Nifty
Sensex
:
:
17138.10
57515.13
-479.05 (-2.72%)
-1522.05 (-2.58%)

Electric Equipment

Rating :
64/99

BSE: 500093 | NSE: CGPOWER

176.85
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  178.00
  •  180.95
  •  175.00
  •  178.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1215716
  •  2172.93
  •  208.90
  •  37.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,846.51
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,777.45
  • N/A
  • 59.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.70%
  • 6.59%
  • 19.95%
  • FII
  • DII
  • Others
  • 13.14%
  • 3.00%
  • 4.62%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.49
  • -19.94
  • -28.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.36
  • -16.30
  • -16.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.40
  • 40.81
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -15.58
  • -26.43
  • -44.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.76
  • 23.78
  • 32.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,453.79
663.89
118.98%
1,050.04
362.73
189.48%
1,117.81
616.25
81.39%
819.52
1,178.32
-30.45%
Expenses
1,282.64
608.28
110.86%
942.66
475.96
98.05%
1,056.50
718.89
46.96%
716.71
1,214.91
-41.01%
EBITDA
171.15
55.61
207.77%
107.38
-113.23
-
61.31
-102.64
-
102.81
-36.59
-
EBIDTM
11.77%
8.38%
10.23%
-31.22%
5.48%
-16.66%
12.55%
-3.11%
Other Income
14.77
14.75
0.14%
12.20
72.11
-83.08%
16.77
20.42
-17.87%
8.77
12.15
-27.82%
Interest
17.31
75.60
-77.10%
16.60
81.66
-79.67%
26.27
83.00
-68.35%
13.57
79.96
-83.03%
Depreciation
24.97
32.21
-22.48%
28.40
39.62
-28.32%
32.56
40.60
-19.80%
33.92
61.99
-45.28%
PBT
236.12
116.22
103.17%
71.35
-237.37
-
-265.48
-378.67
-
-952.32
-219.96
-
Tax
48.11
6.85
602.34%
23.06
25.49
-9.53%
-559.54
-88.86
-
-417.72
-9.97
-
PAT
188.01
109.37
71.90%
48.29
-262.86
-
294.06
-289.81
-
-534.60
-209.99
-
PATM
12.93%
16.47%
4.60%
-72.47%
26.31%
-47.03%
-65.23%
-17.82%
EPS
1.39
1.75
-20.57%
0.36
-4.19
-
2.20
-4.60
-
-4.00
-3.35
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
4,441.16
2,963.95
5,109.88
7,997.91
8,364.01
9,011.09
11,399.36
5,505.36
13,631.53
12,094.44
11,248.58
Net Sales Growth
57.42%
-42.00%
-36.11%
-4.38%
-7.18%
-20.95%
107.06%
-59.61%
12.71%
7.52%
 
Cost Of Goods Sold
3,091.04
1,974.27
3,328.11
5,197.64
5,244.68
3,652.78
3,420.96
3,428.71
8,847.36
8,116.44
7,462.55
Gross Profit
1,350.12
989.68
1,781.77
2,800.27
3,119.33
5,358.31
7,978.40
2,076.65
4,784.17
3,978.00
3,786.03
GP Margin
30.40%
33.39%
34.87%
35.01%
37.29%
59.46%
69.99%
37.72%
35.10%
32.89%
33.66%
Total Expenditure
3,998.51
2,847.95
5,078.51
7,710.75
8,329.85
9,160.18
11,460.66
5,225.38
13,129.36
11,837.25
10,556.17
Power & Fuel Cost
-
25.75
55.37
75.61
70.54
47.53
50.05
46.50
104.12
99.90
90.91
% Of Sales
-
0.87%
1.08%
0.95%
0.84%
0.53%
0.44%
0.84%
0.76%
0.83%
0.81%
Employee Cost
-
371.78
867.13
1,063.34
1,080.63
513.34
559.01
668.90
1,952.06
1,740.06
1,466.21
% Of Sales
-
12.54%
16.97%
13.30%
12.92%
5.70%
4.90%
12.15%
14.32%
14.39%
13.03%
Manufacturing Exp.
-
138.70
233.28
430.23
446.94
4,194.56
6,926.20
404.30
566.42
513.98
461.76
% Of Sales
-
4.68%
4.57%
5.38%
5.34%
46.55%
60.76%
7.34%
4.16%
4.25%
4.11%
General & Admin Exp.
-
73.85
159.43
263.80
246.65
113.23
110.95
108.55
404.06
243.80
339.50
% Of Sales
-
2.49%
3.12%
3.30%
2.95%
1.26%
0.97%
1.97%
2.96%
2.02%
3.02%
Selling & Distn. Exp.
-
63.93
154.54
270.62
292.12
182.53
202.48
182.28
575.86
650.41
381.09
% Of Sales
-
2.16%
3.02%
3.38%
3.49%
2.03%
1.78%
3.31%
4.22%
5.38%
3.39%
Miscellaneous Exp.
-
199.67
280.65
409.51
948.29
456.21
191.01
386.14
679.48
472.66
381.09
% Of Sales
-
6.74%
5.49%
5.12%
11.34%
5.06%
1.68%
7.01%
4.98%
3.91%
3.15%
EBITDA
442.65
116.00
31.37
287.16
34.16
-149.09
-61.30
279.98
502.17
257.19
692.41
EBITDA Margin
9.97%
3.91%
0.61%
3.59%
0.41%
-1.65%
-0.54%
5.09%
3.68%
2.13%
6.16%
Other Income
52.51
111.48
48.13
50.91
133.19
67.56
111.49
94.82
391.31
225.97
173.99
Interest
73.75
205.62
365.43
432.18
426.31
186.11
79.97
104.74
136.62
95.49
56.70
Depreciation
119.85
138.31
211.48
225.25
251.93
142.94
171.65
244.71
262.14
202.92
259.96
PBT
-910.33
-116.45
-497.41
-319.36
-510.89
-410.58
-201.43
25.35
494.72
184.75
549.74
Tax
-906.09
147.62
-118.35
21.09
67.01
5.75
149.13
152.92
236.05
100.91
182.14
Tax Rate
99.53%
10.34%
5.18%
-4.34%
-10.38%
-1.19%
-47.69%
87.36%
47.71%
157.57%
33.13%
PAT
-4.24
1,295.20
-2,159.45
-503.50
-716.96
-489.29
-460.49
23.45
259.35
-35.75
368.25
PAT before Minority Interest
-4.24
1,279.60
-2,166.94
-507.13
-712.84
-489.06
-461.82
22.12
258.67
-36.87
367.60
Minority Interest
0.00
15.60
7.49
3.63
-4.12
-0.23
1.33
1.33
0.68
1.12
0.65
PAT Margin
-0.10%
43.70%
-42.26%
-6.30%
-8.57%
-5.43%
-4.04%
0.43%
1.90%
-0.30%
3.27%
PAT Growth
0.00%
-
-
-
-
-
-
-90.96%
-
-
 
EPS
-0.03
9.58
-15.98
-3.73
-5.30
-3.62
-3.41
0.17
1.92
-0.26
2.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
-84.70
-119.22
2,130.55
2,882.77
4,102.66
4,588.96
4,297.83
3,644.56
3,561.52
3,610.94
Share Capital
267.60
125.35
125.35
125.35
125.35
125.35
125.35
125.35
128.30
128.30
Total Reserves
-389.80
-244.57
2,005.20
2,757.42
3,977.31
4,463.61
4,172.48
3,519.21
3,433.22
3,482.64
Non-Current Liabilities
159.98
1,024.51
2,043.58
2,293.62
1,347.71
1,366.84
1,844.22
1,619.99
1,605.29
836.23
Secured Loans
631.91
648.37
1,125.49
1,450.16
390.61
594.83
1,166.12
1,628.19
1,549.48
607.90
Unsecured Loans
204.02
89.47
322.05
44.37
535.66
344.39
111.11
4.06
5.53
8.36
Long Term Provisions
27.62
33.58
84.22
71.95
71.21
52.77
77.15
73.11
73.78
83.84
Current Liabilities
3,588.02
5,770.47
6,081.61
5,595.67
4,595.92
4,877.76
5,608.40
5,398.86
4,661.54
4,115.48
Trade Payables
1,034.52
1,305.62
2,314.05
1,870.39
1,938.84
2,250.58
2,055.37
2,773.73
2,461.83
2,107.58
Other Current Liabilities
2,207.44
3,043.42
2,271.84
2,219.54
1,627.50
1,464.51
2,574.68
1,731.03
1,554.78
1,344.46
Short Term Borrowings
127.99
923.26
1,282.89
1,242.91
763.28
818.85
657.29
560.77
296.47
368.59
Short Term Provisions
218.07
498.17
212.83
262.83
266.30
343.82
321.06
333.33
348.46
294.85
Total Liabilities
3,663.71
6,691.30
10,310.56
10,810.78
10,054.72
10,841.76
11,760.42
10,675.16
9,837.83
8,578.31
Net Block
1,435.86
1,488.98
2,049.87
2,364.50
2,758.19
3,821.64
4,132.42
3,240.77
2,835.03
2,108.26
Gross Block
2,553.42
2,658.60
3,336.68
3,542.95
4,130.80
5,475.30
7,010.21
5,923.25
5,064.22
4,408.73
Accumulated Depreciation
1,117.56
1,135.29
1,286.81
1,178.45
1,372.61
1,653.66
2,877.79
2,682.48
2,229.19
2,300.47
Non Current Assets
1,500.12
4,521.18
6,071.00
5,956.15
3,