Consumer Durables - Domestic Appliances · Founded 2003 · www.pgel.in · BSE 533581 · NSE PG ELECTRO · ISIN INE457L01029
No Notes Added Yet
Business
PG Electroplast Ltd. (PGEL) is a leading Indian contract manufacturer (EMS provider) for consumer durables and plastic components. The company's core business model involves manufacturing a wide range of products and components for Original Equipment Manufacturers (OEMs) and Original Design Manufacturers (ODMs). This includes finished goods like Air Conditioners (ACs), Washing Machines, Air Coolers, LED TVs, and water purifiers, as well as critical plastic injection moulded components for various applications. PGEL primarily makes money by producing these goods and components for other brands under B2B contracts, leveraging its manufacturing expertise, design capabilities, and scale.
Revenue Mix
PGEL's business can typically be segmented by the type of manufacturing service and product category:
Original Design Manufacturing (ODM) / Original Equipment Manufacturing (OEM) of Finished Goods: This segment includes the assembly and manufacturing of complete products like ACs, Washing Machines, Air Coolers, and LED TVs for major brands. This is a high-growth segment leveraging design and full product assembly capabilities.
Plastic Injection Moulding: Manufacturing precision plastic components for consumer durables, automotive, and other industries. This was the company's foundational business.
PCBA (Printed Circuit Board Assembly) & Other Electronics: Manufacturing electronic sub-assemblies and components, integrating into their ODM/OEM offerings.
While specific revenue percentages fluctuate, the trend has been towards increasing contribution from finished goods ODM/OEM, moving beyond just component manufacturing.
Industry
PGEL operates in the Consumer Durables industry, specifically within the contract manufacturing (EMS) sub-sector for domestic appliances in India. This industry is characterized by increasing outsourcing trends from brands seeking to reduce capital expenditure and benefit from specialized manufacturing expertise. The "Make in India" initiative and government Production Linked Incentive (PLI) schemes provide significant tailwinds. PGEL is positioned as one of India's prominent and integrated EMS players for white goods and consumer electronics, serving a diverse portfolio of major Indian and international brands. It stands among key domestic contract manufacturers, competing on scale, technological capability, and cost-efficiency.
MOAT
Scale and Integrated Capabilities: Large-scale, vertically integrated manufacturing facilities capable of producing a wide range of components and finished goods. This allows for cost efficiencies and quicker turnaround times.
Established Customer Relationships: Long-standing partnerships with major domestic and international consumer durable brands, making PGEL an integral part of their supply chain. Switching costs for clients can be significant due to established processes and quality certifications.
Design & Engineering Expertise (ODM): Capability to offer Original Design Manufacturing services indicates a strong in-house design and engineering team, allowing them to develop products from conception, not just manufacture to spec.
Strategic Plant Locations: Manufacturing units located in key industrial hubs across India, providing logistical advantages.
Growth Drivers
"Make in India" & PLI Schemes: Government incentives and policies promoting domestic manufacturing are driving brands to localize production.
Import Substitution: Increasing efforts by brands to replace imported finished goods and components with domestically manufactured ones.
Rising Domestic Demand: Growing disposable incomes, urbanization, and increasing penetration of consumer durables in India's vast market.
Increased Outsourcing by Brands: Global and domestic brands are increasingly outsourcing manufacturing to focus on core competencies like branding and distribution.
Capacity Expansion & Diversification: PGEL's continuous investment in expanding manufacturing capacity and diversifying into new product categories.
Risks
Customer Concentration: Reliance on a few major clients for a significant portion of revenue could pose a risk if relationships deteriorate or client demand fluctuates significantly.
Raw Material Price Volatility: Fluctuations in prices of key raw materials (plastics, copper, aluminum, electronic components) can impact profitability if not effectively passed on to customers.
Intense Competition: The EMS sector is competitive, with both domestic and international players vying for contracts, potentially pressuring margins.
Technological Obsolescence & Capital Expenditure: The need for continuous investment in advanced manufacturing technology and R&D to remain competitive requires significant capital outlay.
Economic Slowdown: A downturn in the broader economy could lead to reduced consumer spending on durables, impacting order volumes.
Management & Ownership
PG Electroplast Ltd. is primarily a promoter-led company, with the Gupta family playing a significant role in its management and strategic direction. The company's promoters hold a substantial stake, indicating aligned interests with long-term growth. Management has a track record of scaling operations, diversifying product offerings, and adapting to industry trends, particularly the shift towards integrated ODM/OEM services. The ownership structure includes promoter holding, institutional investors, and public shareholders.
Outlook
PGEL is well-positioned to capitalize on several macro tailwinds in the Indian manufacturing sector, particularly the "Make in India" initiative, government incentives like PLI schemes, and the growing trend of outsourcing by consumer durable brands. The company's integrated capabilities, established client base, and continuous capacity expansion suggest potential for sustained revenue growth. However, the business operates in a competitive environment with inherent risks such as raw material price volatility, potential customer concentration, and the continuous need for capital expenditure to upgrade technology. Its ability to manage these operational challenges while leveraging the structural growth in India's consumer durables market will be key to its future performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 532 | 1077 | 1321 | 671 | 968 | 1910 | 1504 | 655 | 1412 | 1717 |
| Other Income | 5 | 3 | 4 | 4 | 7 | 20 | 18 | 15 | 9 | 13 |
| Total Income | 537 | 1080 | 1325 | 675 | 975 | 1930 | 1522 | 670 | 1421 | 1729 |
| Total Expenditure | 490 | 960 | 1190 | 615 | 883 | 1698 | 1383 | 625 | 1295 | 1598 |
| Operating Profit | 47 | 120 | 135 | 61 | 92 | 232 | 139 | 45 | 126 | 132 |
| Interest | 10 | 16 | 18 | 15 | 22 | 33 | 34 | 17 | 25 | 26 |
| Depreciation | 11 | 14 | 15 | 15 | 16 | 19 | 21 | 22 | 22 | 24 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 26 | 91 | 101 | 30 | 54 | 180 | 85 | 6 | 79 | 82 |
| Provision for Tax | 7 | 19 | 16 | 11 | 13 | 34 | 18 | 4 | 19 | 18 |
| Profit After Tax | 19 | 72 | 85 | 19 | 40 | 146 | 67 | 2 | 60 | 64 |
| Adjustments | -0 | -2 | -1 | -0 | -1 | -1 | 0 | 0 | 2 | 1 |
| Profit After Adjustments | 19 | 70 | 84 | 19 | 40 | 145 | 67 | 3 | 62 | 65 |
| Adjusted Earnings Per Share | 0.7 | 2.7 | 3.2 | 0.7 | 1.4 | 5.1 | 2.4 | 0.1 | 2.2 | 2.3 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 424 | 222 | 303 | 703 | 1112 | 2160 | 2746 | 4870 | 5288 |
| Other Income | 3 | 4 | 7 | 4 | 8 | 9 | 21 | 53 | 55 |
| Total Income | 427 | 226 | 309 | 708 | 1120 | 2169 | 2768 | 4923 | 5342 |
| Total Expenditure | 396 | 219 | 298 | 655 | 1027 | 1989 | 2493 | 4403 | 4901 |
| Operating Profit | 31 | 7 | 12 | 52 | 93 | 180 | 275 | 519 | 442 |
| Interest | 6 | 11 | 11 | 18 | 23 | 48 | 52 | 89 | 102 |
| Depreciation | 2 | 5 | 9 | 18 | 22 | 35 | 47 | 66 | 89 |
| Exceptional Income / Expenses | -0 | -0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 23 | -9 | -9 | 15 | 49 | 98 | 176 | 365 | 252 |
| Provision for Tax | 5 | 0 | -4 | 4 | 12 | 20 | 39 | 74 | 59 |
| Profit After Tax | 18 | -9 | -5 | 12 | 37 | 77 | 137 | 291 | 193 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -3 | 3 |
| Profit After Adjustments | 18 | -9 | -5 | 12 | 37 | 77 | 135 | 288 | 197 |
| Adjusted Earnings Per Share | 1.7 | -0.5 | -0.3 | 0.6 | 1.8 | 3.4 | 5.2 | 10.2 | 7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 77% | 64% | 74% | 0% |
| Operating Profit CAGR | 89% | 77% | 112% | 0% |
| PAT CAGR | 112% | 99% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | 43% | 63% | 45% |
| ROE Average | 15% | 19% | 16% | 13% |
| ROCE Average | 20% | 19% | 16% | 14% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 45 | 147 | 143 | 192 | 312 | 396 | 1038 | 2828 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 28 | 29 | 28 | 87 | 172 | 225 | 187 | 181 |
| Other Non-Current Liabilities | 3 | 4 | 0 | 13 | 36 | 74 | 119 | 136 |
| Total Current Liabilities | 83 | 107 | 117 | 286 | 548 | 814 | 963 | 1976 |
| Total Liabilities | 160 | 288 | 287 | 579 | 1069 | 1508 | 2308 | 5121 |
| Fixed Assets | 62 | 122 | 144 | 273 | 441 | 578 | 783 | 1136 |
| Other Non-Current Assets | 26 | 53 | 20 | 23 | 19 | 22 | 120 | 231 |
| Total Current Assets | 71 | 113 | 124 | 283 | 608 | 908 | 1406 | 3754 |
| Total Assets | 160 | 288 | 287 | 579 | 1069 | 1508 | 2308 | 5121 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 11 | 6 | 12 | 11 | 7 | 24 | 9 | 30 |
| Cash Flow from Operating Activities | 23 | -23 | 16 | 57 | -79 | 46 | 188 | -77 |
| Cash Flow from Investing Activities | -50 | -97 | -6 | -44 | -161 | -173 | -401 | -1201 |
| Cash Flow from Financing Activities | 22 | 126 | -17 | -17 | 256 | 112 | 234 | 1329 |
| Net Cash Inflow / Outflow | -5 | 6 | -7 | -4 | 16 | -15 | 22 | 51 |
| Closing Cash & Cash Equivalent | 6 | 12 | 5 | 7 | 24 | 9 | 30 | 81 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.67 | -0.53 | -0.3 | 0.59 | 1.76 | 3.41 | 5.18 | 10.17 |
| CEPS(Rs) | 1.87 | -0.25 | 0.26 | 1.5 | 2.8 | 4.94 | 7.06 | 12.59 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.25 |
| Book NAV/Share(Rs) | 4.19 | 8.98 | 8.68 | 9.69 | 14.6 | 17.2 | 39.19 | 98.88 |
| Core EBITDA Margin(%) | 6.22 | 1.1 | 1.56 | 6.83 | 7.65 | 7.9 | 9.22 | 9.55 |
| EBIT Margin(%) | 6.43 | 0.89 | 0.73 | 4.77 | 6.49 | 6.72 | 8.3 | 9.3 |
| Pre Tax Margin(%) | 5.19 | -3.7 | -2.75 | 2.15 | 4.41 | 4.51 | 6.42 | 7.47 |
| PAT Margin (%) | 3.99 | -3.72 | -1.56 | 1.65 | 3.36 | 3.58 | 4.98 | 5.96 |
| Cash Profit Margin (%) | 4.45 | -1.78 | 1.32 | 4.21 | 5.35 | 5.19 | 6.68 | 7.31 |
| ROA(%) | 11.18 | -3.85 | -1.74 | 2.68 | 4.54 | 6.01 | 7.18 | 7.83 |
| ROE(%) | 39.93 | -8.97 | -3.45 | 6.97 | 14.95 | 22.1 | 19.42 | 15.23 |
| ROCE(%) | 25.51 | 1.16 | 0.98 | 11 | 13.47 | 17.8 | 19.53 | 20.03 |
| Receivable days | 26.8 | 39.9 | 30.28 | 47.39 | 59.17 | 54.89 | 65.77 | 57.36 |
| Inventory Days | 13.57 | 31.94 | 29.51 | 31.26 | 62.13 | 53.9 | 59.52 | 69.56 |
| Payable days | 21.84 | 40.52 | 34.25 | 49.25 | 63.48 | 52.76 | 66.57 | 61.47 |
| PER(x) | 0 | 0 | 0 | 68.77 | 41.58 | 39.05 | 31.98 | 90.17 |
| Price/Book(x) | 0 | 2.31 | 0.96 | 4.18 | 5.02 | 7.73 | 4.23 | 9.27 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.03 |
| EV/Net Sales(x) | 0.17 | 1.91 | 0.74 | 1.37 | 1.71 | 1.63 | 1.64 | 5.19 |
| EV/Core EBITDA(x) | 2.36 | 63.27 | 19.37 | 18.41 | 20.36 | 19.55 | 16.35 | 48.68 |
| Net Sales Growth(%) | 0 | -47.69 | 36.43 | 132.36 | 58.08 | 94.3 | 27.16 | 77.3 |
| EBIT Growth(%) | 0 | -92.85 | 13.03 | 1341.39 | 115.09 | 101.58 | 56.86 | 98.76 |
| PAT Growth(%) | 0 | -148.27 | 42.03 | 332.35 | 222.22 | 107.05 | 76.86 | 112.33 |
| EPS Growth(%) | 0 | -131.38 | 42.03 | 293.66 | 198.98 | 93.23 | 52.17 | 96.14 |
| Debt/Equity(x) | 1.52 | 0.63 | 0.65 | 0.96 | 1.24 | 1.39 | 0.35 | 0.11 |
| Current Ratio(x) | 0.86 | 1.05 | 1.06 | 0.99 | 1.11 | 1.12 | 1.46 | 1.9 |
| Quick Ratio(x) | 0.66 | 0.83 | 0.82 | 0.67 | 0.59 | 0.68 | 0.9 | 1.23 |
| Interest Cover(x) | 5.18 | 0.19 | 0.21 | 1.82 | 3.12 | 3.04 | 4.41 | 5.1 |
| Total Debt/Mcap(x) | 0 | 0.27 | 0.67 | 0.23 | 0.25 | 0.18 | 0.08 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.59 | 53.7 | 53.56 | 53.42 | 49.37 | 49.37 | 43.72 | 43.6 | 43.41 | 43.41 |
| FII | 10.77 | 11.02 | 11.07 | 10.68 | 11.17 | 10.45 | 13.02 | 11.46 | 10.59 | 9.74 |
| DII | 12.35 | 10.94 | 9.9 | 9.8 | 14.81 | 16.37 | 18.09 | 18.83 | 22.66 | 24.48 |
| Public | 23.28 | 24.33 | 25.48 | 26.1 | 24.64 | 23.8 | 25.17 | 26.11 | 23.34 | 22.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.39 | 1.4 | 1.4 | 13.98 | 13.98 | 13.98 | 12.39 | 12.39 | 12.39 | 12.39 |
| FII | 0.28 | 0.29 | 0.29 | 2.79 | 3.16 | 2.96 | 3.69 | 3.25 | 3.02 | 2.78 |
| DII | 0.32 | 0.28 | 0.26 | 2.56 | 4.19 | 4.64 | 5.13 | 5.35 | 6.47 | 6.98 |
| Public | 0.61 | 0.63 | 0.67 | 6.83 | 6.98 | 6.74 | 7.13 | 7.42 | 6.66 | 6.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.6 | 2.6 | 2.61 | 26.16 | 28.31 | 28.31 | 28.33 | 28.41 | 28.53 | 28.53 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +77% | +64% | +74% | — |
| Operating Profit CAGR | +89% | +77% | +112% | — |
| PAT CAGR | +112% | +99% | — | — |
| Share Price CAGR | -39% | +43% | +63% | +45% |
| ROE Average | +15% | +19% | +16% | +13% |
| ROCE Average | +20% | +19% | +16% | +14% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.59 | 53.7 | 53.56 | 53.42 | 49.37 | 49.37 | 43.72 | 43.6 | 43.41 | 43.41 |
| FII | 10.77 | 11.02 | 11.07 | 10.68 | 11.17 | 10.45 | 13.02 | 11.46 | 10.59 | 9.74 |
| DII | 12.35 | 10.94 | 9.9 | 9.8 | 14.81 | 16.37 | 18.09 | 18.83 | 22.66 | 24.48 |
| Public | 46.41 | 46.3 | 46.44 | 46.58 | 50.63 | 50.63 | 56.28 | 56.4 | 56.59 | 56.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.39 | 1.4 | 1.4 | 13.98 | 13.98 | 13.98 | 12.39 | 12.39 | 12.39 | 12.39 |
| FII | 0.28 | 0.29 | 0.29 | 2.79 | 3.16 | 2.96 | 3.69 | 3.25 | 3.02 | 2.78 |
| DII | 0.32 | 0.28 | 0.26 | 2.56 | 4.19 | 4.64 | 5.13 | 5.35 | 6.47 | 6.98 |
| Public | 1.21 | 1.2 | 1.21 | 12.19 | 14.33 | 14.33 | 15.95 | 16.02 | 16.14 | 16.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.6 | 2.6 | 2.61 | 26.16 | 28.31 | 28.31 | 28.33 | 28.41 | 28.53 | 28.53 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.