Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

GE T&D India Ltd.

Electric Equipment

Rating :

53/99

BSE: 522275 | NSE: GET%26D

Watchlist

NSE BSE

128.20

04-Oct-2022

Day's Open
Day's High
Day's Low
Previous Close

124.00
129.35
123.80
122.30

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

31841
40.26
142.50
81.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,134.01
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,215.05
N/A
2.88

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.28
-6.68
-0.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-3.73

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-45.26

P:E (Median)

8 Years
5 Years
3 Years

31.19
27.46
-

P:BV (Average)

8 Years
5 Years
3 Years

2.61
2.61
2.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

28.94
2.72
-5.37

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 593.00 638.10 -7.07% 662.06 904.47 -26.80% 914.08 1,034.21 -11.62% 851.71 870.90 -2.20%
Expenses 570.60 636.67 -10.38% 821.47 859.87 -4.47% 884.84 976.73 -9.41% 831.85 828.08 0.46%
EBITDA 22.40 1.43 1,466.43% -159.41 44.60 - 29.24 57.48 -49.13% 19.86 42.82 -53.62%
EBIDTM 3.78% 0.22% -24.08% 4.93% 3.20% 5.56% 2.33% 4.92%
Other Income 8.66 0.32 2,606.25% 23.86 29.76 -19.83% 1.37 22.79 -93.99% 0.19 5.73 -96.68%
Interest 7.78 11.03 -29.47% -0.55 8.45 - 13.99 14.71 -4.89% 14.18 18.88 -24.89%
Depreciation 13.01 15.99 -18.64% 10.15 16.46 -38.34% 16.20 16.06 0.87% 15.52 16.52 -6.05%
PBT 10.27 -25.27 - -34.98 27.00 - 0.42 75.41 -99.44% -9.65 13.15 -
Tax 3.91 -6.01 - -12.45 10.89 - 0.52 19.49 -97.33% -1.92 4.54 -
PAT 6.36 -19.26 - -22.53 16.11 - -0.10 55.92 - -7.73 8.61 -
PATM 1.07% -3.02% -3.40% 1.78% -0.01% 5.41% -0.91% 0.99%
EPS 0.25 -0.75 - -0.88 0.63 - 0.00 2.18 -100.00% -0.30 0.34 -

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 3,020.85 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 3,151.87 Net Sales Growth -12.38% -11.19% 9.30% -25.13% -2.61% 6.90% 22.67% -10.98% 5.31% 11.79% Cost Of Goods Sold 2,330.76 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 2,095.26 Gross Profit 690.09 691.72 913.89 877.98 1,420.47 1,323.00 1,218.40 1,007.21 1,170.35 1,129.91 1,056.61 GP Margin 22.84% 22.56% 26.47% 27.80% 33.67% 30.54% 30.07% 30.49% 31.54% 32.07% 33.52% Total Expenditure 3,108.76 3,228.26 3,282.05 3,354.94 3,774.32 4,057.28 3,995.54 3,206.72 3,391.67 3,210.89 2,890.19 Power & Fuel Cost - 26.40 24.04 30.61 42.30 33.53 36.79 33.19 34.09 31.70 28.31 % Of Sales - 0.86% 0.70% 0.97% 1.00% 0.77% 0.91% 1.00% 0.92% 0.90% 0.90% Employee Cost - 409.75 401.92 420.45 382.91 387.77 403.32 365.42 345.72 343.38 324.59 % Of Sales - 13.36% 11.64% 13.31% 9.08% 8.95% 9.95% 11.06% 9.32% 9.75% 10.30% Manufacturing Exp. - 74.86 88.57 101.91 115.78 117.21 98.34 109.41 106.55 105.74 112.95 % Of Sales - 2.44% 2.57% 3.23% 2.74% 2.71% 2.43% 3.31% 2.87% 3.00% 3.58% General & Admin Exp. - 147.15 120.09 178.03 212.64 210.40 266.54 173.88 172.21 170.85 147.85 % Of Sales - 4.80% 3.48% 5.64% 5.04% 4.86% 6.58% 5.26% 4.64% 4.85% 4.69% Selling & Distn. Exp. - 85.98 74.01 81.79 124.12 116.96 118.88 121.42 88.93 72.90 58.06 % Of Sales - 2.80% 2.14% 2.59% 2.94% 2.70% 2.93% 3.68% 2.40% 2.07% 1.84% Miscellaneous Exp. - 109.89 34.94 261.43 98.22 182.70 237.94 107.25 103.80 92.69 58.06 % Of Sales - 3.58% 1.01% 8.28% 2.33% 4.22% 5.87% 3.25% 2.80% 2.63% 3.91% EBITDA -87.91 -162.31 170.32 -196.24 444.50 274.43 56.59 96.64 319.05 312.65 261.68 EBITDA Margin -2.91% -5.29% 4.93% -6.21% 10.54% 6.34% 1.40% 2.93% 8.60% 8.87% 8.30% Other Income 34.08 99.07 65.76 59.51 58.30 240.09 140.70 152.46 24.11 43.51 16.85 Interest 35.40 58.55 84.46 86.98 85.01 105.85 182.36 107.49 91.12 91.70 91.60 Depreciation 54.88 57.86 65.74 78.39 83.22 89.86 88.20 85.73 81.86 87.02 81.33 PBT -33.94 -179.65 85.88 -302.10 334.57 318.81 -73.27 55.88 170.18 177.44 105.60 Tax -9.94 -19.86 29.02 -53.10 121.90 110.05 13.39 21.38 49.61 60.42 38.51 Tax Rate 29.29% 28.58% 32.48% 14.93% 36.43% 34.52% -18.27% 38.26% 29.15% 34.05% 31.41% PAT -24.00 -49.62 60.32 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 84.11 PAT before Minority Interest -24.00 -49.62 60.32 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 84.11 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 -0.79% -1.62% 1.75% -9.58% 5.04% 4.82% -2.14% 1.04% 3.25% 3.32% 2.67% PAT Growth -139.10% - - - 1.87% - - -71.39% 3.03% 39.13% EPS -0.94 -1.94 2.36 -11.82 8.31 8.15 -3.39 1.35 4.71 4.57 3.29

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 1,080.29 1,122.68 1,051.49 1,427.99 1,189.61 1,032.79 1,178.36 1,311.80 1,248.76 910.18 Share Capital 51.21 51.21 51.21 51.21 51.21 51.21 51.21 51.21 51.21 47.82 Total Reserves 1,029.08 1,071.47 1,000.28 1,376.78 1,138.40 981.58 1,127.15 1,260.59 1,197.55 862.36 Non-Current Liabilities 638.23 721.03 125.65 705.58 603.44 360.35 5.90 44.76 42.26 111.19 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 66.05 Long Term Provisions 734.06 763.88 177.60 790.97 712.35 540.73 126.25 53.43 38.23 32.65 Current Liabilities 2,948.43 3,140.89 2,826.24 3,011.61 3,774.17 4,407.50 3,467.23 3,752.43 3,966.82 3,627.86 Trade Payables 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 1,815.43 Other Current Liabilities 659.77 817.62 848.92 1,000.85 1,251.08 1,310.95 1,143.30 921.66 967.10 823.94 Short Term Borrowings 163.44 221.28 489.71 80.53 100.00 518.00 503.54 216.58 415.16 351.61 Short Term Provisions 1,014.20 985.80 491.88 775.35 713.94 915.96 254.55 798.08 727.02 636.88 Total Liabilities 4,666.95 4,984.60 4,003.38 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84 4,649.23 Net Block 449.06 493.60 537.72 512.62 585.58 655.66 684.09 686.72 639.41 619.76 Gross Block 906.38 963.75 947.91 844.18 839.66 829.59 769.82 1,244.96 1,130.56 1,035.60 Accumulated Depreciation 457.32 470.15 410.19 331.56 254.08 173.93 85.73 558.24 491.15 415.84 Non Current Assets 1,525.36 1,561.40 944.80 1,514.27 1,471.97 1,344.22 926.88 765.48 770.14 696.13 Capital Work in Progress 8.96 21.66 12.13 5.06 18.20 24.82 32.94 70.17 110.07 53.54 Non Current Investment 7.69 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1,059.65 1,046.13 394.94 996.58 868.18 663.73 209.84 8.58 20.65 22.82 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 3,141.59 3,423.20 3,058.58 3,630.91 4,095.25 4,456.42 3,724.61 4,343.51 4,487.70 3,953.10 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 622.58 579.60 649.49 634.27 1,026.21 1,119.79 972.01 693.20 682.98 694.18 Sundry Debtors 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 1,714.64 Cash & Bank 82.40 60.20 59.50 60.28 532.05 71.71 61.08 81.51 36.44 78.12 Other Current Assets 873.89 30.04 267.02 337.48 737.74 993.60 624.08 1,421.00 1,472.20 1,466.16 Short Term Loans & Adv. 782.27 848.32 183.75 578.63 494.99 964.82 605.00 979.14 900.31 860.49 Net Current Assets 193.16 282.31 232.34 619.30 321.08 48.92 257.38 591.08 520.88 325.24 Total Assets 4,666.95 4,984.60 4,003.38 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84 4,649.23

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 8.21 310.62 -259.64 -354.91 1,054.04 188.40 -90.91 502.08 -141.18 412.37 PBT -69.48 89.34 -355.66 334.57 318.81 -73.27 55.88 170.18 177.44 122.62 Adjustment 66.07 149.29 236.84 203.79 159.24 329.03 266.28 144.76 160.25 183.71 Changes in Working Capital 34.57 91.81 -73.99 -770.61 713.72 -44.86 -363.22 254.78 -424.54 114.24 Cash after chg. in Working capital 31.16 330.44 -192.81 -232.25 1,191.77 210.90 -41.06 569.72 -86.85 420.57 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -22.95 -19.82 -66.83 -122.66 -137.73 -22.50 -49.85 -67.09 -54.33 -8.20 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 -0.55 0.00 0.00 Cash From Investing Activity 115.80 12.31 -30.56 286.85 -304.53 -46.05 -49.61 -136.88 -119.41 -71.31 Net Fixed Assets 70.07 -25.37 -110.80 8.62 -3.45 -51.65 512.37 -74.50 -151.49 -74.59 Net Investments -7.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 Others 53.41 37.68 80.24 278.23 -301.08 5.60 -561.98 -62.38 32.08 3.29 Cash from Financing Activity -102.49 -323.89 289.90 -114.45 -584.76 -130.63 120.10 -320.13 218.91 -296.04 Net Cash Inflow / Outflow 21.52 -0.96 -0.30 -182.51 164.75 11.72 -20.42 45.07 -41.68 45.02 Opening Cash & Equivalents 48.95 49.86 49.95 232.24 68.82 58.20 78.62 36.44 78.12 33.10 Closing Cash & Equivalent 70.80 48.95 49.86 49.95 232.24 68.82 58.20 81.51 36.44 78.12

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 42.19 43.85 41.07 55.77 46.46 40.34 46.02 51.21 48.75 38.05 ROA -1.03% 1.20% -6.61% 3.97% 3.67% -1.66% 0.71% 2.33% 2.36% 1.90% ROE -4.50% 5.55% -24.41% 16.25% 18.79% -7.84% 2.77% 9.42% 10.85% 9.42% ROCE -0.84% 12.05% -17.62% 29.99% 29.90% 6.75% 9.98% 15.68% 17.54% 15.32% Fixed Asset Turnover 3.28 3.61 3.53 5.01 5.25 5.33 3.45 3.27 3.43 3.28 Receivable days 206.42 201.08 226.43 165.23 169.38 185.89 221.60 208.53 197.25 192.64 Inventory Days 71.56 64.97 74.17 71.83 89.30 89.62 87.54 64.58 67.73 68.44 Payable days 171.20 151.83 128.37 133.34 162.49 163.95 196.15 196.70 211.09 212.93 Cash Conversion Cycle 106.78 114.22 172.23 103.72 96.19 111.57 112.99 76.41 53.89 48.15 Total Debt/Equity 0.15 0.20 0.47 0.06 0.08 0.50 0.43 0.21 0.40 0.46 Interest Cover -0.19 2.06 -3.09 4.94 4.01 0.60 1.52 2.87 2.94 2.34

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

the new india assurance company limited

Annual Reports:

News Update:

GE T&D India - Quarterly Results
11th Aug 2022, 17:14 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