Valuation CG Power and Industrial Solutions Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:07 2026-07-17 am EDT			5-day change	1st Jan Change
905.00 ^INR	-1.84%		-1.27%	+39.68%

Jul. 06	CG Power JV Starts Commercial Production at Gujarat Semiconductor Facility; Shares Up 4%	MT
Jul. 04	CG Semi Private Limited, CG Power and Industrial Solutions Ltd., Renesas Electronics Corporation and Stars Microelectronics Commence Commercial Production At G1 OSAT Facility in Sanand, Gujarat	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	256,107	458,216	826,135	976,183	1,031,652	1,425,356	-	-
Change	-	78.92%	80.29%	18.16%	5.68%	38.16%	-	-
Enterprise Value (EV) ¹	254,342	451,076	811,713	964,002	1,022,560	1,390,420	1,384,282	1,379,278
Change	-	77.35%	79.95%	18.76%	6.07%	35.97%	-0.44%	-0.36%
P/E	-	57.6x	58x	100x	85x	87.8x	65.5x	55.5x
PBR	-	25.6x	27.4x	25.4x	12.9x	15.3x	12.9x	10.8x
PEG	-	-	0.7x	-3.2x	4x	2.6x	1.9x	3.1x
Capitalization / Revenue	4.61x	6.57x	10.3x	9.85x	8.31x	9.09x	7.12x	6.03x
EV / Revenue	4.57x	6.47x	10.1x	9.73x	8.23x	8.87x	6.92x	5.83x
EV / EBITDA	38.8x	45.4x	72x	73.9x	62.9x	62.4x	46.3x	38.8x
EV / EBIT	45.9x	50.2x	78.6x	80.8x	71.5x	70.6x	51.5x	42.3x
EV / FCF	61.9x	52.4x	498x	105x	-1,358x	222x	140x	74.4x
FCF Yield	1.62%	1.91%	0.2%	0.95%	-0.07%	0.45%	0.71%	1.34%
Dividend per Share ²	-	-	1.3	1.3	1.3	2.119	2.682	3.127
Rate of return	-	-	0.24%	0.2%	0.2%	0.23%	0.3%	0.35%
EPS ²	-	5.21	9.33	6.37	7.71	10.3	13.81	16.3
Distribution rate	-	-	13.9%	20.4%	16.9%	20.6%	19.4%	19.2%
Net sales ¹	55,614	69,725	80,460	99,087	124,180	156,734	200,074	236,515
EBITDA ¹	6,555	9,933	11,281	13,047	16,253	22,296	29,895	35,515
EBIT ¹	5,543	8,988	10,332	11,929	14,297	19,691	26,863	32,628
Net income ¹	9,131	9,627	14,270	9,746	12,063	16,290	21,760	25,829
Net Debt ¹	-1,764	-7,140	-14,421	-12,182	-9,092	-34,937	-41,074	-46,079
Reference price ²	189.45	300.05	540.90	638.50	655.05	905.00	905.00	905.00
Nbr of stocks (in thousands)	1,351,843	1,527,131	1,527,333	1,528,869	1,574,921	1,574,979	-	-
Announcement Date	5/2/22	5/8/23	5/6/24	5/8/25	5/6/26	-	-	-

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	87.84x	8.87x	62.36x	0.23%	14.8B
ABB LTD	26.21x	4.61x	21.19x	1.19%	178B
BLOOM ENERGY CORPORATION	142.72x	16.31x	79.86x	-.--%	61.14B
DOOSAN ENERBILITY CO., LTD.	115.03x	2.64x	27.86x	-.--%	30.02B
LS ELECTRIC CO., LTD.	55.57x	4.63x	35.65x	0.44%	19B
HYOSUNG HEAVY INDUSTRIES CORPORATION	33.28x	3.77x	22.37x	0.42%	17.46B
ABB INDIA LIMITED	91.38x	10.73x	72.73x	0.59%	16.53B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	31.7x	0.61x	11.57x	0.79%	13.04B
GE VERNOVA T&D INDIA LIMITED	92.57x	18.01x	67.99x	0.21%	11.67B
NORDEX SE	19.57x	0.85x	8.27x	0.97%	10.71B
Average	69.59x	7.10x	40.98x	0.48%	37.26B
Weighted average by Cap.	61.73x	6.94x	36.82x	0.71%