | -303.7M | -623.7M | 496.4M | 321.8M |
Investing Activities | ||||
Capital Expenditures | -257.5M | -99.1M | -48.6M | -278.6M |
Acquisitions | -36.8M | -38.4M | -334.6M | -1.5M |
Investment Purchases | -949.3M | -7.5M | -124.9M | -4.5M |
Investment Sales | 13.7M | 88.0M | - | 1.7M |
Investing Cash Flow | -1.2B | 31.1M | -633.0M | -281.3M |
Financing Activities | ||||
Share Repurchases | - | - | - | - |
Dividends Paid | - | - | - | - |
Debt Issuance | 73.6M | 0 | 3.5M | 215.7M |
Debt Repayment | -221.2M | -102.8M | -79.8M | -40.4M |
Financing Cash Flow | 1.6B | 221.2M | 53.1M | 188.4M |
Free Cash Flow | -210.1M | -445.8M | 1.1B | 209.4M |
Net Change in Cash | 88.5M | -371.4M | -83.5M | 228.8M |
Cash Flow Trend
Concord Enviro Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.92
Price to Book
2.03
Price to Sales
1.77
PEG Ratio
-0.20
Profitability Ratios
Profit Margin
10.10%
Operating Margin
-4.35%
Return on Equity
9.65%
Return on Assets
6.07%
Financial Health
Current Ratio
2.12
Debt to Equity
25.14
Per Share Data
EPS (TTM)
₹31.86
Book Value per Share
₹250.36
Revenue per Share
₹266.31
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cewater | 10.7B | 15.92 | 2.03 | 9.65% | 10.10% | 25.14 |
Ntpc | 3.3T | 18.80 | 1.80 | 12.26% | 12.84% | 130.86 |
Adani Power | 2.9T | 23.58 | 5.04 | 21.61% | 22.42% | 68.48 |
Power Grid | 2.7T | 18.12 | 2.90 | 16.75% | 33.55% | 145.25 |
Adani Green Energy | 1.8T | 107.57 | 15.83 | 5.88% | 13.85% | 354.58 |
Tata Power Company | 1.3T | 31.14 | 3.51 | 9.32% | 6.13% | 148.18 |
Financial data is updated regularly. All figures are in the company's reporting currency.