Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:46 am
Author: Getaka|Social: XLinkedIn

CG Power & Industrial Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,013.44Undervalued by 49.04%vs CMP ₹680.00

P/E (96.3) × ROE (27.7%) × BV (₹47.40) × DY (0.19%)

₹288.24Overvalued by 57.61%vs CMP ₹680.00
MoS: -135.9% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,039.0222%Under (+52.8%)
Graham NumberEarnings₹87.4516%Over (-87.1%)
Earnings PowerEarnings₹54.6413%Over (-92%)
DCFCash Flow₹85.2713%Over (-87.5%)
Net Asset ValueAssets₹47.357%Over (-93%)
EV/EBITDAEnterprise₹108.249%Over (-84.1%)
Earnings YieldEarnings₹71.707%Over (-89.5%)
ROCE CapitalReturns₹40.247%Over (-94.1%)
Revenue MultipleRevenue₹94.335%Over (-86.1%)
Consensus (9 models)₹288.24100%Overvalued
Key Drivers: Wide model spread (₹40–₹1,039) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 2.5%

*Investments are subject to market risks

Investment Snapshot

71
CG Power & Industrial Solutions Ltd scores 71/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health84/100 · Strong
ROCE 37.5% ExcellentROE 27.7% ExcellentD/E -11.38 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 3.94% MF buyingPromoter holding at 56.4% Stable
Earnings Quality50/100 · Moderate
OPM stable around 14% Steady
Quarterly Momentum78/100 · Strong
Revenue (4Q): +25% YoY AcceleratingProfit (4Q): +19% YoY Positive
Industry Rank75/100 · Strong
P/E 96.3 vs industry 61.2 Premium to peersROCE 37.5% vs industry 16.4% Above peersROE 27.7% vs industry 15.9% Above peers3Y sales CAGR: 22% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:46 am

Market Cap 1,07,142 Cr.
Current Price 680
Intrinsic Value₹288.24
High / Low 798/518
Stock P/E96.3
Book Value 47.4
Dividend Yield0.19 %
ROCE37.5 %
ROE27.7 %
Face Value 2.00
PEG Ratio38.16

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for CG Power & Industrial Solutions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
CG Power & Industrial Solutions Ltd 1,07,142 Cr. 680 798/51896.3 47.40.19 %37.5 %27.7 % 2.00
ABB India Ltd 1,28,480 Cr. 6,063 6,555/4,59077.0 3700.65 %29.9 %22.4 % 2.00
Schneider Electric Infrastructure Ltd 20,946 Cr. 876 1,055/51780.0 27.50.00 %40.9 %74.0 % 2.00
Genus Power Infrastructures Ltd 7,149 Cr. 235 422/20713.2 62.61.04 %19.2 %18.1 % 1.00
Marine Electricals (India) Ltd 2,349 Cr. 170 258/15146.7 28.90.18 %17.5 %13.0 % 2.00
Industry Average12,116.17 Cr516.5461.1898.010.35%16.40%15.91%6.47

All Competitor Stocks of CG Power & Industrial Solutions Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,7521,9031,8742,0021,9792,1922,2282,4132,5162,7532,8782,9233,175
Expenses 1,4751,6271,6091,6931,7181,9081,9002,1182,1852,4062,4972,5462,814
Operating Profit 277275265309261284327295331347381377362
OPM % 16%14%14%15%13%13%15%12%13%13%13%13%11%
Other Income 6019929435794233293471286676
Interest 4210111213234
Depreciation 23252423242424282832445251
Profit before tax 310447270329816301336294335384364388384
Tax % 26%5%24%26%8%22%28%25%29%29%27%27%26%
Net Profit 228426204242748234241220238274267284284
EPS in Rs 1.492.791.331.594.891.531.581.451.571.781.761.821.81

Last Updated: February 6, 2026, 8:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 6:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 13,6325,8005,2695,5178,0317,9985,1102,9645,4846,9738,0469,90911,729
Expenses 13,0195,5115,1815,6457,8937,6995,0792,8484,8375,9676,9048,58910,262
Operating Profit 61228988-128138299311166471,0051,1421,3191,466
OPM % 4%5%2%-2%2%4%1%4%12%14%14%13%12%
Other Income 28172-230-5-73-116-8611,655569286684162242
Interest 137105801864264323652068228172111
Depreciation 262245172143252225211138999495112178
Profit before tax 49512-394-463-613-475-1,4071,4271,0351,1691,7151,3481,519
Tax % 48%-88%17%6%17%7%-5%10%12%18%17%28%
Net Profit 24422-461-491-715-507-1,3311,2809139631,4289731,109
EPS in Rs 3.900.37-7.33-7.83-11.47-8.03-21.129.686.336.309.346.377.17
Dividend Payout % 31%214%0%0%0%0%0%0%0%24%14%20%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-90.98%-2195.45%-6.51%-45.62%29.09%-162.52%196.17%-28.67%5.48%48.29%-31.86%
Change in YoY Net Profit Growth (%)0.00%-2104.47%2188.95%-39.11%74.71%-191.62%358.69%-224.84%34.15%42.81%-80.15%

CG Power & Industrial Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:6%
5 Years:14%
3 Years:22%
TTM:26%
Compounded Profit Growth
10 Years:15%
5 Years:34%
3 Years:11%
TTM:11%
Stock Price CAGR
10 Years:32%
5 Years:98%
3 Years:50%
1 Year:7%
Return on Equity
10 Years:%
5 Years:%
3 Years:45%
Last Year:28%

Last Updated: September 5, 2025, 1:50 am

Balance Sheet

Last Updated: December 4, 2025, 1:06 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 125125125125125125125268288305305306315
Reserves 3,5194,1724,4643,9772,7572,005-2,081-3527151,4852,7123,5387,146
Borrowings 2,3962,0921,5281,5023,0413,2972,7571,484367161741117
Other Liabilities 4,7885,3704,8314,5574,8874,8833,8162,9972,8522,8612,5903,5284,030
Total Liabilities 10,82811,76010,94910,16110,81110,3114,6174,3974,2224,6685,6257,41311,608
Fixed Assets 3,2414,1272,5881,7052,3642,0501,4891,1461,0819711,0591,4792,025
CWIP 218104906185912820353894386455
Investments 29944223120927913022411588438783
Other Assets 7,0707,0888,0408,1868,0838,0403,0983,2293,0643,6583,8845,1108,345
Total Assets 10,82811,76010,94910,16110,81110,3114,6174,3974,2224,6685,6257,41311,608

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 320-672-61-540380811692-2424839471,028944
Cash from Investing Activity + -98429432497-1,031-745-178-51227-21-1,294-568
Cash from Financing Activity + 10157-22250514-213-528590-800-612-246-167
Net Cash Flow 232-871497-138-147-14297-91315-512210
Free Cash Flow 43-537292-592203682649-257413865805519
CFO/OP 92%-147%72%354%319%284%2,311%-206%69%95%90%86%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow610.00287.0087.00-129.00135.00296.0029.00115.00280.00-15.00-16.00-40.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 9619414412410977377263687074
Inventory Days 6712859838584427948414960
Days Payable 111202132130130162143191107949899
Cash Conversion Cycle 52120717764-1-63-403152135
Working Capital Days 188447283-53-96-285-207-624816
ROCE %11%5%5%-4%-1%2%-4%8%42%61%47%37%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 58.12%58.12%58.12%58.12%58.11%58.09%58.07%58.06%58.06%58.05%56.37%56.36%
FIIs 15.39%15.94%16.74%16.05%15.18%14.64%14.58%14.30%12.97%12.69%13.02%12.02%
DIIs 7.17%7.74%7.83%9.15%10.09%11.07%11.43%11.91%13.58%14.22%16.26%17.52%
Government 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.04%
Public 19.32%18.18%17.31%16.69%16.61%16.19%15.92%15.73%15.39%15.02%14.35%14.05%
No. of Shareholders 1,73,0591,76,2101,84,0642,00,4972,58,5873,41,8204,21,2504,70,5004,94,9164,92,4185,47,0435,35,803

Shareholding Pattern Chart

No. of Shareholders

CG Power & Industrial Solutions Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Flexi Cap Fund 12,534,629 5.55 732.0911,879,3692026-02-23 00:36:495.52%
Axis ELSS Tax Saver Fund 8,420,007 1.49 491.778,444,4852026-02-23 00:36:49-0.29%
Motilal Oswal Large and Midcap Fund 7,348,442 2.94 429.197,900,0002026-02-23 00:36:49-6.98%
Nippon India Multi Cap Fund 5,309,667 0.64 310.114,273,2982026-02-23 00:36:4924.25%
Nippon India Growth Mid Cap Fund 5,101,605 0.71 297.96N/AN/AN/A
Axis Large Cap Fund 4,613,487 0.83 269.454,347,2942025-12-15 01:25:396.12%
Axis Midcap Fund 4,510,481 0.85 263.435,740,2762026-02-23 00:36:49-21.42%
Aditya Birla Sun Life Flexi Cap Fund 4,000,000 0.95 233.62N/AN/AN/A
DSP Flexi Cap Fund 3,534,966 1.72 206.463,165,7112025-12-08 07:43:5011.66%
360 One Focused Fund 3,353,631 2.86 195.87N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 6.385.705.256.7214.92
Diluted EPS (Rs.) 6.375.695.216.3514.10
Cash EPS (Rs.) 7.109.976.927.0310.60
Book Value[Excl.RevalReserv]/Share (Rs.) 25.1419.7611.736.96-0.62
Book Value[Incl.RevalReserv]/Share (Rs.) 25.1419.7611.736.96-0.62
Revenue From Operations / Share (Rs.) 64.8152.6845.6638.5722.15
PBDIT / Share (Rs.) 9.598.086.954.841.64
PBIT / Share (Rs.) 8.867.466.334.130.60
PBT / Share (Rs.) 8.827.586.567.1810.67
Net Profit / Share (Rs.) 6.369.356.316.339.56
NP After MI And SOA / Share (Rs.) 6.379.346.306.339.68
PBDIT Margin (%) 14.8015.3415.2112.537.38
PBIT Margin (%) 13.6714.1613.8610.712.71
PBT Margin (%) 13.6014.3914.3718.6248.15
Net Profit Margin (%) 9.8117.7413.8116.4143.17
NP After MI And SOA Margin (%) 9.8317.7313.8016.4043.69
Return on Networth / Equity (%) 25.3547.2953.7690.89-1529.16
Return on Capital Employeed (%) 32.0537.0252.2543.5810.04
Return On Assets (%) 13.1325.3620.7921.5929.42
Long Term Debt / Equity (X) 0.000.000.000.30-9.87
Total Debt / Equity (X) 0.000.000.000.35-11.38
Asset Turnover Ratio (%) 1.521.571.561.250.59
Current Ratio (X) 1.671.641.140.850.68
Quick Ratio (X) 1.311.350.940.670.56
Inventory Turnover Ratio (X) 10.508.348.748.234.60
Dividend Payout Ratio (NP) (%) 20.3913.9123.790.000.00
Dividend Payout Ratio (CP) (%) 18.2913.0421.660.000.00
Earning Retention Ratio (%) 79.6186.0976.210.000.00
Cash Earning Retention Ratio (%) 81.7186.9678.340.000.00
Interest Coverage Ratio (X) 206.90485.9665.5010.231.11
Interest Coverage Ratio (Post Tax) (X) 138.23335.5046.966.95-0.34
Enterprise Value (Cr.) 96532.2381616.1845109.1127151.209375.30
EV / Net Operating Revenue (X) 9.7410.146.474.883.16
EV / EBITDA (X) 65.8166.1242.5138.9442.83
MarketCap / Net Operating Revenue (X) 9.8510.256.574.913.02
Retention Ratios (%) 79.6086.0876.200.000.00
Price / BV (X) 25.3927.3325.5927.18-105.61
Price / Net Operating Revenue (X) 9.8510.256.574.913.02
EarningsYield 0.010.010.020.030.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

CG Power and Industrial Solutions Ltd. is a Public Limited Listed company incorporated on 28/04/1937 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L99999MH1937PLC002641 and registration number is 002641. Currently Company is involved in the business activities of Manufacture of electric motors (except internal combustion engine starting motors). Company's Total Operating Revenue is Rs. 9328.97 Cr. and Equity Capital is Rs. 305.78 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Electric Equipment - General6th Floor, C G House, Mumbai Maharashtra 400030Contact not found
Management
NamePosition Held
Mr. Vellayan SubbiahChairman, Non Ind & Non Exe Director
Mr. Amar KaulManaging Director & CEO
Mr. M A M ArunachalamNon Exe.Non Ind.Director
Mr. P S JayakumarInd. Non-Executive Director
Mr. Sriram SivaramInd. Non-Executive Director
Mrs. Vijayalakshmi R IyerInd. Non-Executive Director
Mr. Mammen ChallyInd. Non-Executive Director

FAQ

What is the intrinsic value of CG Power & Industrial Solutions Ltd and is it undervalued?

As of 18 April 2026, CG Power & Industrial Solutions Ltd's intrinsic value is ₹288.24, which is 57.61% lower than the current market price of ₹680.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (27.7 %), book value (₹47.4), dividend yield (0.19 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of CG Power & Industrial Solutions Ltd?

CG Power & Industrial Solutions Ltd is trading at ₹680.00 as of 18 April 2026, with a FY2026-2027 high of ₹798 and low of ₹518. The stock is currently in the middle of its 52-week range. Market cap stands at ₹1,07,142 Cr..

How does CG Power & Industrial Solutions Ltd's P/E ratio compare to its industry?

CG Power & Industrial Solutions Ltd has a P/E ratio of 96.3, which is above the industry average of 61.18. The premium over industry average may reflect growth expectations or speculative interest.

Is CG Power & Industrial Solutions Ltd financially healthy?

Key indicators for CG Power & Industrial Solutions Ltd: ROCE of 37.5 % indicates efficient capital utilization; ROE of 27.7 % shows strong shareholder returns. Dividend yield is 0.19 %.

Is CG Power & Industrial Solutions Ltd profitable and how is the profit trend?

CG Power & Industrial Solutions Ltd reported a net profit of ₹973 Cr in Mar 2025 on revenue of ₹9,909 Cr. Compared to ₹913 Cr in Mar 2022, the net profit shows an improving trend.

Does CG Power & Industrial Solutions Ltd pay dividends?

CG Power & Industrial Solutions Ltd has a dividend yield of 0.19 % at the current price of ₹680.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in CG Power & Industrial Solutions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports