CG Power & Industrial Solutions Ltd

CG Power & Indu. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

CG Power & Industrial Solutions Ltd

₹ 430 -0.49%
21 Sep - close price
cgglobal.com BSE: 500093 NSE : CGPOWER
About

CG Power & Industrial Solutions is a global enterprise providing end-to-end solutions to utilities, industries and consumers for the management and application of efficient and sustainable electrical energy. It offers products, services and solutions in two main business segments, viz. Power Systems and Industrial Systems.

Key Points

About
CG is a 85+ year old Murugappa Group Company. The company has two business divisions: Industrial Systems (catering to Motors & Drives, Railways) and Power Systems (used in Transformers, Switchgears & other allied products). The company is a market leader and volume player in Motors business.[1]

Website BSE NSE
  • Market Cap ₹ 65,596 Cr.
  • Current Price ₹ 430
  • High / Low ₹ 460 / 225
  • Stock P/E 80.8
  • Book Value ₹ 15.9
  • Dividend Yield 0.35 %
  • ROCE 41.1 %
  • ROE 34.8 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 57.6% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 27.8%

Cons

  • Stock is trading at 27.0 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Capital Goods - Electrical Equipment Industry: Electric Equipment

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
236 565 703 1,022 954 1,352 1,446 1,407 1,559 1,588 1,645 1,788 1,766
297 524 626 968 861 1,194 1,257 1,251 1,383 1,346 1,385 1,530 1,515
Operating Profit -61 41 77 54 93 157 189 157 176 242 260 258 251
OPM % -26% 7% 11% 5% 10% 12% 13% 11% 11% 15% 16% 14% 14%
-263 -78 1,202 99 10 18 249 8 14 18 86 18 26
Interest 65 71 10 21 16 17 17 16 5 4 3 2 1
Depreciation 21 21 20 20 19 19 18 18 19 19 19 19 20
Profit before tax -410 -129 1,249 113 68 140 403 131 166 238 324 255 256
Tax % -3% -5% 70% -653% 35% 23% 11% 17% 25% 25% 25% 6% 25%
-422 -135 381 849 45 107 360 109 124 178 243 240 192
EPS in Rs -6.73 -2.15 2.85 6.35 0.33 0.79 2.66 0.76 0.81 1.17 1.59 1.57 1.26
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
6,485 7,135 7,571 4,524 3,901 4,357 5,008 5,356 3,169 2,526 5,159 6,580 6,787
5,781 6,541 6,954 4,478 3,676 4,067 4,646 5,079 3,066 2,411 4,562 5,643 5,776
Operating Profit 705 595 617 46 225 290 362 277 103 114 597 937 1,011
OPM % 11% 8% 8% 1% 6% 7% 7% 5% 3% 5% 12% 14% 15%
90 99 225 695 -1,140 101 138 -1,242 -1,312 957 285 135 148
Interest 28 25 40 43 40 164 302 337 248 166 66 15 10
Depreciation 91 72 89 113 99 92 102 104 91 81 74 75 76
Profit before tax 677 596 712 586 -1,053 135 95 -1,406 -1,548 824 742 983 1,073
Tax % 25% 25% 27% -1% -4% 8% 80% -1% 4% 16% 15% 20%
505 446 521 589 -1,099 124 19 -1,417 -1,480 689 627 785 853
EPS in Rs 7.87 6.95 8.31 9.40 -17.53 1.99 0.31 -22.62 -23.61 5.15 4.35 5.14 5.59
Dividend Payout % 18% 17% 14% 13% 0% 0% 0% 0% 0% 0% 0% 29%
Compounded Sales Growth
10 Years: -1%
5 Years: 6%
3 Years: 28%
TTM: 18%
Compounded Profit Growth
10 Years: 6%
5 Years: 58%
3 Years: 105%
TTM: 69%
Stock Price CAGR
10 Years: 32%
5 Years: 53%
3 Years: 166%
1 Year: 68%
Return on Equity
10 Years: 8%
5 Years: 12%
3 Years: 28%
Last Year: 35%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
128 128 125 125 125 125 125 125 125 268 288 305
Reserves 2,573 2,929 3,231 4,490 4,003 4,074 4,029 2,388 -442 729 1,513 2,125
7 14 31 68 582 1,334 2,172 2,163 1,814 953 310 17
1,862 2,199 2,200 2,996 1,915 1,858 2,456 2,579 1,853 1,930 1,727 1,771
Total Liabilities 4,570 5,270 5,587 7,679 6,625 7,391 8,783 7,255 3,350 3,879 3,838 4,218
617 660 755 1,587 1,347 1,279 1,337 1,007 883 801 768 771
CWIP 58 115 68 33 40 36 40 35 15 10 25 29
Investments 1,052 1,055 826 1,171 483 446 1,029 899 15 304 343 303
2,843 3,439 3,938 4,889 4,756 5,630 6,377 5,314 2,437 2,764 2,703 3,116
Total Assets 4,570 5,270 5,587 7,679 6,625 7,391 8,783 7,255 3,350 3,879 3,838 4,218

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
390 181 217 -626 -921 -733 -59 983 635 -335 450 890
-68 -105 182 -9 736 190 -340 -642 -142 -4 190 7
-152 -108 -245 493 397 588 338 -430 -497 596 -675 -585
Net Cash Flow 170 -32 154 -141 212 44 -61 -89 -3 256 -36 313

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 98 94 92 146 154 124 117 80 46 75 63 68
Inventory Days 36 39 36 43 53 86 43 53 46 80 44 38
Days Payable 94 108 102 111 135 124 130 154 199 208 110 98
Cash Conversion Cycle 39 25 26 78 71 85 29 -21 -107 -53 -3 8
Working Capital Days 41 54 66 252 220 264 32 -8 -104 -34 -1 15
ROCE % 27% 21% 23% 6% 8% 8% 9% 8% 2% 4% 28% 41%

Shareholding Pattern

Numbers in percentages

Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
0.00% 53.18% 53.24% 53.25% 52.70% 52.70% 55.65% 58.12% 58.13% 58.12% 58.12% 58.12%
6.65% 6.01% 8.80% 10.70% 11.89% 13.14% 13.23% 12.87% 12.97% 12.96% 15.39% 15.94%
19.41% 7.04% 7.31% 6.42% 6.37% 5.77% 5.28% 5.68% 7.57% 8.32% 7.17% 7.74%
73.94% 33.77% 30.65% 29.63% 29.04% 28.39% 25.84% 23.33% 21.34% 20.60% 19.32% 18.18%
No. of Shareholders 1,54,5991,63,5071,57,9971,72,7331,53,3761,66,7451,72,3341,70,1431,77,3871,72,1311,73,0591,76,210

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls