Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹13720 Cr.
Stock P/E
47.2
P/B
4.5
Current Price
₹480.4
Book Value
₹ 106.7
Face Value
1
52W High
₹836.4
52W Low
₹ 436.9
Dividend Yield
0.05%

PG Electroplast Overview

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.

PG Electroplast Share Price

Live · BSE / NSE · Inception: 2003
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

PG Electroplast Quarterly Results

#(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

PG Electroplast Profit & Loss

#(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

PG Electroplast Balance Sheet

#(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

PG Electroplast Cash Flow

#(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

PG Electroplast Ratios

# 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

Growth Rates

Compounded annual
# 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%

PG Electroplast Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 43.41 %
FII 9.74 %
DII (MF + Insurance) 24.48 %
Public (retail) 56.59 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 53.5953.753.5653.4249.3749.3743.7243.643.4143.41
FII 10.7711.0211.0710.6811.1710.4513.0211.4610.599.74
DII 12.3510.949.99.814.8116.3718.0918.8322.6624.48
Public 46.4146.346.4446.5850.6350.6356.2856.456.5956.59
Others 0000000000
Total 100100100100100100100100100100

PG Electroplast Peer Comparison

Consumer Durables - Domestic Appliances Edit Columns

PG Electroplast Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

PG Electroplast Pros & Cons

Pros

  • Debtor days have improved from 66.57 to 61.47days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 43.41%.
  • Stock is trading at 4.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp