Nifty
:
24741.00
Sensex
:
80710.76
6.70 (0.03%)
-7.25 (-0.01%)
Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

CG Power and Industrial Solutions Ltd.

Electric Equipment

Rating :
75/99

BSE: 500093 | NSE: CGPOWER

NSE BSE
736.30
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  744.8
  •  749
  •  735.4
  •  740.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2558134
  •  1895604204.5
  •  874.7
  •  517.7

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,15,966.97
  • 115.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,14,708.19
  • 0.18%
  • 16.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.05%
  • 2.01%
  • 12.42%
  • FII
  • DII
  • Others
  • 12.69%
  • 10.79%
  • 4.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.39
  • 27.30
  • 12.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.31
  • 62.61
  • 5.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.53
  • 6.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 44.61
  • 68.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.91
  • -5.89
  • 29.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.28
  • 56.56
  • 63.69

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
6.38
8.87
11.18
12.67
P/E Ratio
115.41
83.01
65.86
58.11
Revenue
9814.72
12868.5
15868.9
18218.6
EBITDA
1304.73
1821.99
2302.11
2673.72
Net Income
974.6
1360.71
1710.99
1946.66
ROA
14.94
21.07
23.31
19.99
P/B Ratio
29.29
23.00
17.24
13.61
ROE
28.41
30.17
29.59
26.35
FCFF
581.87
988.11
928.82
1128.07
FCFF Yield
0.55
0.94
0.89
1.08
Net Debt
-1654.93
-2575.84
-3465.94
-4019.92
BVPS
25.14
32.02
42.71
54.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
2,878.05
2,227.52
29.20%
2,752.77
2,191.72
25.60%
2,515.68
1,978.75
27.13%
2,412.69
2,001.51
20.54%
Expenses
2,496.83
1,900.43
31.38%
2,405.95
1,907.89
26.11%
2,184.64
1,718.01
27.16%
2,118.01
1,692.89
25.11%
EBITDA
381.22
327.09
16.55%
346.82
283.83
22.19%
331.04
260.74
26.96%
294.68
308.62
-4.52%
EBIDTM
13.25%
14.68%
12.60%
12.95%
13.16%
13.18%
12.21%
15.42%
Other Income
28.25
33.15
-14.78%
71.42
48.11
48.45%
33.60
28.04
19.83%
29.10
17.45
66.76%
Interest
2.19
0.55
298.18%
2.75
0.86
219.77%
1.38
0.60
130.00%
2.41
0.36
569.44%
Depreciation
43.50
24.02
81.10%
31.85
24.05
32.43%
28.40
23.72
19.73%
27.57
22.86
20.60%
PBT
363.78
335.67
8.37%
383.64
300.91
27.49%
334.86
264.46
26.62%
293.80
329.91
-10.95%
Tax
96.91
94.43
2.63%
109.38
67.10
63.01%
97.01
67.86
42.96%
74.17
86.25
-14.01%
PAT
266.87
241.24
10.62%
274.26
233.81
17.30%
237.85
196.60
20.98%
219.63
243.66
-9.86%
PATM
9.27%
10.83%
9.96%
10.67%
9.45%
9.94%
9.10%
12.17%
EPS
1.76
1.58
11.39%
1.78
1.53
16.34%
1.57
4.89
-67.89%
1.45
1.59
-8.81%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
10,559.19
9,908.66
8,045.98
6,972.54
5,483.53
2,963.95
5,109.88
7,997.91
8,364.01
9,011.09
11,399.36
Net Sales Growth
25.71%
23.15%
15.40%
27.15%
85.01%
-42.00%
-36.11%
-4.38%
-7.18%
-20.95%
 
Cost Of Goods Sold
7,401.63
6,926.19
5,552.15
4,855.63
3,901.75
1,974.27
3,328.11
5,197.64
5,244.68
3,652.78
3,420.96
Gross Profit
3,157.56
2,982.47
2,493.83
2,116.91
1,581.78
989.68
1,781.77
2,800.27
3,119.33
5,358.31
7,978.40
GP Margin
29.90%
30.10%
30.99%
30.36%
28.85%
33.39%
34.87%
35.01%
37.29%
59.46%
69.99%
Total Expenditure
9,205.43
8,589.98
6,903.74
5,967.25
4,836.88
2,847.95
5,078.51
7,710.75
8,329.85
9,160.18
11,460.66
Power & Fuel Cost
-
46.84
41.28
38.03
31.19
25.75
55.37
75.61
70.54
47.53
50.05
% Of Sales
-
0.47%
0.51%
0.55%
0.57%
0.87%
1.08%
0.95%
0.84%
0.53%
0.44%
Employee Cost
-
612.77
508.14
421.70
365.10
371.78
867.13
1,063.34
1,080.63
513.34
559.01
% Of Sales
-
6.18%
6.32%
6.05%
6.66%
12.54%
16.97%
13.30%
12.92%
5.70%
4.90%
Manufacturing Exp.
-
333.02
285.27
249.84
214.25
138.70
233.28
430.23
446.94
4,194.56
6,926.20
% Of Sales
-
3.36%
3.55%
3.58%
3.91%
4.68%
4.57%
5.38%
5.34%
46.55%
60.76%
General & Admin Exp.
-
194.11
117.67
98.29
91.78
76.66
159.43
263.80
246.65
113.23
110.95
% Of Sales
-
1.96%
1.46%
1.41%
1.67%
2.59%
3.12%
3.30%
2.95%
1.26%
0.97%
Selling & Distn. Exp.
-
251.13
213.64
179.81
145.80
63.93
154.54
270.62
292.12
182.53
202.48
% Of Sales
-
2.53%
2.66%
2.58%
2.66%
2.16%
3.02%
3.38%
3.49%
2.03%
1.78%
Miscellaneous Exp.
-
225.92
185.59
123.95
87.01
196.86
280.65
409.51
948.29
456.21
202.48
% Of Sales
-
2.28%
2.31%
1.78%
1.59%
6.64%
5.49%
5.12%
11.34%
5.06%
1.68%
EBITDA
1,353.76
1,318.68
1,142.24
1,005.29
646.65
116.00
31.37
287.16
34.16
-149.09
-61.30
EBITDA Margin
12.82%
13.31%
14.20%
14.42%
11.79%
3.91%
0.61%
3.59%
0.41%
-1.65%
-0.54%
Other Income
162.37
162.17
106.26
67.76
37.57
111.42
48.13
50.91
133.19
67.56
111.49
Interest
8.73
21.04
16.71
28.17
81.54
205.62
365.43
432.18
426.31
186.11
79.97
Depreciation
131.32
111.84
94.89
94.50
98.58
138.31
211.48
225.25
251.93
142.94
171.65
PBT
1,376.08
1,347.97
1,136.90
950.38
504.10
-116.51
-497.41
-319.36
-510.89
-410.58
-201.43
Tax
377.47
374.99
287.26
205.81
122.26
147.62
-118.35
21.09
67.01
5.75
149.13
Tax Rate
27.43%
27.82%
24.80%
20.54%
16.26%
10.34%
5.18%
-4.34%
-10.38%
-1.19%
-47.69%
PAT
998.61
974.60
870.52
796.03
629.08
1,295.14
-2,159.45
-503.50
-716.96
-489.29
-460.49
PAT before Minority Interest
1,002.69
972.98
871.12
796.33
629.61
1,279.54
-2,166.94
-507.13
-712.84
-489.06
-461.82
Minority Interest
4.08
1.62
-0.60
-0.30
-0.53
15.60
7.49
3.63
-4.12
-0.23
1.33
PAT Margin
9.46%
9.84%
10.82%
11.42%
11.47%
43.70%
-42.26%
-6.30%
-8.57%
-5.43%
-4.04%
PAT Growth
9.10%
11.96%
9.36%
26.54%
-51.43%
-
-
-
-
-
 
EPS
6.53
6.37
5.69
5.21
4.11
8.47
-14.12
-3.29
-4.69
-3.20
-3.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
3,843.95
3,017.44
1,790.51
1,002.96
-84.70
-119.22
2,130.55
2,882.77
4,102.66
4,588.96
Share Capital
305.78
305.47
305.43
288.37
267.60
125.35
125.35
125.35
125.35
125.35
Total Reserves
3,504.43
2,690.66
1,479.06
694.57
-389.80
-244.57
2,005.20
2,757.42
3,977.31
4,463.61
Non-Current Liabilities
184.99
-97.41
-395.23
-262.14
159.98
1,024.51
2,043.58
2,293.62
1,347.71
1,366.84
Secured Loans
0.26
0.00
0.00
107.47
631.91
648.37
1,125.49
1,450.16
390.61
594.83
Unsecured Loans
0.00
0.00
0.00
200.00
204.02
89.47
322.05
44.37
535.66
344.39
Long Term Provisions
47.84
35.46
24.37
30.59
27.62
33.58
84.22
71.95
71.21
52.77
Current Liabilities
3,125.70
2,483.81
2,124.69
2,849.58
3,588.02
5,770.47
6,081.61
5,595.67
4,595.92
4,877.76
Trade Payables
1,870.04
1,484.25
1,244.32
1,148.64
1,034.52
1,305.62
2,314.05
1,870.39
1,938.84
2,250.58
Other Current Liabilities
1,008.89
747.81
660.08
1,529.49
2,207.44
3,043.42
2,271.84
2,219.54
1,627.50
1,464.51
Short Term Borrowings
0.00
0.00
0.00
0.00
127.99
923.26
1,282.89
1,242.91
763.28
818.85
Short Term Provisions
246.77
251.75
220.29
171.45
218.07
498.17
212.83
262.83
266.30
343.82
Total Liabilities
7,348.32
5,405.17
3,520.90
3,591.35
3,663.71
6,691.30
10,310.56
10,810.78
10,054.72
10,841.76
Net Block
1,479.02
1,058.90
970.52
1,081.44
1,435.86
1,488.98
2,049.87
2,364.50
2,758.19
3,821.64
Gross Block
2,742.33
2,195.61
2,020.56
2,155.74
2,532.87
2,658.60
3,336.68
3,542.95
4,130.80
5,475.30
Accumulated Depreciation
1,263.31
1,136.71
1,050.04
1,074.30
1,097.01
1,135.29
1,286.81
1,178.45
1,372.61
1,653.66
Non Current Assets
2,087.95
1,285.51
1,153.46
1,150.26
1,500.12
4,521.18
6,071.00
5,956.15
3,037.15
4,163.73
Capital Work in Progress
385.67
93.78
38.30
35.19
20.13
27.62
91.05
84.77
61.48
89.70
Non Current Investment
0.76
0.75
0.96
0.63
1.86
1.73
129.88
278.75
203.92
230.32
Long Term Loans & Adv.
213.40
128.19
136.49
10.59
8.32
2,960.38
3,777.63
3,204.99
13.56
22.05
Other Non Current Assets
9.10
3.89
7.19
22.41
33.95
42.47
22.57
23.14
0.00
0.02
Current Assets
5,251.33
4,110.75
2,898.89
2,441.87
2,163.59
2,170.12
4,239.56
4,854.63
7,017.57
6,678.03
Current Investments
436.78
587.70
0.01
40.62
0.01
0.01
0.01
0.01
319.33
0.95
Inventories
1,136.71
750.71
541.18
512.35
428.27
384.34
1,192.80
1,226.38
1,408.72
1,333.88
Sundry Debtors
2,009.20
1,534.19
1,297.12
943.66
586.98
522.20
1,695.78
2,400.34
2,449.26
3,104.38
Cash & Bank
1,259.12
854.41
704.95
488.02
533.56
261.27
270.76
426.61
874.13
835.33
Other Current Assets
409.52
121.50
135.47
128.77
614.77
1,002.30
1,080.21
801.29
1,966.13
1,403.49
Short Term Loans & Adv.
283.77
262.24
220.16
328.45
228.80
177.01
140.32
309.39
1,118.90
640.64
Net Current Assets
2,125.63
1,626.94
774.20
-407.71
-1,424.43
-3,600.35
-1,842.05
-741.04
2,421.65
1,800.27
Total Assets
7,339.28
5,396.26
4,052.35
3,592.13
3,663.71
6,691.30
10,310.56
10,810.78
10,054.72
10,841.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
944.42
1,027.79
946.86
482.87
-242.20
681.63
810.86
379.64
-539.94
-60.78
PBT
1,347.97
1,158.38
1,002.14
751.87
1,427.16
-2,278.37
-458.95
-563.72
106.61
180.01
Adjustment
-5.95
-4.10
16.86
-93.93
-1,152.30
2,407.13
816.95
807.88
434.33
125.27
Changes in Working Capital
-201.16
-117.06
-71.41
-236.47
-500.77
592.38
441.34
188.77
-502.55
122.16
Cash after chg. in Working capital
1,140.86
1,037.22
947.59
421.47
-225.91
721.14
799.34
432.93
38.39
427.44
Interest Paid
0.00
0.00
0.30
0.53
-15.60
-7.49
12.07
0.00
0.00
0.00
Tax Paid
-196.44
-3.16
-11.53
39.65
-3.52
-19.22
-38.17
-61.10
-85.98
-124.17
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
-6.27
10.50
21.22
2.83
-12.80
37.62
7.81
-492.35
-364.05
Cash From Investing Activity
-568.08
-1,293.57
-20.69
226.86
-48.32
-107.05
-744.94
-1,030.89
496.77
431.97
Net Fixed Assets
-257.81
-188.66
-75.35
236.04
-240.53
97.02
236.52
318.50
64.48
146.83
Net Investments
-598.56
-691.84
40.26
-39.38
-288.84
884.06
129.65
-582.65
36.77
683.02
Others
288.29
-413.07
14.40
30.20
481.05
-1,088.13
-1,111.11
-766.74
395.52
-397.88
Cash from Financing Activity
-166.62
-245.73
-611.54
-800.41
589.90
-527.62
-212.86
513.72
50.22
-222.43
Net Cash Inflow / Outflow
209.72
-511.51
314.63
-90.68
299.38
46.96
-146.94
-137.53
7.05
148.76
Opening Cash & Equivalents
200.40
711.91
397.28
487.96
192.03
234.58
381.52
521.38
830.86
682.10
Closing Cash & Equivalent
410.12
200.40
711.91
397.28
488.81
210.94
234.58
383.85
837.91
830.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
24.92
19.62
11.69
6.82
-0.91
-1.90
33.99
46.00
65.46
73.22
ROA
15.11%
17.95%
20.33%
17.34%
34.42%
-25.49%
-4.80%
-6.83%
-4.68%
-4.09%
ROE
28.59%
36.44%
57.55%
146.30%
0.00%
-215.47%
-20.23%
-20.41%
-11.25%
-10.39%
ROCE
39.90%
48.88%
65.51%
60.94%
150.83%
-48.64%
-0.95%
-3.66%
-4.69%
-3.59%
Fixed Asset Turnover
4.06
3.86
3.36
2.51
1.09
1.70
2.33
2.21
1.96
1.88
Receivable days
64.55
63.45
58.29
50.58
67.58
79.22
93.47
104.58
107.62
96.38
Inventory Days
34.38
28.95
27.40
31.08
49.51
56.33
55.20
56.83
53.14
40.99
Payable days
68.43
69.66
70.33
91.01
215.01
122.48
96.50
88.13
82.66
65.53
Cash Conversion Cycle
30.51
22.75
15.36
-9.35
-97.91
13.06
52.17
73.27
78.10
71.85
Total Debt/Equity
0.00
0.00
0.00
0.36
-11.98
-21.92
1.53
1.05
0.48
0.43
Interest Cover
65.07
70.32
36.57
10.22
7.94
-5.25
-0.12
-0.51
-1.60
-2.91

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • CG Power and Industrial’s arm launches India’s first OSAT facility in Gujarat
    29th Aug 2025, 10:13 AM

    This marks a major step in strengthening India’s semiconductor capabilities and supporting the country’s goal of becoming self-reliant while also serving global markets

    Read More
  • CG Power and Industrial Solutions’ arm inks pact with Flanders Electric Motors Service
    12th Aug 2025, 10:15 AM

    The agreement is to leverage local capabilities and offer superior products and services with competitive pricing and faster turnaround times to the USA Railway Sector

    Read More
  • CG Power & Indl.Soln - Quarterly Results
    24th Jul 2025, 14:17 PM

    Read More
  • CG Power bags order from Power Grid Corporation of India
    17th Jun 2025, 18:03 PM

    This is the highest single order received by CG

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.