COMPOSITE RISK SCORE
66
MODERATE
VAL:0/25 · FIN:23/25 · GRO:23/25 · TECH:20/25
📈 P/E RATIO
108.3x
Trailing
📖 P/B RATIO
55.3x
Price to Book
🏛 MARKET CAP
₹115,318Cr
Large Cap
📊 ROE
34.3%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · GE Vernova T&D India Limited
💼 BUSINESS MODEL
GE Vernova T&D India Limited engages in building power transmission and distribution infrastructure in India and internationally.. It offers power evacuation products, including electrical balance of plants and substations, generator circuit breakers, high/medium-voltage transformers, and high-voltage switchgears; grid interconnection and renewable integration products comprising high-voltage direct current, flexible ac transmission systems, synchronous condensers, HV/MV substation equipment, and wide area monitoring and control.. The company also provides power transformers, circuit breakers, gas-insulated switchgear, instrument transformers, substation automation, digital software solutions, turnkey substation solutions, and maintenance support.. In addition, it offers power management smart grid solutions for transmission and distribution, including renewable energies integration, as well as power electronics solutions.. Operates in Specialty Industrial Machinery within the Industrials sector. Workforce of 1,697 employees.
🏰 MOAT & COMPETITION
Mega-cap (₹115,318 Cr) — dominant market position with significant scale advantages. Profit margin of 18.7% — moderate pricing power. Key competitors: Siemens Ener.Ind, GE Vernova T&D, Suzlon Energy, GE Power.
🚀 CATALYSTS
Revenue growing at 58% — strong top-line momentum. Earnings growth of 104% signals execution on profitability.
⚖️ ASYMMETRY CHECK
Analyst target range: ₹3,057 — ₹5,214 (mean ₹4,073, 12 analysts). Unfavorable asymmetry — limited upside +16% vs downside -32% (0.5x).P/E of 108.3x — premium valuation , growth must sustain to avoid de-rating risk. ⚠ Company has high debtors of 194 days.
🔭 FUTURE OUTLOOK
Analyst consensus: Strong Buy (12 analysts). Latest quarter earnings grew 104% YoY — positive trajectory.
❌ CONS
Stock is trading at 108 times its book value Company has high debtors of 194 days. Promoter holding has decreased over last 3 years: -24.0%
P/E at 108x
P/B at 55.3x
Analyst target: ₹4073 (-9.6%)
1Y return: +189.6%
ROE: 34.3%
Profit margin: 18.7%
Revenue growth: 58.4%
Debt/Equity: 1%
Revenue growth: 58.4%
Earnings growth: 104.0%
Beta: 0.48
Sector: Industrials
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
Insufficient P/E data P/B Ratio at current CMP
Insufficient P/B data Market Cap to Sales at current MCap
Insufficient MCap/Sales data Earnings Per Share (₹)
Insufficient EPS data
💎 Valuation & Financial Metrics
P/E RATIO
108.3x
Trailing twelve months
P/B RATIO
55.3x
Price to Book value
PROFIT MARGIN
18.7%
Net profit margin
OPM
26.1%
Operating profit margin
PEG RATIO
N/A
Price/Earnings to Growth
EV/EBITDA
77.3x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.11%
Annual yield
GROSS MARGIN
43.6%
Gross profit margin
INDUSTRY AVERAGES — HEAVY ELECTRICAL EQUIPMENT
P/E 27.5x (above avg)
P/B 5.0x (sector fair)
ROCE 32.5%
ROE 20% (sector good)
OPM 20% (sector good)
Div Yield 0.12%
D/E <30 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
₹1,108 Cr —
₹145 Cr —
N/A
18.8%
Q3 FY25
₹1,074 Cr -3.1%
₹143 Cr -1.3%
N/A
19.1%
Q4 FY25
₹1,150 Cr +7.1%
₹186 Cr +30.7%
N/A
23.8%
Q1 FY26
₹1,330 Cr +15.6%
₹291 Cr +56.1%
N/A
30.4%
Q3 FY26
₹1,701 Cr +27.9%
₹291 Cr -0.1%
N/A
23.8%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹3,066 Cr —
₹-50 Cr —
₹8 Cr —
FY23
₹2,749 Cr -10.3%
₹-1 Cr +97.0%
₹-37 Cr -554.8%
FY24
₹3,162 Cr +15.0%
₹181 Cr +12251.0%
₹518 Cr +1488.2%
FY25
₹4,290 Cr +35.7%
₹608 Cr +236.0%
₹904 Cr +74.3%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How GE Vernova T&D India Limited Makes Its Money
Quarterly
Annual
Revenue
₹1.7K Cr
Cost of Revenue
₹975 Cr
Gross Profit
₹725 Cr
Op. Expenses
₹282 Cr
Operating Inc.
₹443 Cr
Tax
₹99 Cr
Other
₹19 Cr
Net Income
₹291 Cr
(17.1% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹1.3K Cr
Cost of Revenue
₹686 Cr
Gross Profit
₹644 Cr
Op. Expenses
₹268 Cr
Operating Inc.
₹376 Cr
Tax
₹99 Cr
Other
₹16 Cr
Net Income
₹291 Cr
(21.9% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹1.2K Cr
Cost of Revenue
₹674 Cr
Gross Profit
₹477 Cr
Op. Expenses
₹219 Cr
Operating Inc.
₹257 Cr
Tax
₹70 Cr
Other
₹34 Cr
Net Income
₹186 Cr
(16.2% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹1.1K Cr
Cost of Revenue
₹668 Cr
Gross Profit
₹405 Cr
Op. Expenses
₹237 Cr
Operating Inc.
₹168 Cr
Tax
₹47 Cr
Other
₹26 Cr
Net Income
₹143 Cr
(13.3% margin)
Dec 2024 · All values in ₹ Crores
Revenue
₹4.3K Cr
Cost of Revenue
₹2.6K Cr
Gross Profit
₹1.7K Cr
R&D
₹28 Cr
SG&A
₹118 Cr
Operating Inc.
₹788 Cr
Tax
₹211 Cr
Net Income
₹608 Cr
(14.2% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹3.2K Cr
Cost of Revenue
₹2.1K Cr
Gross Profit
₹1.1K Cr
R&D
₹25 Cr
SG&A
₹87 Cr
Operating Inc.
₹308 Cr
Tax
₹82 Cr
Interest
₹28 Cr
Net Income
₹181 Cr
(5.7% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹2.7K Cr
Cost of Revenue
₹2.0K Cr
Gross Profit
₹770 Cr
R&D
₹23 Cr
SG&A
₹96 Cr
Operating Inc.
₹108 Cr
Tax
₹28 Cr
Interest
₹42 Cr
Net Income
-₹1 Cr
(-0.1% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹3.1K Cr
Cost of Revenue
₹2.4K Cr
Gross Profit
₹692 Cr
R&D
₹26 Cr
SG&A
₹120 Cr
Operating Inc.
-₹167 Cr
Interest
₹39 Cr
Other
₹26 Cr
Net Income
-₹50 Cr
(-1.6% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Jun 2025
Mar 2025
Dec 2024
🏦 Snapshot of GE Vernova T&D India Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹4.7K Cr
Cash & Equiv.: ₹471 Cr (10.1%)
Receivables: ₹1.5K Cr (31.5%)
Inventory: ₹704 Cr (15.1%)
Other Current: ₹1.0K Cr (22.1%)
PP&E: ₹452 Cr (9.7%)
Other Non-Curr.: ₹537 Cr (11.5%)
Liab. + Equity
₹4.7K Cr
Current Liab.: ₹2.8K Cr (59.9%)
Long-Term Debt: ₹21 Cr (0.5%)
Equity: ₹1.8K Cr (38.0%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹4.0K Cr
Cash & Equiv.: ₹84 Cr (2.1%)
Receivables: ₹1.4K Cr (34.1%)
Inventory: ₹612 Cr (15.1%)
Other Current: ₹928 Cr (23.0%)
PP&E: ₹394 Cr (9.8%)
Other Non-Curr.: ₹643 Cr (15.9%)
Liab. + Equity
₹4.0K Cr
Current Liab.: ₹2.6K Cr (63.5%)
Long-Term Debt: ₹26 Cr (0.6%)
Equity: ₹1.4K Cr (34.1%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹4.7K Cr
Cash & Equiv.: ₹471 Cr (10.1%)
Receivables: ₹1.5K Cr (31.5%)
Inventory: ₹704 Cr (15.1%)
Other Current: ₹1.0K Cr (22.1%)
PP&E: ₹452 Cr (9.7%)
Other Non-Curr.: ₹537 Cr (11.5%)
Liab. + Equity
₹4.7K Cr
Current Liab.: ₹2.8K Cr (59.9%)
Long-Term Debt: ₹21 Cr (0.5%)
Equity: ₹1.8K Cr (38.0%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹3.6K Cr
Cash & Equiv.: ₹132 Cr (3.7%)
Receivables: ₹1.4K Cr (40.1%)
Inventory: ₹589 Cr (16.4%)
Other Current: ₹476 Cr (13.3%)
PP&E: ₹404 Cr (11.3%)
Other Non-Curr.: ₹546 Cr (15.2%)
Liab. + Equity
₹3.6K Cr
Current Liab.: ₹2.3K Cr (62.8%)
Long-Term Debt: ₹30 Cr (0.8%)
Equity: ₹1.2K Cr (34.7%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹3.7K Cr
Cash & Equiv.: ₹45 Cr (1.2%)
Receivables: ₹1.6K Cr (42.2%)
Inventory: ₹644 Cr (17.5%)
Other Current: ₹426 Cr (11.6%)
PP&E: ₹422 Cr (11.5%)
Other Non-Curr.: ₹592 Cr (16.1%)
Liab. + Equity
₹3.7K Cr
Current Liab.: ₹2.5K Cr (67.0%)
Long-Term Debt: ₹41 Cr (1.1%)
Other Liab.: ₹102 Cr (2.8%)
Equity: ₹1.1K Cr (29.2%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹3.8K Cr
Cash & Equiv.: ₹71 Cr (1.9%)
Receivables: ₹1.6K Cr (41.5%)
Inventory: ₹623 Cr (16.5%)
Other Current: ₹470 Cr (12.5%)
PP&E: ₹458 Cr (12.2%)
Other Non-Curr.: ₹583 Cr (15.5%)
Liab. + Equity
₹3.8K Cr
Current Liab.: ₹2.5K Cr (67.2%)
Long-Term Debt: ₹51 Cr (1.4%)
Other Liab.: ₹103 Cr (2.7%)
Equity: ₹1.1K Cr (28.7%)
As of Mar 2022 · All values in ₹ Crores
Mar 2025
Sep 2024
💸 Looking into GE Vernova T&D India Limited's Cash Flow
Annual
Operating CF
₹904 Cr
Capital Exp.
₹87 Cr
Free Cash Flow
₹816 Cr
Dividends
₹51 Cr
Retained / Other
₹765 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹518 Cr
Capital Exp.
₹29 Cr
Free Cash Flow
₹489 Cr
Retained / Other
₹489 Cr
FY2024 · All values in ₹ Crores
Operating CF
₹8 Cr
Capital Exp.
₹25 Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2022
📅 Quarterly Results
Sales +
Expenses +
Operating Profit
OPM %
Other Income +
Interest
Depreciation
Profit before tax
Tax %
Net Profit +
EPS in Rs
Raw PDF
📊 Profit & Loss Statement
Dec 2010 Sales + 4,020
Expenses + 3,547
Manufacturing Cost % 2%
Employee Cost % 9%
Other Cost % 9%
Operating Profit 473
OPM % 12%
Other Income + 17
Exceptional items 0.02
Other income normal 17.11
Interest 115
Depreciation 94
Profit before tax 282
Tax % 34%
Net Profit + 187
Exceptional items AT 0
Profit excl Excep 187
Profit for PE 187
Profit for EPS 187
EPS in Rs 7.81
Dividend Payout % 23%
🏦 Balance Sheet
Dec 2010 Equity Capital 48
Reserves 955
Borrowings + 896
Other Borrowings 896
Other Liabilities + 2,570
Trade Payables 908
Advance from Customers 495
Other liability items 1,167
Total Liabilities 4,468
Fixed Assets + 872
Land 63
Building 430
Plant Machinery 552
Furniture n fittings 116
Vehicles 2
Intangible Assets 32
Gross Block 1,195
Accumulated Depreciation 323
CWIP 22
Investments 0
Other Assets + 3,574
Inventories 481
Cash Equivalents 120
Loans n Advances 16
Other asset items 817
Total Assets 4,468
💰 Cash Flow Statement
Dec 2010 Cash from Operating Activity + 108
Profit from operations 519
Receivables -671
Inventory -102
Payables 420
Working capital changes -352
Direct taxes -60
Cash from Investing Activity + -113
Fixed assets purchased -114
Fixed assets sold 0
Interest received 0
Cash from Financing Activity + -7
Proceeds from borrowings 108
Interest paid fin -65
Dividends paid -50
Net Cash Flow -13
Free Cash Flow -6
CFO/OP 35%
📈 Key Financial Ratios
Dec 2010 Debtor Days 194
Inventory Days 64
Days Payable 120
Cash Conversion Cycle 138
Working Capital Days 81
ROCE %
🏭 Industry Peers — Heavy Electrical Equipment
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Siemens Ener.Ind ★ ₹3,333 97.3 ₹118,684 67.8% +51.7% 64 2 GE Vernova T&D ₹4,510 103.3 ₹115,485 54.7% +138.5% 60 3 Suzlon Energy ₹58 24.2 ₹78,352 32.5% +15.1% 55 4 GE Power ₹597 23.9 ₹4,013 6.1% +431.6% 50 5 Powerica Ltd ₹488 27.5 ₹6,176 21.6% +245.3% 49 6 Transrail Light ₹618 18.6 ₹8,297 35.2% +31.2% 49 7 A B B ₹7,268 92.3 ₹154,008 29.9% -18.4% 48 8 KP Green Engg. ₹437 20.8 ₹2,185 30.0% +112.5% 48 9 Atlanta Electric ₹1,742 85.8 ₹13,398 50.2% +125.3% 47
★ Siemens Ener.Ind ranks higher on combined P/E, ROCE, and growth metrics in Heavy Electrical Equipment
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 51.00% 51.00% 51.00% 51.00% 51.00% 51.00% FIIs 12.04% 13.04% 14.49% 16.15% 18.46% 20.39% DIIs 28.40% 28.18% 26.75% 25.20% 23.27% 21.39% Public 8.55% 7.77% 7.74% 7.66% 7.26% 7.22% No. of Shareholders 87,000 82,054 90,663 1,02,934 1,03,226 1,10,662
🟢 CATALYSTS
🏆 Revenue Growth 58%: Above sector norm of 18% — strong top-line momentum.
💹 High ROE (34.3%): Above sector norm of 20% — efficient capital use.
🔀 Low Beta (0.48): Less volatile than market — defensive play.
🇮 Earnings Growth (104%): Above sector norm — strong profit expansion.
🔴 RISKS
📜 High P/E (108.3x): Well above sector expensive threshold of 50x — leaves little room for error.
💰 High P/B (55.3x): Well above sector expensive threshold of 10x.
🔓 Below Analyst Target: CMP above mean target — limited upside consensus.
🕸 Factor Analysis · Radar
Momentum 9/10: 1M +23.7%, 6M +46.9%, RSI 70, MACD bullish, Above 200DMA
Sentiment 5/10: Analyst upside -9.6%, Rec: strong buy
Value 1/10: P/E 108.3, P/B 55.3, EV/EBITDA 77.3
Quality 6/10: Margin 18.7%, D/E 1
Low Volatility 8/10: Beta 0.48, Ann. vol 42%
Momentum
9
Sentiment
5
Value
1
Quality
6
Low Vol
8
Momentum 9/10 1M +23.7%, 6M +46.9%, RSI 70, MACD bullish, Above 200DMA
Sentiment 5/10 Analyst upside -9.6%, Rec: strong buy
Value 1/10 P/E 108.3, P/B 55.3, EV/EBITDA 77.3
Quality 6/10 Margin 18.7%, D/E 1
Low Volatility 8/10 Beta 0.48, Ann. vol 42%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Benefit from potential re-rating OPM of 26% provides margin buffer; P/E 108x vs sector median 27x is a risk
HOLD Retain existing position; wait for better entry; FII stake rising (+1.93%) Miss further upside if momentum continues; 1M return of +23.7% shows momentum
SELL Lock in +189.6% 1Y return; redeploy into Siemens Ener.Ind at lower P/E Avoid further drawdown; P/E compression risk at 108x
REASONS TO BUY
FII stake rising (+1.93%) — signals institutional confidence
ROE of 34.3% above sector norm of 20%
Revenue growing at 58.4% YoY (sector norm: 6%)
Operating margin of 26% shows pricing power (sector norm: 20%)
REASONS TO SELL / AVOID
P/E of 108.3x is 3.9x the sector median of 27x
Siemens Ener.Ind offers lower P/E (97.3) with ROCE of 67.8% in the same sector
1Y return of +189.6% — profit booking opportunity
Trading above analyst target — consensus sees -9.6% downside
GE Vernova T&D India Limited trades at ₹4,503.80 with a composite risk score of 66/100.
The stock scores 0/25 on valuation, 23/25 on financial health, 23/25 on growth, and 20/25 on technicals.
The company is currently profitable with strong return on equity.
The stock is trading near or above analyst consensus targets.
Revenue growth is at 58.4% — a strong positive signal.
Within Heavy Electrical Equipment , Siemens Ener.Ind (P/E 97.3, ROCE 67.8%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Neutral for Industrials — wait for better entry or catalyst. The current recommendation is HOLD .
PROFITABLE
HIGH ROE
STRONG GROWTH
EXPENSIVE