CG Power and Industrial Solutions Limited
CGPOWER · General/Diversified · NSE
₹752
Current Market Price
Fair Value (DCF)
₹164
Margin of Safety
-78.1%
Updated 10h ago
YieldIQ Score
53/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
56%
ROE
25.4%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹1.18 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
32.1%
Return on capital employed
EV / EBITDA
79.3×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
191.1×
EBIT covers interest
Current Ratio
1.67×
Short-term liquidity
Asset Turnover
1.51×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.6%
3-year revenue growth
Revenue CAGR (5Y)
30.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹751.6
Bear case
₹96.48
MoS -679.0%
Base case
₹164.33
MoS -357.4%
Bull case
₹218.62
MoS -243.8%
Ratio Trends
CGPOWER · last 8 annual periods
ROE
24.1%
ROCE
36.0%
Operating Margin
—
Debt / Equity
0.01×
PE
110.9×
EV / EBITDA
41.9×
Historical Financials
CGPOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2964 Cr | ₹5561 Cr | ₹6973 Cr | ₹8046 Cr | ₹9815 Cr | +34.9% |
| EBITDA | — | ₹919 Cr | ₹1113 Cr | ₹1256 Cr | ₹1467 Cr | +12.4% |
| EBIT | ₹-1142 Cr | ₹1104 Cr | ₹1018 Cr | ₹1161 Cr | — | — |
| PAT | ₹-394 Cr | ₹913 Cr | ₹963 Cr | ₹1428 Cr | ₹975 Cr | — |
| EPS (diluted) | ₹-4.36 | ₹6.35 | ₹5.21 | ₹5.69 | — | — |
| CFO | ₹-255 Cr | ₹485 Cr | ₹947 Cr | ₹397 Cr | ₹944 Cr | — |
| CapEx | — | — | — | — | ₹-427 Cr | — |
| FCF | — | — | — | — | ₹517 Cr | +0.0% |
| Total Assets | — | ₹4226 Cr | ₹4629 Cr | ₹5626 Cr | ₹7417 Cr | +15.1% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹41.1 Cr | — |
| Shareholders' Equity | — | — | ₹1791 Cr | ₹3017 Cr | ₹4038 Cr | +22.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CGPOWER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| POLYCAB POLYCAB | — | — | Pending | 20.4% | — |
| POWERINDIA POWERINDIA | — | — | Pending | 9.1% | — |
| HAVELLS Havells India Limited | -38.9% | 48 | Above Fair Value | 17.6% | — |
| APARINDS Apar Industries Limited | -63.3% | 38 | Above Fair Value | 18.2% | — |
| KEI KEI Industries Limited | -58.4% | 56 | Data Limited | 12.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.40/sh
Last payout
2026-01-30
₹1.30
Peak payout
₹1.50
Trailing yield
0.17%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CG Power and Industrial Solutions Limited (CGPOWER.NS) trades at 751.60 vs a model fair value of 164.33, a gap of -78.1%. Piotroski F-sco...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CGPOWER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CGPOWER →
Compare
Head-to-head with peers
Compare CGPOWER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CGPOWERNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.