CG Power and Industrial Solutions Ltd.

Financial

	CG Power & Indl.Soln	Havells India	Dixon Technologies
Operational Metrics
Engineering & Capital Goods
Annualized Order Inflows	14544.0 Crs	n/a	n/a
Infrastructure
Order Book as a % of Sales	93.68 %	n/a	n/a
Financials
5 yr Average ROE	-254.0 %	18.08 %	20.92 %
5yr average Equity Multiplier	-7.48	1.73	3.81
5yr Average Asset Turnover Ratio	1.36	1.34	2.5
5yr Avg Net Profit Margin	13.2 %	7.91 %	2.24 %
Price to Book	26.06	11.73	35.9
P/E	97.91	65.26	101.3
5yr Avg Cash Conversion Cycle	22.75 Days	10.39 Days	-5.18 Days
Inventory Days	38.59 Days	72.87 Days	32.79 Days
Days Receivable	63.45 Days	20.88 Days	41.57 Days
Days Payable	127.3 Days	78.29 Days	78.25 Days
5yr Average Interest Coverage Ratio	24.44	21.83	6.45
5yr Avg ROCE	57.33 %	22.42 %	24.68 %
5yr Avg Operating Profit Margin	9.01 %	11.77 %	4.3 %
5 yr average Debt to Equity	-3.67	0.03	0.21
5yr CAGR Net Profit	n/a	11.56 %	25.0 %
5yr Average Return on Assets	14.88 %	10.42 %	5.58 %
Shareholdings
Promoter Holding	58.06 %	59.41 %	32.42 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	5.36 %	-0.06 %	-2.1 %
Change in Mutual Fund Holding (3 Yrs)	4.53 %	2.53 %	10.01 %

Business

	CG Power & Indl.Soln	Havells India	Dixon Technologies
Product Wise Break-Up	Product Wise Break-Up Low Tension Motors 52.0 Power Transformers 22.0 Switchgear 14.0 Lloyd Consumer 0 Electrical consumer durables 0 Lighting and fixtures 0 Cables 0 Security Systems 0 Reverse Logistics 0 Mobile Phones 0 Home Appliances 0 Lighting Products 0 Consumer Electronics 0 Others 12.0	Product Wise Break-Up Lighting 9.13 Reverse Logistics 0 Home Appliances 0 Low Tension Motors 0 Mobile Phones 0 Security Systems 0 Electrical Appliances 22.6 Consumer Electronics 0 Cables 34.52 Switchgear 0 Power Transformers 0 Lighting Products 0 Lloyd Consumer 15.18 Others 18.57	Product Wise Break-Up Lighting and fixtures 0 Reverse Logistics 0 Home Appliances 3.85 Low Tension Motors 0 Mobile 81.88 Security Systems 0 Electrical consumer durables 0 Consumer Electronics 12.25 Cables 0 Switchgear 0 Power Transformers 0 Lighting 2.02 Lloyd Consumer 0
Segment Break-Up	Segment Break-Up Industrial Systems 63.22 Power 36.57 Others 0.21	-	-
Location Wise Break-Up	Location Wise Break-Up India 87.96 Asia 0 Europe 0 Australia 0 Africa 0 South America 0 North America 0 Rest of the World 0 Others 12.04	Location Wise Break-Up Europe 0 Africa 0 North America 0 India 96.76 Rest of the World 3.24 South America 0 Asia 0 Australia 0	Location Wise Break-Up Europe 0 Africa 0 North America 0 India 92.87 Rest of the World 0 South America 0 Asia 0 Australia 0 Others 7.13
Capex	Capex Industrial Systems 58.7 Power Systems 26.06 Others 15.24	Capex Industrial Systems 0 Power Systems 0 Others 100	-
Operating Profit Break-Up	Operating Profit Break-Up Industrial Systems 52.8 Power Systems 46.99 Lloyd Consumer 0 Electrical consumer durables 0 Lighting and fixtures 0 Cables 0 Switchgears 0 Security Systems 0 Reverse Logistics 0 Mobile Phones 0 Home Appliances 0 Lighting Products 0 Consumer Electronics 0 Others 0.21	Operating Profit Break-Up Lighting 12.71 Reverse Logistics 0 Home Appliances 0 Industrial Systems 0 Switchgear 20.46 Security Systems 0 Mobile Phones 0 Electrical Appliances 18.61 Consumer Electronics 0 Cables 36.5 Lighting Products 0 Lloyd Consumer 0 Power Systems 0 Others 11.72	Operating Profit Break-Up Lighting and fixtures 0 Reverse Logistics 0 Home Appliances 11.5 Industrial Systems 0 Switchgears 0 Security Systems 0 Mobile 72.3 Electrical consumer durables 0 Consumer Electronics 12.21 Cables 0 Lighting 3.99 Lloyd Consumer 0 Power Systems 0
Order Book Break-Up - Location Wise	Order Book Break-Up - Location Wise India 59.18 Belgium 15.96 Indonesia 15.33 Hungary 3.69 Ireland 2.89 Sweden 1.14 Others 1.81	-	-
Order Book Break-Up	Order Book Break-Up Power 56.0 Industrial & Commercial 44.0	-	-
Asset Break-Up	Asset Break-Up Industrial Systems 40.09 Power Systems 26.55 Outside India 0 Within India 0 Others 33.36	Asset Break-Up Outside India 0.24 Industrial Systems 0 Power Systems 0 Within India 99.76	-

CG Power and Industrial Solutions Ltd.

CG Power and Industrial Solutions Ltd.

SIGN UP FOR FREE