GE Vernova T&D India Limited
GVT%26D · General/Diversified · NSE
₹4,099
Current Market Price
Fair Value (DCF)
₹940
Margin of Safety
-77.1%
Updated 5h ago
YieldIQ Score
68/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
53%
ROE
34.3%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹1.05 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
44.6%
Return on capital employed
EV / EBITDA
84.0×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
58.3×
EBIT covers interest
Current Ratio
1.32×
Short-term liquidity
Asset Turnover
1.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
24.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,099
Bear case
₹495.81
MoS -726.7%
Base case
₹940.02
MoS -336.1%
Bull case
₹1,117.22
MoS -266.9%
Ratio Trends
GVT%26D · last 4 annual periods
ROE
34.3%
ROCE
48.8%
Operating Margin
—
Debt / Equity
0.02×
PE
—
EV / EBITDA
—
Historical Financials
GVT%26D · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹3066 Cr | ₹2749 Cr | ₹3162 Cr | ₹4290 Cr | +11.8% |
| EBITDA | ₹27.0 Cr | ₹124 Cr | ₹342 Cr | ₹881 Cr | +219.5% |
| EBIT | — | — | — | — | — |
| PAT | ₹-49.6 Cr | ₹-1.5 Cr | ₹181 Cr | ₹608 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹8.2 Cr | ₹-37.3 Cr | ₹518 Cr | ₹904 Cr | +379.2% |
| CapEx | ₹-24.9 Cr | ₹-16.4 Cr | ₹-29.2 Cr | ₹-87.4 Cr | — |
| FCF | ₹-16.6 Cr | ₹-53.8 Cr | ₹489 Cr | ₹816 Cr | — |
| Total Assets | ₹3767 Cr | ₹3679 Cr | ₹3584 Cr | ₹4661 Cr | +7.4% |
| Total Debt | ₹226 Cr | ₹273 Cr | ₹41.8 Cr | ₹34.6 Cr | -46.5% |
| Shareholders' Equity | ₹1080 Cr | ₹1073 Cr | ₹1243 Cr | ₹1773 Cr | +18.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GVT%26D vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BHEL BHEL | — | — | Pending | 2.2% | — |
| SIEMENS SIEMENS | — | — | Pending | 15.9% | — |
| CUMMINSIND Cummins India Limited | -58.4% | 60 | Data Limited | 26.4% | — |
| ABB ABB India Limited | -71.2% | 50 | Data Limited | 21.3% | 65.7× |
| SUZLON Suzlon Energy Limited | -40.4% | 50 | Overvalued | 33.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹7.00/sh
Last payout
2025-08-22
₹5.00
Peak payout
₹5.00
Trailing yield
0.12%
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. GE Vernova T&D India Limited (GVT&D.NS) trades at 4099.00 vs a model fair value of 940.02, a gap of -77.1%. Piotroski F-score: 7/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GVT%26D →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GVT%26D →
Compare
Head-to-head with peers
Compare GVT%26D side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GVT%26DNow →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.