Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

GE T&D India Ltd.

Electric Equipment

Rating :

47/99

BSE: 522275 | NSE: GET&D

Watchlist

NSE BSE

101.85

20-May-2022

Open
High
Low
Previous Close

106.65
109.50
98.60
105.05

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

261952
267.61
153.80
81.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,602.71
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,763.79
N/A
2.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.80
-3.15
-6.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-8.93
24.65
-17.46

PAT CAGR (%)

10 Years
5 Years
3 Years

-9.43
-
-34.30

P:E (Median)

8 Years
5 Years
3 Years

33.48
28.83
-

P:BV (Average)

8 Years
5 Years
3 Years

2.59
2.59
2.59

EV:EBITDA (Average)

8 Years
5 Years
3 Years

32.39
8.95
1.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 662.06 904.47 -26.80% 914.08 1,034.21 -11.62% 851.71 870.90 -2.20% 638.10 642.79 -0.73%
Expenses 821.47 859.87 -4.47% 884.84 976.73 -9.41% 831.85 828.08 0.46% 636.67 642.47 -0.90%
EBITDA -159.41 44.60 - 29.24 57.48 -49.13% 19.86 42.82 -53.62% 1.43 0.32 346.88%
EBIDTM -24.08% 4.93% 3.20% 5.56% 2.33% 4.92% 0.22% 0.05%
Other Income 23.86 29.76 -19.83% 1.37 22.79 -93.99% 0.19 5.73 -96.68% 0.32 7.48 -95.72%
Interest -0.55 8.45 - 13.99 14.71 -4.89% 14.18 18.88 -24.89% 11.03 17.32 -36.32%
Depreciation 10.15 16.46 -38.34% 16.20 16.06 0.87% 15.52 16.52 -6.05% 15.99 16.70 -4.25%
PBT -34.98 27.00 - 0.42 75.41 -99.44% -9.65 13.15 - -25.27 -26.22 -
Tax -12.45 10.89 - 0.52 19.49 -97.33% -1.92 4.54 - -6.01 -5.90 -
PAT -22.53 16.11 - -0.10 55.92 - -7.73 8.61 - -19.26 -20.32 -
PATM -3.40% 1.78% -0.01% 5.41% -0.91% 0.99% -3.02% -3.16%
EPS -0.88 0.63 - 0.00 2.18 -100.00% -0.30 0.34 - -0.75 -0.79 -

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 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 4,139.07 Net Sales Growth -11.19% 9.30% -25.13% -2.61% 6.90% 22.67% -10.98% 5.31% 11.79% -23.85% Cost Of Goods Sold 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 2,882.52 Gross Profit 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 1,256.55 GP Margin 22.56% 26.47% 27.80% 33.67% 30.54% 30.07% 30.49% 31.54% 32.07% 33.52% 30.36% Total Expenditure 3,174.83 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 3,705.10 Power & Fuel Cost - 24.04 30.61 42.30 33.53 36.79 33.19 34.09 31.70 28.31 24.94 % Of Sales - 0.70% 0.97% 1.00% 0.77% 0.91% 1.00% 0.92% 0.90% 0.90% 0.60% Employee Cost - 401.92 420.45 382.91 387.77 403.32 365.42 345.72 343.38 324.59 363.62 % Of Sales - 11.64% 13.31% 9.08% 8.95% 9.95% 11.06% 9.32% 9.75% 10.30% 8.79% Manufacturing Exp. - 88.57 101.91 115.78 117.21 98.34 109.41 106.55 105.74 112.95 99.57 % Of Sales - 2.57% 3.23% 2.74% 2.71% 2.43% 3.31% 2.87% 3.00% 3.58% 2.41% General & Admin Exp. - 120.09 178.03 212.64 210.40 266.54 173.88 172.21 170.85 147.85 142.32 % Of Sales - 3.48% 5.64% 5.04% 4.86% 6.58% 5.26% 4.64% 4.85% 4.69% 3.44% Selling & Distn. Exp. - 74.01 81.79 124.12 116.96 118.88 121.42 88.93 72.90 58.06 74.56 % Of Sales - 2.14% 2.59% 2.94% 2.70% 2.93% 3.68% 2.40% 2.07% 1.84% 1.80% Miscellaneous Exp. - 34.94 261.43 98.22 182.70 237.94 107.25 103.80 92.69 123.17 74.56 % Of Sales - 1.01% 8.28% 2.33% 4.22% 5.87% 3.25% 2.80% 2.63% 3.91% 2.84% EBITDA -108.88 170.32 -196.24 444.50 274.43 56.59 96.64 319.05 312.65 261.68 433.97 EBITDA Margin -3.55% 4.93% -6.21% 10.54% 6.34% 1.40% 2.93% 8.60% 8.87% 8.30% 10.48% Other Income 25.74 65.76 59.51 58.30 240.09 140.70 152.46 24.11 43.51 16.85 15.32 Interest 38.65 84.46 86.98 85.01 105.85 182.36 107.49 91.12 91.70 91.60 124.80 Depreciation 57.86 65.74 78.39 83.22 89.86 88.20 85.73 81.86 87.02 81.33 101.42 PBT -69.48 85.88 -302.10 334.57 318.81 -73.27 55.88 170.18 177.44 105.60 223.07 Tax -19.86 29.02 -53.10 121.90 110.05 13.39 21.38 49.61 60.42 38.51 75.17 Tax Rate 28.58% 32.48% 14.93% 36.43% 34.52% -18.27% 38.26% 29.15% 34.05% 31.41% 31.64% PAT -49.62 60.32 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 84.11 162.41 PAT before Minority Interest -49.62 60.32 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 84.11 162.41 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 -1.62% 1.75% -9.58% 5.04% 4.82% -2.14% 1.04% 3.25% 3.32% 2.67% 3.92% PAT Growth -182.26% - - 1.87% - - -71.39% 3.03% 39.13% -48.21% EPS -1.94 2.36 -11.82 8.31 8.15 -3.39 1.35 4.71 4.57 3.29 6.34

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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 1,122.68 1,051.49 1,427.99 1,189.61 1,032.79 1,178.36 1,311.80 1,248.76 910.18 876.43 Share Capital 51.21 51.21 51.21 51.21 51.21 51.21 51.21 51.21 47.82 47.82 Total Reserves 1,071.47 1,000.28 1,376.78 1,138.40 981.58 1,127.15 1,260.59 1,197.55 862.36 828.61 Non-Current Liabilities 96.19 125.65 705.58 603.44 360.35 5.90 44.76 42.26 111.19 31.08 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 66.05 0.00 Long Term Provisions 139.04 177.60 790.97 712.35 540.73 126.25 53.43 38.23 32.65 15.29 Current Liabilities 2,758.73 2,826.24 3,011.61 3,774.17 4,407.50 3,467.23 3,752.43 3,966.82 3,627.86 3,297.31 Trade Payables 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 1,556.81 Other Current Liabilities 850.95 848.92 1,000.85 1,251.08 1,310.95 1,143.30 921.66 967.10 823.94 592.47 Short Term Borrowings 221.28 489.71 80.53 100.00 518.00 503.54 216.58 415.16 351.61 593.50 Short Term Provisions 570.31 491.88 775.35 713.94 915.96 254.55 798.08 727.02 636.88 554.52 Total Liabilities 3,977.60 4,003.38 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84 4,649.23 4,204.82 Net Block 493.60 537.72 512.62 585.58 655.66 684.09 686.72 639.41 619.76 648.73 Gross Block 963.75 947.91 844.18 839.66 829.59 769.82 1,244.96 1,130.56 1,035.60 996.35 Accumulated Depreciation 470.15 410.19 331.56 254.08 173.93 85.73 558.24 491.15 415.84 347.62 Non Current Assets 936.56 944.80 1,514.27 1,471.97 1,344.22 926.88 765.48 770.14 696.13 677.43 Capital Work in Progress 21.66 12.13 5.06 18.20 24.82 32.94 70.17 110.07 53.54 18.20 Non Current Investment 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 Long Term Loans & Adv. 421.29 394.94 996.58 868.18 663.73 209.84 8.58 20.65 22.82 10.50 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 3,041.04 3,058.58 3,630.91 4,095.25 4,456.42 3,724.61 4,343.51 4,487.70 3,953.10 3,527.39 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 579.60 649.49 634.27 1,026.21 1,119.79 972.01 693.20 682.98 694.18 555.35 Sundry Debtors 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 1,802.30 Cash & Bank 60.20 59.50 60.28 532.05 71.71 61.08 81.51 36.44 78.12 33.10 Other Current Assets 496.20 267.02 337.48 242.75 993.60 624.08 1,421.00 1,472.20 1,466.16 1,136.63 Short Term Loans & Adv. 167.80 183.75 578.63 494.99 964.82 605.00 979.14 900.31 860.49 749.11 Net Current Assets 282.31 232.34 619.30 321.08 48.92 257.38 591.08 520.88 325.24 230.09 Total Assets 3,977.60 4,003.38 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84 4,649.23 4,204.82

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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 310.62 -259.64 -354.91 1,054.04 188.40 -90.91 502.08 -141.18 412.37 252.11 PBT 89.34 -355.66 334.57 318.81 -73.27 55.88 170.18 177.44 122.62 237.57 Adjustment 114.89 236.84 203.79 159.24 329.03 266.28 144.76 160.25 183.71 189.22 Changes in Working Capital 126.21 -73.99 -770.61 713.72 -44.86 -363.22 254.78 -424.54 114.24 -110.36 Cash after chg. in Working capital 330.44 -192.81 -232.25 1,191.77 210.90 -41.06 569.72 -86.85 420.57 316.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -19.82 -66.83 -122.66 -137.73 -22.50 -49.85 -67.09 -54.33 -8.20 -64.33 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 -0.55 0.00 0.00 0.00 Cash From Investing Activity 12.31 -30.56 286.85 -304.53 -46.05 -49.61 -136.88 -119.41 -71.31 -85.70 Net Fixed Assets -25.37 -110.80 8.62 -3.45 -51.65 512.37 -74.50 -151.49 -74.59 202.73 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.20 Others 37.68 80.24 278.23 -301.08 5.60 -561.98 -62.38 32.08 3.29 -288.63 Cash from Financing Activity -323.89 289.90 -114.45 -584.76 -130.63 120.10 -320.13 218.91 -296.04 -201.75 Net Cash Inflow / Outflow -0.96 -0.30 -182.51 164.75 11.72 -20.42 45.07 -41.68 45.02 -35.34 Opening Cash & Equivalents 49.86 49.95 232.24 68.82 58.20 78.62 36.44 78.12 33.10 119.93 Closing Cash & Equivalent 48.95 49.86 49.95 232.24 68.82 58.20 81.51 36.44 78.12 33.10

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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 43.85 41.07 55.77 46.46 40.34 46.02 51.21 48.75 38.05 36.64 ROA 1.51% -6.61% 3.97% 3.67% -1.66% 0.71% 2.33% 2.36% 1.90% 3.75% ROE 5.55% -24.41% 16.25% 18.79% -7.84% 2.77% 9.42% 10.85% 9.42% 17.30% ROCE 12.05% -17.62% 29.99% 29.90% 6.75% 9.98% 15.68% 17.54% 15.32% 21.53% Fixed Asset Turnover 3.61 3.53 5.01 5.25 5.33 3.45 3.27 3.43 3.28 4.04 Receivable days 201.08 226.43 165.23 169.38 185.89 221.60 208.53 197.25 192.64 162.42 Inventory Days 64.97 74.17 71.83 89.30 89.62 87.54 64.58 67.73 68.44 42.69 Payable days 151.83 128.37 133.34 162.49 163.95 196.15 196.70 211.09 212.93 167.53 Cash Conversion Cycle 114.22 172.23 103.72 96.19 111.57 112.99 76.41 53.89 48.15 37.58 Total Debt/Equity 0.20 0.47 0.06 0.08 0.50 0.43 0.21 0.40 0.46 0.68 Interest Cover 2.06 -3.09 4.94 4.01 0.60 1.52 2.87 2.94 2.34 2.90

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 schemes

nippon life india trustee ltd through its various cap funds

the new india assurance company limited

Annual Reports:

News Update:

No Latest News!

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