Valuation CG Power and Industrial Solutions Limited

Equities

Market Closed - NSE India S.E. Other stock markets 07:49:41 2025-07-11 am EDT			5-day change	1st Jan Change
667.75 ^INR	-1.41%		-1.31%	-8.28%

Jun. 27	CG Power and Industrial Solutions Limited Announces Resignation of Mukul Srivastava as President-Switchgear Business, Effective 27 June 2025	CI
Jun. 17	CG Power and Industrial Solutions Limited Wins Order for Supply and Servicing of 765k V Transformer Package 7TR-12-Bulk	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	89,512	256,107	458,216	826,135	976,183	1,051,399	-	-
Change	-	186.11%	78.92%	80.29%	18.16%	7.71%	-	-
Enterprise Value (EV) ¹	89,512	254,342	451,076	811,713	964,002	1,022,335	1,024,792	1,020,960
Change	-	184.14%	77.35%	79.95%	18.76%	6.05%	0.24%	-0.37%
P/E ratio	-15.3x	-	57.6x	58x	100x	78.4x	59.5x	52.3x
PBR	-	-	25.6x	27.4x	25.4x	20.6x	16.2x	12.9x
PEG	-	-	-	0.7x	-3.2x	2.3x	1.9x	3.8x
Capitalization / Revenue	-	4.61x	6.57x	10.3x	9.85x	8.19x	6.58x	5.69x
EV / Revenue	-	4.57x	6.47x	10.1x	9.73x	7.96x	6.41x	5.52x
EV / EBITDA	-	38.8x	45.4x	72x	73.9x	55.6x	43.8x	37.8x
EV / EBIT	-	45.9x	50.2x	78.6x	80.8x	58.9x	46.5x	41x
EV / FCF	-	61.9x	52.4x	498x	105x	145x	103x	80.1x
FCF Yield	-	1.62%	1.91%	0.2%	0.95%	0.69%	0.97%	1.25%
Dividend per Share ²	-	-	-	1.3	1.3	1.5	2.523	3.3
Rate of return	-	-	-	0.24%	0.2%	0.22%	0.38%	0.49%
EPS ²	-4.36	-	5.21	9.33	6.37	8.514	11.22	12.76
Distribution rate	-	-	-	13.9%	20.4%	17.6%	22.5%	25.9%
Net sales ¹	-	55,614	69,725	80,460	99,087	128,380	159,896	184,864
EBITDA ¹	-	6,555	9,933	11,281	13,047	18,395	23,412	27,025
EBIT ¹	-	5,543	8,988	10,332	11,929	17,349	22,062	24,903
Net income ¹	-3,940	9,131	9,627	14,270	9,746	13,255	17,031	19,566
Net Debt ¹	-	-1,764	-7,140	-14,421	-12,182	-29,065	-26,607	-30,439
Reference price ²	66.90	189.45	300.05	540.90	638.50	667.75	667.75	667.75
Nbr of stocks (in thousands)	1,337,998	1,351,843	1,527,131	1,527,333	1,528,869	1,574,540	-	-
Announcement Date	6/11/21	5/2/22	5/8/23	5/6/24	5/8/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	78.43x	7.96x	55.58x	0.22%	12.25B
ABB LTD	24.48x	3.17x	15.91x	1.76%	109B
DOOSAN ENERBILITY CO., LTD.	101.37x	2.6x	26.19x	-	28.18B
ABB INDIA LIMITED	61.03x	8.59x	47.54x	0.71%	14.21B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	53.51x	0.68x	13.98x	4.48%	14.05B
SIEMENS LIMITED	38.24x	6.7x	53.29x	0.51%	12.94B
ZHUZHOU CRRC TIMES ELECTRIC CO., LTD.	9.18x	1.48x	7.28x	3.9%	7.17B
GE VERNOVA T&D INDIA LIMITED	104.95x	-	-	0.16%	6.94B
HYOSUNG HEAVY INDUSTRIES CORPORATION	25.37x	1.82x	16.36x	0.65%	6.62B
BLOOM ENERGY CORPORATION	355.2x	3.56x	30.36x	-.--%	5.9B
Average	85.18x	4.06x	29.61x	1.38%	21.71B
Weighted average by Cap.	53.68x	3.70x	24.04x	1.63%