CG Power and Industrial Solutions Ltd
NSE:CGPOWER

Watchlist Manager
CG Power and Industrial Solutions Ltd Logo
CG Power and Industrial Solutions Ltd
NSE:CGPOWER
Watchlist
Price: 737.25 INR 0.99%
Market Cap: 1.1T INR
Have any thoughts about
CG Power and Industrial Solutions Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

88.1B
+5%
Revenue
Growth Rates:
1 Year
+17%
3 Years
+98%
5 Years
+3%
7 Years
+45%
10 Years
-27%
10.7B
-2%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+232%
5 Years
-
7 Years
+299%
10 Years
+466%
14.4B
-1%
Net Income
Growth Rates:
1 Year
+31%
3 Years
-46%
5 Years
-
7 Years
-
10 Years
+456%

Earnings Waterfall
CG Power and Industrial Solutions Ltd

Revenue
88.1B INR
Cost of Revenue
-61.1B INR
Gross Profit
27.1B INR
Operating Expenses
-16.4B INR
Operating Income
10.7B INR
Other Expenses
3.8B INR
Net Income
14.4B INR

Income Statement
CG Power and Industrial Solutions Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
120 812
N/A
111 012
-8%
58 002
-48%
33 860
-42%
30 813
-9%
17 969
-42%
55 950
+211%
60 308
+8%
63 108
+5%
65 986
+5%
59 236
-10%
58 981
0%
60 565
+3%
61 803
+2%
81 300
+32%
85 773
+6%
91 089
+6%
96 439
+6%
79 979
-17%
90 930
+14%
85 250
-6%
76 318
-10%
51 099
-33%
36 989
-28%
28 212
-24%
24 624
-13%
29 640
+20%
36 512
+23%
44 411
+22%
51 726
+16%
55 614
+8%
61 766
+11%
64 191
+4%
66 435
+3%
69 725
+5%
72 485
+4%
75 537
+4%
77 571
+3%
80 460
+4%
83 995
+4%
88 107
+5%
Gross Profit
Cost of Revenue
(79 351)
(73 157)
(41 418)
(20 915)
(19 127)
(9 699)
(42 039)
(39 664)
(43 375)
(46 547)
(45 275)
(42 538)
(42 774)
(43 123)
(56 590)
(53 790)
(56 743)
(60 236)
(55 621)
(58 088)
(54 151)
(48 178)
(35 843)
(24 266)
(18 724)
(16 190)
(20 939)
(24 745)
(30 910)
(36 403)
(41 466)
(43 836)
(45 042)
(46 420)
(51 030)
(50 078)
(52 194)
(53 736)
(58 250)
(57 756)
(61 054)
Gross Profit
41 461
N/A
37 855
-9%
16 583
-56%
12 946
-22%
11 688
-10%
8 271
-29%
13 911
+68%
20 645
+48%
19 733
-4%
19 440
-1%
13 961
-28%
16 444
+18%
17 791
+8%
18 680
+5%
24 710
+32%
31 982
+29%
34 346
+7%
36 203
+5%
24 358
-33%
32 843
+35%
31 100
-5%
28 141
-10%
15 255
-46%
12 724
-17%
9 489
-25%
8 435
-11%
8 700
+3%
11 767
+35%
13 501
+15%
15 323
+13%
14 148
-8%
17 931
+27%
19 150
+7%
20 017
+5%
18 696
-7%
22 408
+20%
23 344
+4%
23 834
+2%
22 210
-7%
26 240
+18%
27 053
+3%
Operating Income
Operating Expenses
(39 577)
(36 900)
(13 939)
(12 099)
(9 086)
(5 160)
(11 325)
(16 473)
(15 978)
(15 272)
(10 967)
(14 146)
(15 114)
(16 028)
(26 608)
(33 963)
(37 073)
(39 871)
(22 981)
(34 306)
(32 305)
(30 128)
(17 404)
(15 851)
(12 831)
(10 348)
(9 009)
(9 784)
(10 290)
(10 903)
(8 605)
(7 636)
(8 892)
(12 004)
(9 708)
(12 631)
(13 058)
(13 689)
(11 878)
(15 383)
(16 384)
Selling, General & Administrative
(19 099)
(18 345)
(9 922)
(3 308)
(174)
2 936
(7 681)
(5 287)
(5 802)
(5 868)
(7 539)
(5 019)
(5 032)
(5 149)
(21 425)
(12 262)
(13 554)
(14 837)
(18 580)
(14 515)
(14 376)
(14 084)
(13 800)
(7 076)
(5 516)
(4 046)
(6 208)
(3 568)
(3 576)
(3 663)
(6 682)
(3 981)
(4 134)
(4 221)
(7 625)
(4 394)
(4 567)
(4 791)
(9 360)
(5 303)
(5 565)
Depreciation & Amortization
(2 644)
(2 528)
(2 447)
(2 380)
(2 057)
(1 855)
(1 717)
(1 475)
(1 580)
(1 503)
(1 429)
(1 410)
(1 470)
(1 529)
(2 311)
(2 759)
(2 967)
(3 172)
(2 245)
(2 864)
(2 795)
(2 827)
(2 113)
(1 943)
(1 744)
(1 463)
(1 383)
(1 271)
(1 199)
(1 106)
(1 012)
(970)
(968)
(970)
(945)
(986)
(966)
(955)
(949)
(947)
(994)
Other Operating Expenses
(17 836)
(16 028)
(1 569)
(6 412)
(6 856)
(6 241)
(1 927)
(9 712)
(8 597)
(7 903)
(1 998)
(7 718)
(8 614)
(9 352)
(2 872)
(18 943)
(20 553)
(21 864)
(2 156)
(16 927)
(15 136)
(13 218)
(1 492)
(6 832)
(5 571)
(4 838)
(1 418)
(4 943)
(5 513)
(6 133)
(912)
(2 685)
(3 790)
(6 811)
(1 137)
(7 252)
(7 526)
(7 943)
(1 570)
(9 134)
(9 825)
Operating Income
1 884
N/A
956
-49%
2 645
+177%
847
-68%
2 602
+207%
3 111
+20%
2 585
-17%
4 172
+61%
3 755
-10%
4 167
+11%
2 994
-28%
2 297
-23%
2 676
+16%
2 651
-1%
(1 898)
N/A
(1 981)
-4%
(2 727)
-38%
(3 668)
-35%
1 377
N/A
(1 463)
N/A
(1 205)
+18%
(1 986)
-65%
(2 148)
-8%
(3 127)
-46%
(3 342)
-7%
(1 913)
+43%
(308)
+84%
1 985
N/A
3 213
+62%
4 421
+38%
5 543
+25%
10 295
+86%
10 258
0%
8 013
-22%
8 988
+12%
9 778
+9%
10 285
+5%
10 146
-1%
10 332
+2%
10 856
+5%
10 670
-2%
Pre-Tax Income
Interest Income Expense
(596)
(646)
(1 207)
(1 475)
(1 256)
(1 131)
(372)
(950)
(1 241)
(1 563)
(1 458)
(2 113)
(2 789)
(2 307)
(2 428)
(3 237)
(2 917)
(4 103)
(4 479)
(5 639)
(5 979)
(5 744)
(1 340)
(3 962)
(3 578)
(2 731)
(987)
(1 346)
(763)
(802)
(473)
(558)
(425)
20
146
198
234
(42)
718
(24)
(44)
Non-Reccuring Items
0
(106)
(174)
(186)
(187)
(4 042)
(3 585)
(3 575)
(3 574)
353
(680)
(727)
(774)
(972)
(1 558)
(1 505)
(1 600)
(1 208)
(1 675)
(573)
(15 813)
(16 509)
(10 915)
(9 608)
7 311
20 113
14 681
38 478
37 866
28 520
3 843
0
0
0
518
194
464
464
215
209
(61)
Gain/Loss on Disposition of Assets
0
2 782
1 672
0
0
1 353
2 789
0
0
0
42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 236
1 236
0
0
0
24
0
0
0
55
0
0
Total Other Income
2 131
1 998
633
2 722
2 339
550
383
3 316
3 342
784
168
639
473
623
246
662
648
565
187
536
549
544
404
1 117
1 196
1 224
886
673
673
602
209
1 637
1 597
628
345
816
884
819
264
1 268
1 384
Pre-Tax Income
3 420
N/A
4 984
+46%
3 568
-28%
1 908
-47%
3 498
+83%
(157)
N/A
1 800
N/A
2 963
+65%
2 282
-23%
3 741
+64%
1 066
-72%
96
-91%
(413)
N/A
(4)
+99%
(5 637)
-140 825%
(6 061)
-8%
(6 594)
-9%
(8 413)
-28%
(4 590)
+45%
(7 139)
-56%
(22 448)
-214%
(23 695)
-6%
(13 999)
+41%
(15 580)
-11%
1 586
N/A
16 693
+953%
14 272
-15%
39 789
+179%
40 988
+3%
33 976
-17%
10 357
-70%
11 374
+10%
11 430
+0%
8 660
-24%
10 021
+16%
10 986
+10%
11 868
+8%
11 387
-4%
11 584
+2%
12 310
+6%
11 948
-3%
Net Income
Tax Provision
(1 876)
(1 872)
104
487
147
677
(667)
(651)
(503)
(464)
(281)
(277)
(470)
(548)
(1 017)
(1 370)
(1 378)
(1 479)
(326)
(173)
279
478
758
431
392
(8 366)
(1 476)
(14 068)
(14 497)
(6 282)
(1 223)
(1 488)
(1 768)
(2 152)
(2 058)
(2 324)
(2 562)
(2 414)
(2 873)
(3 156)
(3 036)
Income from Continuing Operations
1 545
3 113
3 672
2 394
3 643
518
1 133
2 312
1 780
3 278
785
(181)
(883)
(552)
(6 654)
(7 431)
(7 971)
(9 891)
(4 915)
(7 312)
(22 170)
(23 218)
(13 241)
(15 149)
1 978
8 327
12 795
25 721
26 491
27 694
9 134
9 886
9 662
6 508
7 963
8 662
9 305
8 973
8 711
9 153
8 913
Income to Minority Interest
3
20
13
13
29
16
13
12
(4)
(9)
(2)
(3)
(3)
(3)
(41)
(51)
(67)
(82)
36
27
(4)
69
75
256
(111)
(109)
156
0
63
5
(5)
0
0
0
(3)
(2)
(3)
(5)
(6)
(6)
9
Net Income (Common)
2 594
N/A
4 717
+82%
235
-95%
(1 028)
N/A
(1 618)
-57%
(7 538)
-366%
(4 593)
+39%
(4 077)
+11%
(4 294)
-5%
(1 369)
+68%
(4 909)
-259%
(5 663)
-15%
(10 252)
-81%
(10 283)
0%
(7 187)
+30%
(7 439)
-4%
(3 774)
+49%
(4 565)
-21%
(5 035)
-10%
(5 235)
-4%
(20 200)
-286%
(21 170)
-5%
(13 237)
+37%
(14 948)
-13%
1 884
N/A
8 236
+337%
12 952
+57%
25 366
+96%
26 553
+5%
27 697
+4%
9 125
-67%
9 878
+8%
9 649
-2%
6 476
-33%
9 627
+49%
10 367
+8%
10 999
+6%
16 195
+47%
14 270
-12%
14 644
+3%
14 432
-1%
EPS (Diluted)
4.09
N/A
7.53
+84%
0.37
-95%
-1.63
N/A
-2.55
-56%
-12.02
-371%
-7.32
+39%
-6.5
+11%
-6.84
-5%
-2.18
+68%
-7.82
-259%
-9.03
-15%
-16.35
-81%
-16.21
+1%
-11.46
+29%
-11.84
-3%
-6.01
+49%
-7.26
-21%
-8.03
-11%
-8.34
-4%
-32.21
-286%
-33.76
-5%
-21.11
+37%
-23.84
-13%
2.01
N/A
8.5
+323%
14.1
+66%
17.19
+22%
17.63
+3%
18.23
+3%
6.35
-65%
6.69
+5%
6.3
-6%
4.23
-33%
6.3
+49%
6.76
+7%
7.17
+6%
10.61
+48%
9.33
-12%
9.59
+3%
9.4
-2%

See Also

Summary
CGPOWER intrinsic value, competitors valuation, and company profile.
DCF Valuation
CGPOWER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CGPOWER stock valuation using valuation multiples.
Wall Street Estimates
CGPOWER price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CGPOWER stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.