Nifty

:

13055.15

Sensex

:

44523.02

128.70 (1.00%)
445.87 (1.01%)

Login

Nifty
Sensex

:
:

13055.15
44523.02

128.70 (1.00%)
445.87 (1.01%)

GE T&D India Ltd.

Electric Equipment

Rating :

37/99

BSE: 522275 | NSE: GET&D

Watchlist

NSE BSE

97.85

24-Nov-2020

Open
High
Low
Previous Close

100.50
102.85
97.50
100.85

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

68080
67.48
179.50
58.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,509.26
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,939.47
N/A
2.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-0.89
-9.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

43.23
28.56
29.05

P:BV (Average)

8 Years
5 Years
3 Years

2.02
2.02
2.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

35.99
41.90
11.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 870.90 821.07 6.07% 642.79 733.66 -12.39% 664.17 895.29 -25.82% 939.80 1,167.80 -19.52%
Expenses 828.08 817.21 1.33% 642.47 691.26 -7.06% 899.91 818.29 9.97% 965.35 1,055.20 -8.51%
EBITDA 42.82 3.86 1,009.33% 0.32 42.40 -99.25% -235.74 77.00 - -25.55 112.60 -
EBIDTM 4.92% 0.47% 0.05% 5.78% -0.29% 8.60% -2.72% 9.64%
Other Income 5.73 11.06 -48.19% 7.48 1.84 306.52% 34.30 5.61 511.41% 12.31 9.70 26.91%
Interest 18.88 17.51 7.82% 17.32 16.25 6.58% 15.76 22.62 -30.33% 18.68 14.05 32.95%
Depreciation 16.52 21.07 -21.59% 16.70 21.95 -23.92% 17.48 19.83 -11.85% 17.89 20.21 -11.48%
PBT 13.15 -77.22 - -26.22 6.04 - -234.68 40.16 - -49.81 88.04 -
Tax 4.54 3.86 17.62% -5.90 2.67 - -47.55 14.07 - -12.08 34.99 -
PAT 8.61 -81.08 - -20.32 3.37 - -187.13 26.09 - -37.73 53.05 -
PATM 0.99% -9.87% -3.16% 0.46% 2.87% 2.91% -4.01% 4.54%
EPS 0.34 -3.17 - -0.79 0.13 - -7.31 1.02 - -1.47 2.07 -

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Dec 10
Net Sales 3,117.66 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 4,020.04 Net Sales Growth -13.82% -25.13% -2.61% 6.90% 22.67% -10.98% 5.31% 11.79% -23.85% 2.96% Cost Of Goods Sold 2,286.98 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 2,777.68 Gross Profit 830.68 877.98 1,420.47 1,323.00 1,218.40 1,007.21 1,170.35 1,129.91 1,056.61 1,256.55 1,242.36 GP Margin 26.64% 27.80% 33.67% 30.54% 30.07% 30.49% 31.54% 32.07% 33.52% 30.36% 30.90% Total Expenditure 3,335.81 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 3,586.29 Power & Fuel Cost - 30.61 42.30 33.53 36.79 33.19 34.09 31.70 28.31 24.94 23.97 % Of Sales - 0.97% 1.00% 0.77% 0.91% 1.00% 0.92% 0.90% 0.90% 0.60% 0.60% Employee Cost - 420.45 382.91 387.77 403.32 365.42 345.72 343.38 324.59 363.62 344.79 % Of Sales - 13.31% 9.08% 8.95% 9.95% 11.06% 9.32% 9.75% 10.30% 8.79% 8.58% Manufacturing Exp. - 101.91 115.78 117.21 98.34 109.41 106.55 105.74 112.95 99.57 168.63 % Of Sales - 3.23% 2.74% 2.71% 2.43% 3.31% 2.87% 3.00% 3.58% 2.41% 4.19% General & Admin Exp. - 178.03 212.64 210.40 266.54 173.88 172.21 170.85 147.85 142.32 149.14 % Of Sales - 5.64% 5.04% 4.86% 6.58% 5.26% 4.64% 4.85% 4.69% 3.44% 3.71% Selling & Distn. Exp. - 81.79 124.12 116.96 118.88 121.42 88.93 72.90 58.06 74.56 0.74 % Of Sales - 2.59% 2.94% 2.70% 2.93% 3.68% 2.40% 2.07% 1.84% 1.80% 0.02% Miscellaneous Exp. - 261.43 98.22 182.70 237.94 107.25 103.80 92.69 123.17 117.57 0.74 % Of Sales - 8.28% 2.33% 4.22% 5.87% 3.25% 2.80% 2.63% 3.91% 2.84% 3.02% EBITDA -218.15 -196.24 444.50 274.43 56.59 96.64 319.05 312.65 261.68 433.97 433.75 EBITDA Margin -7.00% -6.21% 10.54% 6.34% 1.40% 2.93% 8.60% 8.87% 8.30% 10.48% 10.79% Other Income 59.82 59.51 58.30 240.09 140.70 152.46 24.11 43.51 16.85 15.32 17.11 Interest 70.64 86.98 85.01 105.85 182.36 107.49 91.12 91.70 91.60 124.80 75.64 Depreciation 68.59 78.39 83.22 89.86 88.20 85.73 81.86 87.02 81.33 101.42 93.60 PBT -297.56 -302.10 334.57 318.81 -73.27 55.88 170.18 177.44 105.60 223.07 281.62 Tax -60.99 -53.10 121.90 110.05 13.39 21.38 49.61 60.42 38.51 75.17 94.88 Tax Rate 20.50% 14.93% 36.43% 34.52% -18.27% 38.26% 29.15% 34.05% 31.41% 31.64% 33.69% PAT -236.57 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 84.11 162.41 186.74 PAT before Minority Interest -236.57 -302.56 212.67 208.76 -86.66 34.50 120.57 117.02 84.11 162.41 186.74 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 -7.59% -9.58% 5.04% 4.82% -2.14% 1.04% 3.25% 3.32% 2.67% 3.92% 4.65% PAT Growth -16,643.36% - 1.87% - - -71.39% 3.03% 39.13% -48.21% -13.03% EPS -9.24 -11.82 8.31 8.15 -3.39 1.35 4.71 4.57 3.29 6.34 7.29

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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Dec 10
Shareholder's Funds 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 1,002.37 Share Capital 51.21 51.21 51.21 51.21 51.21 51.21 51.21 47.82 47.82 47.82 Total Reserves 1,000.28 1,376.78 1,138.40 981.58 1,127.15 1,260.59 1,197.55 862.36 828.61 954.55 Non-Current Liabilities 778.39 705.58 603.44 360.35 5.90 44.76 42.26 111.19 31.08 899.09 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 66.05 0.00 895.28 Long Term Provisions 830.34 790.97 712.35 540.73 126.25 53.43 38.23 32.65 15.29 0.00 Current Liabilities 3,243.91 3,011.61 3,774.17 4,407.50 3,467.23 3,752.43 3,966.82 3,627.86 3,297.31 2,566.69 Trade Payables 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 1,898.95 Other Current Liabilities 848.92 1,000.85 1,251.08 1,310.95 1,143.30 921.66 967.10 823.94 592.47 565.04 Short Term Borrowings 489.71 80.53 100.00 518.00 503.54 216.58 415.16 351.61 593.50 0.00 Short Term Provisions 909.55 775.35 713.94 915.96 254.55 798.08 727.02 636.88 554.52 102.71 Total Liabilities 5,073.79 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84 4,649.23 4,204.82 4,468.15 Net Block 537.72 512.62 585.58 655.66 684.09 686.72 639.41 619.76 648.73 871.54 Gross Block 947.91 844.18 839.66 829.59 769.82 1,244.96 1,130.56 1,035.60 996.35 1,194.89 Accumulated Depreciation 357.30 331.56 254.08 173.93 85.73 558.24 491.15 415.84 347.62 323.35 Non Current Assets 1,597.54 1,514.27 1,471.97 1,344.22 926.88 765.48 770.14 696.13 677.43 894.13 Capital Work in Progress 12.13 5.06 18.20 24.82 32.94 70.17 110.07 53.54 18.20 22.39 Non Current Investment 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.20 Long Term Loans & Adv. 1,047.68 996.58 868.18 663.73 209.84 8.58 20.65 22.82 10.50 0.00 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 3,476.25 3,630.91 4,095.25 4,456.42 3,724.61 4,343.51 4,487.70 3,953.10 3,527.39 3,574.02 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 649.49 634.27 1,026.21 1,119.79 972.01 693.20 682.98 694.18 555.35 480.84 Sundry Debtors 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 2,140.02 Cash & Bank 59.50 60.28 532.05 71.71 61.08 81.51 36.44 78.12 33.10 119.93 Other Current Assets 868.44 337.48 242.75 180.08 624.08 1,421.00 1,472.20 1,466.16 1,136.63 833.24 Short Term Loans & Adv. 601.42 578.63 494.99 813.52 605.00 979.14 900.31 860.49 749.11 319.16 Net Current Assets 232.34 619.30 321.08 48.92 257.38 591.08 520.88 325.24 230.09 1,007.33 Total Assets 5,073.79 5,145.18 5,567.22 5,800.64 4,651.49 5,108.99 5,257.84 4,649.23 4,204.82 4,468.15

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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Dec 10
Cash From Operating Activity -259.64 -354.91 1,054.04 188.40 -90.91 502.08 -141.18 412.37 252.11 109.32 PBT -355.66 334.57 318.81 -73.27 55.88 170.18 177.44 122.62 237.57 281.62 Adjustment 236.84 203.79 159.24 329.03 266.28 144.76 160.25 183.71 189.22 236.88 Changes in Working Capital -73.99 -770.61 713.72 -44.86 -363.22 254.78 -424.54 114.24 -110.36 -349.69 Cash after chg. in Working capital -192.81 -232.25 1,191.77 210.90 -41.06 569.72 -86.85 420.57 316.44 168.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -66.83 -122.66 -137.73 -22.50 -49.85 -67.09 -54.33 -8.20 -64.33 -59.50 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 -0.55 0.00 0.00 0.00 0.00 Cash From Investing Activity -30.56 286.85 -304.53 -46.05 -49.61 -136.88 -119.41 -71.31 -85.70 -113.35 Net Fixed Assets -110.80 8.62 -3.45 -51.65 512.37 -74.50 -151.49 -74.59 202.73 -81.53 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.20 -0.20 Others 80.24 278.23 -301.08 5.60 -561.98 -62.38 32.08 3.29 -288.63 -31.62 Cash from Financing Activity 289.90 -114.45 -584.76 -130.63 120.10 -320.13 218.91 -296.04 -201.75 -7.12 Net Cash Inflow / Outflow -0.30 -182.51 164.75 11.72 -20.42 45.07 -41.68 45.02 -35.34 -11.15 Opening Cash & Equivalents 49.95 232.24 68.82 58.20 78.62 36.44 78.12 33.10 119.93 131.07 Closing Cash & Equivalent 49.86 49.95 232.24 68.82 58.20 81.51 36.44 78.12 33.10 119.93

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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Dec 10
Book Value (Rs.) 41.07 55.77 46.46 40.34 46.02 51.21 48.75 38.05 36.64 41.90 ROA -5.92% 3.97% 3.67% -1.66% 0.71% 2.33% 2.36% 1.90% 3.75% 4.36% ROE -24.41% 16.25% 18.79% -7.84% 2.77% 9.42% 10.85% 9.42% 17.30% 20.00% ROCE -17.62% 29.99% 29.90% 6.75% 9.98% 15.68% 17.54% 15.32% 21.53% 20.24% Fixed Asset Turnover 3.53 5.01 5.25 5.33 3.45 3.27 3.43 3.28 4.04 3.75 Receivable days 226.43 165.23 169.38 185.89 221.60 208.53 197.25 192.64 162.42 159.93 Inventory Days 74.17 71.83 89.30 89.62 87.54 64.58 67.73 68.44 42.69 36.78 Payable days 128.37 133.34 162.49 163.95 196.15 196.70 211.09 212.93 167.53 135.04 Cash Conversion Cycle 172.23 103.72 96.19 111.57 112.99 76.41 53.89 48.15 37.58 61.67 Total Debt/Equity 0.47 0.06 0.08 0.50 0.43 0.21 0.40 0.46 0.68 0.89 Interest Cover -3.09 4.94 4.01 0.60 1.52 2.87 2.94 2.34 2.90 4.72

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

reliance capital trustee co ltd through its various schemes

the new india assurance company limited

Annual Reports:

News Update:

GE T&D India turns black in Q2
11th Nov 2020, 16:44 PM

Total income of the company decreased by 2.14% at Rs 2318.67 crore for Q2FY21
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