Market Cap ₹25515 Cr.
Stock P/E 213.5
P/B 21.5
Current Price ₹996.5
Book Value ₹ 46.3
Face Value 2
52W High ₹1198
Dividend Yield 0%
52W Low ₹ 177.1
GE T&D India Ltd engages in building power transmission and distribution infrastructure in India and across the world. It offers power electronics equipment, such as high voltage(DC), flexible alternate current transmission structures, and commercial DC substations. The organization also offers power and device transformers, circuit breakers, gas insulated substations and switchgears, air insulated substations and switchgears, substation automation gadget, and capacitors and reactors, in addition to control panels; and turnkey solutions for substation engineering and construction. In addition, it offers turnkey initiatives and consulting; electric stability of plant; high voltage substations; renovation assist; and asset management services. Further, the organization offers digital software solutions, such as electricity management and market control, distribution and outage control, and virtual power plant-DERMS; edge-to-cloud infrastructure, fleet level analysis, and optimization analytics asset performance management/ALM; protection and control, substation automation, and communications; and remote monitoring and diagnostics, and geospatial and mobile solutions. Additionally, it gives power electronics solutions; and power management smart grid solutions for transmission and distribution, inclusive of renewable energies integration. The enterprise was previously called Alstom T&D India Ltd and changed its name to GE T&D India Ltd in August 2016. The corporation was founded in 1957 and is based in New Delhi, India. It operates as a subsidiary of Grid Equipments Pvt Ltd.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 638 | 852 | 914 | 662 | 593 | 701 | 777 | 718 | 698 | 839 |
| Other Income | 0 | 0 | 1 | 24 | 9 | 28 | -7 | 12 | 9 | -4 |
| Total Income | 638 | 852 | 915 | 686 | 602 | 729 | 770 | 730 | 707 | 835 |
| Total Expenditure | 637 | 832 | 885 | 821 | 571 | 695 | 731 | 667 | 637 | 742 |
| Operating Profit | 2 | 20 | 31 | -136 | 31 | 34 | 39 | 63 | 70 | 92 |
| Interest | 11 | 14 | 14 | -1 | 8 | 10 | 12 | 11 | 7 | 7 |
| Depreciation | 16 | 16 | 16 | 10 | 13 | 14 | 14 | 13 | 13 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 110 | 0 | -6 | -1 | 0 | 0 | 0 |
| Profit Before Tax | -25 | -10 | 0 | -35 | 10 | 4 | 12 | 39 | 50 | 73 |
| Provision for Tax | -6 | -2 | 1 | -12 | 4 | 1 | 8 | 10 | 13 | 24 |
| Profit After Tax | -19 | -8 | -0 | -23 | 6 | 3 | 5 | 28 | 37 | 49 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -19 | -8 | -0 | -23 | 6 | 3 | 5 | 28 | 37 | 49 |
| Adjusted Earnings Per Share | -0.8 | -0.3 | -0 | -0.9 | 0.2 | 0.1 | 0.2 | 1.1 | 1.5 | 1.9 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3152 | 3524 | 3711 | 3303 | 4052 | 4332 | 4219 | 3159 | 3452 | 3066 | 2773 | 3032 |
| Other Income | 17 | 44 | 24 | 152 | 141 | 240 | 58 | 60 | 66 | 93 | 40 | 10 |
| Total Income | 3169 | 3567 | 3735 | 3456 | 4193 | 4572 | 4277 | 3218 | 3518 | 3159 | 2813 | 3042 |
| Total Expenditure | 2890 | 3211 | 3392 | 3207 | 3996 | 4057 | 3774 | 3355 | 3282 | 3222 | 2659 | 2777 |
| Operating Profit | 279 | 356 | 343 | 249 | 197 | 515 | 503 | -137 | 236 | -63 | 155 | 264 |
| Interest | 92 | 92 | 91 | 107 | 182 | 106 | 85 | 87 | 84 | 59 | 61 | 37 |
| Depreciation | 81 | 87 | 82 | 86 | 88 | 90 | 83 | 78 | 66 | 58 | 55 | 52 |
| Exceptional Income / Expenses | 17 | 0 | 0 | 0 | 0 | 0 | 0 | -54 | 3 | 110 | -11 | -1 |
| Profit Before Tax | 123 | 177 | 170 | 56 | -73 | 319 | 335 | -356 | 89 | -69 | 27 | 174 |
| Provision for Tax | 39 | 60 | 50 | 21 | 13 | 110 | 122 | -53 | 29 | -20 | 28 | 55 |
| Profit After Tax | 84 | 117 | 121 | 35 | -87 | 209 | 213 | -303 | 60 | -50 | -1 | 119 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 84 | 117 | 121 | 35 | -87 | 209 | 213 | -303 | 60 | -50 | -1 | 119 |
| Adjusted Earnings Per Share | 3.5 | 4.6 | 4.7 | 1.3 | -3.4 | 8.2 | 8.3 | -11.8 | 2.4 | -1.9 | -0.1 | 4.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -10% | -4% | -9% | -1% |
| Operating Profit CAGR | 0% | 0% | -21% | -6% |
| PAT CAGR | 0% | 0% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 402% | 97% | 34% | 14% |
| ROE Average | -0% | 0% | -1% | 3% |
| ROCE Average | 7% | 6% | 6% | 11% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 910 | 1249 | 1312 | 1178 | 1033 | 1190 | 1428 | 1051 | 1123 | 1080 | 1073 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 45 | 42 | 45 | 6 | 360 | 603 | 706 | 778 | 721 | 638 | 678 |
| Total Current Liabilities | 3628 | 3967 | 3752 | 3467 | 4408 | 3774 | 3012 | 3244 | 3141 | 2919 | 2845 |
| Total Liabilities | 4649 | 5258 | 5109 | 4651 | 5801 | 5567 | 5145 | 5074 | 4985 | 4667 | 4596 |
| Fixed Assets | 620 | 639 | 687 | 684 | 656 | 586 | 513 | 538 | 494 | 449 | 413 |
| Other Non-Current Assets | 76 | 131 | 79 | 243 | 689 | 886 | 1002 | 1060 | 1068 | 1076 | 1136 |
| Total Current Assets | 3953 | 4488 | 4344 | 3725 | 4456 | 4095 | 3631 | 3476 | 3423 | 3105 | 3047 |
| Total Assets | 4649 | 5258 | 5109 | 4651 | 5801 | 5567 | 5145 | 5074 | 4985 | 4667 | 4596 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 33 | 78 | 36 | 79 | 58 | 69 | 232 | 50 | 50 | 49 | 71 |
| Cash Flow from Operating Activities | 412 | -141 | 502 | -91 | 188 | 1054 | -355 | -260 | 311 | 8 | -37 |
| Cash Flow from Investing Activities | -71 | -119 | -137 | -50 | -46 | -305 | 287 | -31 | 12 | 116 | 3 |
| Cash Flow from Financing Activities | -296 | 219 | -320 | 120 | -131 | -585 | -114 | 290 | -324 | -102 | 9 |
| Net Cash Inflow / Outflow | 45 | -42 | 45 | -20 | 12 | 165 | -183 | -0 | -1 | 22 | -26 |
| Closing Cash & Cash Equivalent | 78 | 36 | 82 | 58 | 69 | 232 | 50 | 50 | 49 | 71 | 45 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.52 | 4.57 | 4.71 | 1.35 | -3.38 | 8.15 | 8.31 | -11.82 | 2.36 | -1.94 | -0.06 |
| CEPS(Rs) | 6.92 | 7.97 | 7.91 | 4.7 | 0.06 | 11.66 | 11.56 | -8.75 | 4.92 | 0.32 | 2.1 |
| DPS(Rs) | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 38.05 | 48.75 | 51.21 | 46.02 | 40.34 | 46.46 | 55.77 | 41.07 | 43.85 | 42.19 | 41.89 |
| Core EBITDA Margin(%) | 7.85 | 8.43 | 8.2 | 2.78 | 1.33 | 6.26 | 10.54 | -6.21 | 4.93 | -5.09 | 4.14 |
| EBIT Margin(%) | 6.43 | 7.25 | 6.72 | 4.71 | 2.56 | 9.68 | 9.95 | -8.51 | 5.03 | -0.36 | 3.18 |
| Pre Tax Margin(%) | 3.68 | 4.78 | 4.38 | 1.61 | -1.72 | 7.27 | 7.93 | -11.26 | 2.59 | -2.27 | 0.96 |
| PAT Margin (%) | 2.52 | 3.15 | 3.1 | 0.99 | -2.03 | 4.76 | 5.04 | -9.58 | 1.75 | -1.62 | -0.05 |
| Cash Profit Margin (%) | 4.97 | 5.5 | 5.2 | 3.46 | 0.04 | 6.81 | 7.01 | -7.1 | 3.65 | 0.27 | 1.94 |
| ROA(%) | 1.9 | 2.36 | 2.33 | 0.71 | -1.66 | 3.67 | 3.97 | -5.92 | 1.2 | -1.03 | -0.03 |
| ROE(%) | 9.42 | 10.85 | 9.42 | 2.77 | -7.84 | 18.79 | 16.25 | -24.41 | 5.55 | -4.5 | -0.14 |
| ROCE(%) | 15.32 | 17.54 | 15.68 | 9.98 | 6.75 | 29.9 | 29.99 | -17.62 | 12.05 | -0.84 | 6.96 |
| Receivable days | 192.64 | 197.25 | 208.53 | 221.6 | 185.89 | 169.38 | 165.23 | 226.43 | 201.08 | 206.42 | 204.9 |
| Inventory Days | 68.44 | 67.73 | 64.58 | 87.54 | 89.62 | 89.3 | 71.83 | 74.17 | 64.97 | 71.56 | 83.34 |
| Payable days | 285.87 | 268.34 | 241.21 | 251.45 | 207.92 | 204.52 | 186.78 | 172.09 | 151.83 | 171.2 | 201.2 |
| PER(x) | 41.86 | 54 | 122.76 | 330.04 | 0 | 49.65 | 33.06 | 0 | 49.49 | 0 | 0 |
| Price/Book(x) | 3.87 | 5.06 | 11.29 | 9.66 | 8.2 | 8.71 | 4.92 | 1.77 | 2.66 | 2.17 | 2.83 |
| Dividend Yield(%) | 1.22 | 0.73 | 0.31 | 0.4 | 0.54 | 0.44 | 0.66 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.22 | 1.92 | 4.04 | 3.58 | 2.2 | 2.29 | 1.67 | 0.72 | 0.91 | 0.79 | 1.16 |
| EV/Core EBITDA(x) | 13.86 | 19.03 | 43.71 | 47.49 | 45.16 | 19.31 | 14.02 | -16.74 | 13.33 | -38.33 | 20.72 |
| Net Sales Growth(%) | -23.85 | 11.79 | 5.31 | -10.98 | 22.67 | 6.9 | -2.61 | -25.13 | 9.3 | -11.19 | -9.55 |
| EBIT Growth(%) | -40.88 | 25.64 | -2.91 | -37.48 | -33.23 | 289.27 | -1.2 | -164.04 | 164.69 | -106.29 | 907.14 |
| PAT Growth(%) | -48.21 | 39.13 | 3.03 | -71.39 | -351.19 | 340.9 | 1.87 | -242.27 | 119.94 | -182.26 | 97 |
| EPS Growth(%) | -48.21 | 29.92 | 3.03 | -71.39 | -351.19 | 340.9 | 1.87 | -242.27 | 119.94 | -182.26 | 97 |
| Debt/Equity(x) | 0.46 | 0.4 | 0.21 | 0.43 | 0.5 | 0.08 | 0.06 | 0.47 | 0.2 | 0.15 | 0.2 |
| Current Ratio(x) | 1.09 | 1.13 | 1.16 | 1.07 | 1.01 | 1.09 | 1.21 | 1.07 | 1.09 | 1.06 | 1.07 |
| Quick Ratio(x) | 0.9 | 0.96 | 0.97 | 0.79 | 0.76 | 0.81 | 1 | 0.87 | 0.91 | 0.85 | 0.84 |
| Interest Cover(x) | 2.34 | 2.94 | 2.87 | 1.52 | 0.6 | 4.01 | 4.94 | -3.09 | 2.06 | -0.19 | 1.44 |
| Total Debt/Mcap(x) | 0.12 | 0.08 | 0.02 | 0.04 | 0.06 | 0.01 | 0.01 | 0.26 | 0.07 | 0.07 | 0.07 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0.26 | 0.25 | 0.25 | 0.27 | 0.26 | 0.26 | 0.37 | 0.59 | 0.69 | 1.2 |
| DII | 15.49 | 15.47 | 15.72 | 15.71 | 15.74 | 15.73 | 16.52 | 16.19 | 16.11 | 15.84 |
| Public | 9.25 | 9.28 | 9.03 | 9.02 | 9.01 | 9.02 | 8.1 | 8.23 | 8.2 | 7.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 |
| FII | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.1 | 0.15 | 0.18 | 0.31 |
| DII | 3.97 | 3.96 | 4.03 | 4.02 | 4.03 | 4.03 | 4.23 | 4.14 | 4.12 | 4.06 |
| Public | 2.37 | 2.38 | 2.31 | 2.31 | 2.31 | 2.31 | 2.07 | 2.11 | 2.1 | 2.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
