Nifty
:
18652.20
Sensex
:
62952.70
53.55 (0.29%)
106.32 (0.17%)
Nifty
Sensex
:
:
18652.20
62952.70
53.55 (0.29%)
106.32 (0.17%)

Genus Power Infrastructures Ltd.

Engineering - Industrial Equipments

Rating :
45/99

BSE: 530343 | NSE: GENUSPOWER

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,226.76
  • 76.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,410.00
  • 0.29%
  • 2.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.43%
  • 7.09%
  • 33.52%
  • FII
  • DII
  • Others
  • 2.33%
  • 5.04%
  • 1.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.49
  • -3.88
  • -13.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.77
  • -8.51
  • -17.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.31
  • -7.15
  • -7.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.17
  • 16.92
  • 24.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.42
  • 1.43
  • 1.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 10.92
  • 13.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
202.32
181.05
11.75%
200.40
195.87
2.31%
218.63
177.79
22.97%
187.04
130.36
43.48%
Expenses
175.28
161.91
8.26%
179.91
174.95
2.84%
201.82
163.28
23.60%
172.73
125.29
37.86%
EBITDA
27.05
19.13
41.40%
20.49
20.92
-2.06%
16.81
14.52
15.77%
14.31
5.07
182.25%
EBIDTM
13.37%
10.57%
10.22%
10.68%
7.69%
8.17%
7.65%
3.89%
Other Income
-22.26
19.45
-
21.38
11.05
93.48%
4.58
-0.86
-
10.04
29.73
-66.23%
Interest
9.62
5.48
75.55%
7.63
7.27
4.95%
5.85
7.26
-19.42%
5.73
5.65
1.42%
Depreciation
4.64
5.03
-7.75%
4.69
5.21
-9.98%
4.75
5.15
-7.77%
4.65
5.05
-7.92%
PBT
-9.48
28.07
-
29.54
19.48
51.64%
10.78
1.25
762.40%
13.97
24.09
-42.01%
Tax
1.93
6.63
-70.89%
7.53
4.37
72.31%
4.04
3.48
16.09%
1.66
0.03
5,433.33%
PAT
-11.41
21.44
-
22.01
15.12
45.57%
6.74
-2.23
-
12.30
24.06
-48.88%
PATM
-5.64%
11.84%
10.98%
7.72%
3.08%
-1.25%
6.58%
18.46%
EPS
-0.44
0.83
-
0.85
0.57
49.12%
0.25
-0.10
-
0.46
0.93
-50.54%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
808.39
685.07
608.60
1,060.40
1,055.47
835.05
642.37
857.65
Net Sales Growth
18.00%
12.56%
-42.61%
0.47%
26.40%
30.00%
-25.10%
 
Cost Of Goods Sold
519.18
435.07
350.24
664.02
718.03
574.38
409.42
563.54
Gross Profit
289.21
249.99
258.36
396.38
337.44
260.68
232.95
294.11
GP Margin
35.78%
36.49%
42.45%
37.38%
31.97%
31.22%
36.26%
34.29%
Total Expenditure
729.74
625.44
506.66
904.87
943.08
742.04
555.79
734.10
Power & Fuel Cost
-
4.94
3.34
6.05
5.25
4.80
4.23
4.90
% Of Sales
-
0.72%
0.55%
0.57%
0.50%
0.57%
0.66%
0.57%
Employee Cost
-
106.61
87.80
108.72
98.15
85.77
74.46
65.96
% Of Sales
-
15.56%
14.43%
10.25%
9.30%
10.27%
11.59%
7.69%
Manufacturing Exp.
-
10.99
7.92
10.15
9.71
8.82
7.28
17.48
% Of Sales
-
1.60%
1.30%
0.96%
0.92%
1.06%
1.13%
2.04%
General & Admin Exp.
-
23.33
20.50
27.61
25.73
22.35
18.96
17.42
% Of Sales
-
3.41%
3.37%
2.60%
2.44%
2.68%
2.95%
2.03%
Selling & Distn. Exp.
-
25.92
16.79
37.76
28.54
26.68
22.54
40.85
% Of Sales
-
3.78%
2.76%
3.56%
2.70%
3.20%
3.51%
4.76%
Miscellaneous Exp.
-
18.58
20.07
50.56
57.66
19.25
18.89
23.95
% Of Sales
-
2.71%
3.30%
4.77%
5.46%
2.31%
2.94%
2.79%
EBITDA
78.66
59.63
101.94
155.53
112.39
93.01
86.58
123.55
EBITDA Margin
9.73%
8.70%
16.75%
14.67%
10.65%
11.14%
13.48%
14.41%
Other Income
13.74
59.36
45.28
16.11
10.88
55.03
30.33
26.43
Interest
28.83
25.65
24.50
32.72
33.91
22.77
24.87
28.88
Depreciation
18.73
20.45
21.76
22.15
19.40
17.14
15.35
13.99
PBT
44.81
72.89
100.96
116.78
69.95
108.14
76.70
107.12
Tax
15.16
14.50
31.26
43.32
20.16
23.55
12.46
20.46
Tax Rate
33.83%
19.89%
30.96%
37.10%
28.82%
21.78%
16.25%
18.69%
PAT
29.64
58.39
69.70
73.46
49.79
84.59
64.23
89.02
PAT before Minority Interest
29.64
58.39
69.70
73.46
49.79
84.59
64.23
89.02
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.67%
8.52%
11.45%
6.93%
4.72%
10.13%
10.00%
10.38%
PAT Growth
-49.24%
-16.23%
-5.12%
47.54%
-41.14%
31.70%
-27.85%
 
EPS
1.15
2.27
2.71
2.85
1.93
3.28
2.49
3.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
956.84
904.56
837.86
784.13
746.53
669.54
614.15
Share Capital
23.00
22.98
22.98
22.98
22.97
22.96
22.93
Total Reserves
931.11
880.07
814.15
760.86
723.39
646.25
590.82
Non-Current Liabilities
51.93
53.02
54.15
23.07
2.97
-25.55
-28.66
Secured Loans
0.78
7.52
23.29
25.06
16.26
1.05
1.26
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
37.65
35.81
34.89
24.50
15.55
13.46
15.17
Current Liabilities
503.29
404.80
480.01
531.79
533.55
356.67
383.85
Trade Payables
192.41
165.98
200.41
235.24
249.70
94.21
110.46
Other Current Liabilities
36.18
34.62
38.27
40.27
46.69
38.09
46.23
Short Term Borrowings
261.81
187.03
223.86
242.34
221.42
218.86
214.97
Short Term Provisions
12.89
17.17
17.47
13.94
15.74
5.51
12.19
Total Liabilities
1,512.06
1,362.38
1,372.02
1,338.99
1,283.05
1,000.66
969.34
Net Block
155.51
162.64
173.30
178.01
166.69
163.53
138.32
Gross Block
264.78
253.25
249.15
239.55
211.23
191.06
145.65
Accumulated Depreciation
109.27
90.61
75.86
61.54
44.54
27.52
7.33
Non Current Assets
379.08
304.32
329.71
324.45
304.20
302.20
289.94
Capital Work in Progress
1.98
0.08
0.78
1.61
1.89
0.00
2.10
Non Current Investment
100.92
90.98
89.69
82.73
51.16
45.00
41.15
Long Term Loans & Adv.
44.94
36.89
40.30
43.68
71.66
67.82
71.72
Other Non Current Assets
75.73
13.73
25.64
18.43
12.79
25.85
36.64
Current Assets
1,132.98
1,058.05
1,042.30
1,014.55
978.85
698.46
679.39
Current Investments
212.82
168.27
117.59
159.23
182.43
159.27
60.16
Inventories
220.12
177.86
151.20
206.74
195.64
116.04
117.57
Sundry Debtors
557.73
565.35
629.21
573.08
508.35
330.46
414.63
Cash & Bank
86.71
114.68
105.95
39.07
37.69
56.79
62.15
Other Current Assets
55.60
8.07
11.27
7.23
54.74
35.89
24.87
Short Term Loans & Adv.
46.72
23.83
27.07
29.20
41.37
28.61
21.51
Net Current Assets
629.69
653.25
562.29
482.76
445.30
341.78
295.54
Total Assets
1,512.06
1,362.37
1,372.01
1,339.00
1,283.05
1,000.66
969.33

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
27.95
108.22
133.60
50.50
6.40
156.91
88.62
PBT
72.89
100.96
116.78
69.95
108.14
76.70
109.48
Adjustment
-1.85
16.95
80.08
79.77
-1.49
28.89
22.17
Changes in Working Capital
-32.61
4.91
-42.64
-74.51
-87.96
68.46
-19.55
Cash after chg. in Working capital
38.43
122.82
154.21
75.22
18.68
174.05
112.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.49
-14.60
-20.62
-24.71
-12.28
-17.14
-23.48
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-108.34
-39.34
-12.82
-48.70
-5.14
-115.43
78.64
Net Fixed Assets
-13.43
-3.40
-8.77
-28.04
-22.06
-43.31
Net Investments
-22.85
-34.53
13.62
-32.75
3.66
-96.38
Others
-72.06
-1.41
-17.67
12.09
13.26
24.26
Cash from Financing Activity
-14.66
-52.66
-83.18
-21.86
-23.36
-73.99
-82.18
Net Cash Inflow / Outflow
-95.05
16.23
37.60
-20.06
-22.10
-32.51
85.08
Opening Cash & Equivalents
-109.22
-125.45
-163.05
-142.99
-120.89
-88.38
-173.46
Closing Cash & Equivalent
-204.28
-109.22
-125.45
-163.05
-142.99
-120.89
-88.38

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
41.49
39.29
36.43
34.11
32.50
29.14
26.77
ROA
4.06%
5.10%
5.42%
3.80%
7.41%
6.52%
9.18%
ROE
6.29%
8.01%
9.06%
6.51%
11.95%
10.01%
14.50%
ROCE
8.43%
11.38%
13.88%
10.15%
13.95%
11.69%
16.34%
Fixed Asset Turnover
2.64
2.42
4.34
4.68
4.16
3.88
5.97
Receivable days
299.18
358.21
206.92
186.99
182.99
208.32
174.11
Inventory Days
106.02
98.68
61.60
69.58
68.00
65.32
49.37
Payable days
150.33
190.92
94.54
98.55
85.89
72.44
57.07
Cash Conversion Cycle
254.87
265.97
173.99
158.01
165.10
201.19
166.41
Total Debt/Equity
0.28
0.23
0.31
0.35
0.32
0.33
0.38
Interest Cover
3.84
5.12
4.57
3.06
5.75
4.08
4.79

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Genus Power Infrastructures incorporates wholly owned subsidiary
    17th Mar 2023, 10:47 AM

    A certificate of incorporation is issued on March 16, 2023

    Read More
  • Genus Power Infrastructures incorporates step-down subsidiary
    13th Mar 2023, 15:30 PM

    Hi-Print Assam Package-3 SPV is incorporated as SPV for execution of Advanced Metering Infrastructure Service Provider Contract

    Read More
  • Genus Power Infrastructures incorporates wholly-owned subsidiary
    13th Mar 2023, 14:52 PM

    The said WOS is incorporated as SPV for execution of Advanced Metering Infrastructure Service Provider Contract

    Read More
  • Genus Power Infrastructures incorporates step down subsidiary
    21st Feb 2023, 10:10 AM

    Genus Assam Package-3 SPV is incorporated as SPV for execution of Advanced Metering Infrastructure Service Provider Contract

    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.