Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

GE T&D India Ltd.

Electric Equipment

Rating :

81/99

BSE: 522275 | NSE: GET%26D

Watchlist

NSE BSE

951.75

19-Apr-2024

Open
High
Low
Previous Close

912.40
972.00
912.40
927.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

161858
1534.97
1007.00
140.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24,626.56
247.73
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24,637.92
N/A
20.79

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.37
-8.05
-7.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-9.54
-23.73
-7.60

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

4.50
4.50
5.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.91
-2.61
-3.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 838.98 776.60 8.03% 697.76 700.57 -0.40% 717.57 593.00 21.01% 703.05 662.06 6.19%
Expenses 742.43 730.76 1.60% 637.12 695.13 -8.35% 666.75 570.60 16.85% 675.14 821.47 -17.81%
EBITDA 96.55 45.84 110.62% 60.64 5.44 1,014.71% 50.82 22.40 126.88% 27.91 -159.41 -
EBIDTM 11.51% 5.90% 8.69% 0.78% 7.08% 3.78% 3.97% -24.08%
Other Income -4.26 -6.72 - 9.14 28.27 -67.67% 11.96 8.66 38.11% 3.72 23.86 -84.41%
Interest 6.95 11.77 -40.95% 6.87 9.73 -29.39% 11.31 7.78 45.37% 12.73 -0.55 -
Depreciation 12.38 13.88 -10.81% 12.61 13.93 -9.48% 12.84 13.01 -1.31% 14.56 10.15 43.45%
PBT 72.96 12.35 490.77% 50.30 4.25 1,083.53% 38.63 10.27 276.14% -0.12 -34.98 -
Tax 23.61 7.61 210.25% 13.13 1.49 781.21% 10.39 3.91 165.73% 15.23 -12.45 -
PAT 49.35 4.74 941.14% 37.17 2.76 1,246.74% 28.24 6.36 344.03% -15.35 -22.53 -
PATM 5.88% 0.61% 5.33% 0.39% 3.94% 1.07% -2.18% -3.40%
EPS 1.93 0.19 915.79% 1.45 0.11 1,218.18% 1.10 0.25 340.00% -0.60 -0.88 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 2,957.36 2,773.22 3,065.95 3,452.37 3,158.70 4,218.82 4,331.71 4,052.13 3,303.36 3,710.72 3,523.54 Net Sales Growth 8.24% -9.55% -11.19% 9.30% -25.13% -2.61% 6.90% 22.67% -10.98% 5.31% Cost Of Goods Sold 1,984.20 1,969.81 2,374.23 2,538.48 2,280.72 2,798.35 3,008.71 2,833.73 2,296.15 2,540.37 2,393.63 Gross Profit 973.16 803.41 691.72 913.89 877.98 1,420.47 1,323.00 1,218.40 1,007.21 1,170.35 1,129.91 GP Margin 32.91% 28.97% 22.56% 26.47% 27.80% 33.67% 30.54% 30.07% 30.49% 31.54% 32.07% Total Expenditure 2,721.44 2,658.51 3,222.01 3,282.05 3,354.94 3,774.32 4,057.28 3,995.54 3,206.72 3,391.67 3,210.89 Power & Fuel Cost - 28.17 26.40 24.04 30.61 42.30 33.53 36.79 33.19 34.09 31.70 % Of Sales - 1.02% 0.86% 0.70% 0.97% 1.00% 0.77% 0.91% 1.00% 0.92% 0.90% Employee Cost - 353.79 409.75 401.92 420.45 382.91 387.77 403.32 365.42 345.72 343.38 % Of Sales - 12.76% 13.36% 11.64% 13.31% 9.08% 8.95% 9.95% 11.06% 9.32% 9.75% Manufacturing Exp. - 54.46 74.86 88.57 101.91 115.78 117.21 98.34 109.41 106.55 105.74 % Of Sales - 1.96% 2.44% 2.57% 3.23% 2.74% 2.71% 2.43% 3.31% 2.87% 3.00% General & Admin Exp. - 102.53 147.15 120.09 178.03 212.64 210.40 266.54 173.88 172.21 170.85 % Of Sales - 3.70% 4.80% 3.48% 5.64% 5.04% 4.86% 6.58% 5.26% 4.64% 4.85% Selling & Distn. Exp. - 75.30 85.98 74.01 81.79 124.12 116.96 118.88 121.42 88.93 72.90 % Of Sales - 2.72% 2.80% 2.14% 2.59% 2.94% 2.70% 2.93% 3.68% 2.40% 2.07% Miscellaneous Exp. - 74.45 103.64 34.94 261.43 98.22 182.70 237.94 107.25 103.80 72.90 % Of Sales - 2.68% 3.38% 1.01% 8.28% 2.33% 4.22% 5.87% 3.25% 2.80% 2.63% EBITDA 235.92 114.71 -156.06 170.32 -196.24 444.50 274.43 56.59 96.64 319.05 312.65 EBITDA Margin 7.98% 4.14% -5.09% 4.93% -6.21% 10.54% 6.34% 1.40% 2.93% 8.60% 8.87% Other Income 20.56 40.27 92.82 65.76 59.51 58.30 240.09 140.70 152.46 24.11 43.51 Interest 37.86 61.47 58.55 84.46 86.98 85.01 105.85 182.36 107.49 91.12 91.70 Depreciation 52.39 55.38 57.86 65.74 78.39 83.22 89.86 88.20 85.73 81.86 87.02 PBT 161.77 38.13 -179.65 85.88 -302.10 334.57 318.81 -73.27 55.88 170.18 177.44 Tax 62.36 28.24 -19.86 29.02 -53.10 121.90 110.05 13.39 21.38 49.61 60.42 Tax Rate 38.55% 105.57% 28.58% 32.48% 14.93% 36.43% 34.52% -18.27% 38.26% 29.15% 34.05% PAT 99.41 -1.49 -49.62 60.32 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 PAT before Minority Interest 99.41 -1.49 -49.62 60.32 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.36% -0.05% -1.62% 1.75% -9.58% 5.04% 4.82% -2.14% 1.04% 3.25% 3.32% PAT Growth 1,246.60% - - - - 1.87% - - -71.39% 3.03% EPS 3.88 -0.06 -1.94 2.36 -11.82 8.31 8.15 -3.39 1.35 4.71 4.57

Description TTM Dec 10
Net Sales - 4,020.04 Net Sales Growth - Cost Of Goods Sold - 2,754.18 Gross Profit - 1,265.86 GP Margin - 31.49% Total Expenditure - 3,546.90 Power & Fuel Cost - 23.97 % Of Sales - 0.60% Employee Cost - 344.22 % Of Sales - 8.56% Manufacturing Exp. - 198.75 % Of Sales - 4.94% General & Admin Exp. - 149.14 % Of Sales - 3.71% Selling & Distn. Exp. - 0.00 % Of Sales - 0% Miscellaneous Exp. - 76.64 % Of Sales - 1.91% EBITDA - 473.14 EBITDA Margin - 11.77% Other Income - 17.11 Interest - 115.02 Depreciation - 93.60 PBT - 281.62 Tax - 94.88 Tax Rate - 33.69% PAT - 186.74 PAT before Minority Interest - 186.74 Minority Interest - 0.00 PAT Margin - 4.65% PAT Growth - EPS - 7.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 1,072.71 1,080.29 1,122.68 1,051.49 1,427.99 1,189.61 1,032.79 1,178.36 1,311.80 1,248.76 Share Capital 51.21 51.21 51.21 51.21 51.21 51.21 51.21 51.21 51.21 51.21 Total Reserves 1,021.50 1,029.08 1,071.47 1,000.28 1,376.78 1,138.40 981.58 1,127.15 1,260.59 1,197.55 Non-Current Liabilities 677.93 638.23 721.03 125.65 705.58 603.44 360.35 5.90 44.76 42.26 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 770.74 734.06 763.88 177.60 790.97 712.35 540.73 126.25 53.43 38.23 Current Liabilities 2,845.21 2,919.07 3,140.89 2,826.24 3,011.61 3,774.17 4,407.50 3,467.23 3,752.43 3,966.82 Trade Payables 1,060.67 1,111.02 1,116.19 995.73 1,154.88 1,709.15 1,662.59 1,565.84 1,816.11 1,857.54 Other Current Liabilities 692.97 630.41 817.62 848.92 1,000.85 1,251.08 1,310.95 1,143.30 921.66 967.10 Short Term Borrowings 219.79 163.44 221.28 489.71 80.53 100.00 518.00 503.54 216.58 415.16 Short Term Provisions 871.78 1,014.20 985.80 491.88 775.35 713.94 915.96 254.55 798.08 727.02 Total Liabilities 4,595.85 4,637.59 4,984.60 4,003.38 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84 Net Block 413.08 449.06 493.60 537.72 512.62 585.58 655.66 684.09 686.72 639.41 Gross Block 759.99 906.38 963.75 947.91 844.18 839.66 829.59 769.82 1,244.96 1,130.56 Accumulated Depreciation 346.91 457.32 470.15 410.19 331.56 254.08 173.93 85.73 558.24 491.15 Non Current Assets 1,548.65 1,525.36 1,561.40 944.80 1,514.27 1,471.97 1,344.22 926.88 765.48 770.14 Capital Work in Progress 9.21 8.96 21.66 12.13 5.06 18.20 24.82 32.94 70.17 110.07 Non Current Investment 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1,118.73 1,059.65 1,046.13 394.94 996.58 868.18 663.73 209.84 8.58 20.65 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 3,047.20 3,105.36 3,423.20 3,058.58 3,630.91 4,095.25 4,456.42 3,724.61 4,343.51 4,487.70 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 643.86 622.58 579.60 649.49 634.27 1,026.21 1,119.79 972.01 693.20 682.98 Sundry Debtors 1,550.96 1,562.72 1,905.04 1,898.82 2,020.25 1,799.25 2,271.32 2,067.44 2,147.80 2,296.08 Cash & Bank 46.80 82.40 60.20 59.50 60.28 532.05 71.71 61.08 81.51 36.44 Other Current Assets 805.58 55.39 30.04 267.02 916.11 737.74 993.60 624.08 1,421.00 1,472.20 Short Term Loans & Adv. 759.33 782.27 848.32 183.75 578.63 494.99 964.82 605.00 979.14 900.31 Net Current Assets 201.99 186.29 282.31 232.34 619.30 321.08 48.92 257.38 591.08 520.88 Total Assets 4,595.85 4,630.72 4,984.60 4,003.38 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84

Description Dec 10
Shareholder's Funds 1,002.37 Share Capital 47.82 Total Reserves 954.55 Non-Current Liabilities 899.51 Secured Loans 0.00 Unsecured Loans 895.70 Long Term Provisions 0.00 Current Liabilities 2,983.77 Trade Payables 908.11 Other Current Liabilities 1,555.26 Short Term Borrowings 0.00 Short Term Provisions 520.40 Total Liabilities 4,885.65 Net Block 871.54 Gross Block 1,194.89 Accumulated Depreciation 323.35 Non Current Assets 893.93 Capital Work in Progress 22.39 Non Current Investment 0.00 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 3,991.71 Current Investments 0.00 Inventories 480.84 Sundry Debtors 2,140.02 Cash & Bank 119.93 Other Current Assets 1,250.93 Short Term Loans & Adv. 736.85 Net Current Assets 1,007.94 Total Assets 4,885.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -37.34 8.21 310.62 -259.64 -354.91 1,054.04 188.40 -90.91 502.08 -141.18 PBT 26.75 -69.48 89.34 -355.66 334.57 318.81 -73.27 55.88 170.18 177.44 Adjustment 90.16 66.07 149.29 236.84 203.79 159.24 329.03 266.28 144.76 160.25 Changes in Working Capital -125.79 34.57 91.81 -73.99 -770.61 713.72 -44.86 -363.22 254.78 -424.54 Cash after chg. in Working capital -8.88 31.16 330.44 -192.81 -232.25 1,191.77 210.90 -41.06 569.72 -86.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -28.46 -22.95 -19.82 -66.83 -122.66 -137.73 -22.50 -49.85 -67.09 -54.33 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.55 0.00 Cash From Investing Activity 2.97 115.80 12.31 -30.56 286.85 -304.53 -46.05 -49.61 -136.88 -119.41 Net Fixed Assets 146.14 70.07 -25.37 -110.80 8.62 -3.45 -51.65 512.37 -74.50 -151.49 Net Investments 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -143.18 45.73 37.68 80.24 278.23 -301.08 5.60 -561.98 -62.38 32.08 Cash from Financing Activity 8.56 -102.49 -323.89 289.90 -114.45 -584.76 -130.63 120.10 -320.13 218.91 Net Cash Inflow / Outflow -25.81 21.52 -0.96 -0.30 -182.51 164.75 11.72 -20.42 45.07 -41.68 Opening Cash & Equivalents 70.80 48.95 49.86 49.95 232.24 68.82 58.20 78.62 36.44 78.12 Closing Cash & Equivalent 44.67 70.80 48.95 49.86 49.95 232.24 68.82 58.20 81.51 36.44

Description Dec 10
Cash From Operating Activity 107.54 PBT 281.62 Adjustment 237.36 Changes in Working Capital -351.94 Cash after chg. in Working capital 167.04 Interest Paid 0.00 Tax Paid -59.50 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -113.35 Net Fixed Assets Net Investments Others Cash from Financing Activity -7.12 Net Cash Inflow / Outflow -12.93 Opening Cash & Equivalents 131.07 Closing Cash & Equivalent 118.14

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 41.89 42.19 43.85 41.07 55.77 46.46 40.34 46.02 51.21 48.75 ROA -0.03% -1.03% 1.20% -6.61% 3.97% 3.67% -1.66% 0.71% 2.33% 2.36% ROE -0.14% -4.50% 5.55% -24.41% 16.25% 18.79% -7.84% 2.77% 9.42% 10.85% ROCE 6.96% -0.84% 12.05% -17.62% 29.99% 29.90% 6.75% 9.98% 15.68% 17.54% Fixed Asset Turnover 3.33 3.28 3.61 3.53 5.01 5.25 5.33 3.45 3.27 3.43 Receivable days 204.90 206.42 201.08 226.43 165.23 169.38 185.89 221.60 208.53 197.25 Inventory Days 83.34 71.56 64.97 74.17 71.83 89.30 89.62 87.54 64.58 67.73 Payable days 201.20 171.20 151.83 128.37 133.34 162.49 163.95 196.15 196.70 211.09 Cash Conversion Cycle 87.04 106.78 114.22 172.23 103.72 96.19 111.57 112.99 76.41 53.89 Total Debt/Equity 0.20 0.15 0.20 0.47 0.06 0.08 0.50 0.43 0.21 0.40 Interest Cover 1.44 -0.19 2.06 -3.09 4.94 4.01 0.60 1.52 2.87 2.94

Description Dec 10
Book Value (Rs.) 41.90 ROA 3.82% ROE 18.64% ROCE 20.90% Fixed Asset Turnover 3.57 Receivable days 183.05 Inventory Days 41.13 Payable days 88.96 Cash Conversion Cycle 135.22 Total Debt/Equity 0.89 Interest Cover 3.45

Top Investors:

sbi through its various mutual fund schemes

nippon life india trustee ltd through its various cap funds

investor education and protection fund (iepf)

Annual Reports:

News Update:

GE T&D India - Quarterly Results
5th Feb 2024, 16:35 PM

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.

Feedback