Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Engineering - Construction

Rating :
N/A

BSE: 542851 | NSE: GENSOL

713.30
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  724.65
  •  727.00
  •  709.10
  •  723.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54719
  •  391.30
  •  1310.00
  •  524.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,202.62
  • 24.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,157.82
  • N/A
  • 3.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.65%
  • 2.24%
  • 30.54%
  • FII
  • DII
  • Others
  • 0.63%
  • 1.37%
  • 2.57%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 63.62
  • 81.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 124.17
  • 64.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 93.42
  • 75.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 73.24
  • 104.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.19
  • 11.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 38.11
  • 45.68

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
21.35
P/E Ratio
38.02
Revenue
904
EBITDA
241
Net Income
80
ROA
5.3
P/Bk Ratio
8.93
ROE
29.39
FCFF
-699.1
FCFF Yield
-16.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
344.51
264.04
30.48%
346.49
304.58
13.76%
295.15
144.60
104.11%
398.82
163.93
143.29%
Expenses
282.20
212.34
32.90%
239.88
257.51
-6.85%
207.47
107.99
92.12%
320.07
134.71
137.60%
EBITDA
62.31
51.70
20.52%
106.61
47.07
126.49%
87.68
36.61
139.50%
78.75
29.22
169.51%
EBIDTM
18.09%
19.58%
30.77%
15.45%
29.71%
25.32%
19.75%
17.82%
Other Income
8.00
6.88
16.28%
12.51
5.88
112.76%
11.65
7.12
63.62%
12.92
2.62
393.13%
Interest
47.04
31.98
47.09%
88.01
20.78
323.53%
46.07
16.59
177.70%
38.80
11.59
234.77%
Depreciation
7.30
3.29
121.88%
6.27
0.38
1,550.00%
26.33
12.69
107.49%
23.96
9.65
148.29%
PBT
15.97
23.31
-31.49%
24.84
31.79
-21.86%
26.93
14.45
86.37%
28.82
10.60
171.89%
Tax
-1.89
6.11
-
1.91
14.08
-86.43%
11.78
4.41
167.12%
9.04
3.22
180.75%
PAT
17.86
17.20
3.84%
22.93
17.71
29.47%
15.15
10.04
50.90%
19.78
7.38
168.02%
PATM
5.18%
6.51%
6.62%
5.81%
5.13%
6.94%
4.96%
4.50%
EPS
4.45
4.76
-6.51%
7.73
4.83
60.04%
5.41
2.79
93.91%
6.41
1.99
222.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,384.97
963.10
397.97
160.41
63.97
82.12
82.97
69.02
62.17
12.12
Net Sales Growth
57.89%
142.00%
148.10%
150.76%
-22.10%
-1.02%
20.21%
11.02%
412.95%
 
Cost Of Goods Sold
926.18
555.85
257.25
99.51
30.42
20.60
34.58
32.27
41.79
4.72
Gross Profit
458.79
407.25
140.72
60.90
33.55
61.52
48.39
36.75
20.38
7.40
GP Margin
33.13%
42.29%
35.36%
37.97%
52.45%
74.91%
58.32%
53.25%
32.78%
61.06%
Total Expenditure
1,049.62
733.28
320.12
141.20
57.60
78.06
73.80
61.80
60.49
11.61
Power & Fuel Cost
-
0.02
0.11
0.09
0.11
0.19
0.12
0.06
0.04
0.04
% Of Sales
-
0.00%
0.03%
0.06%
0.17%
0.23%
0.14%
0.09%
0.06%
0.33%
Employee Cost
-
40.86
14.49
11.48
10.76
14.77
15.32
10.85
6.04
3.31
% Of Sales
-
4.24%
3.64%
7.16%
16.82%
17.99%
18.46%
15.72%
9.72%
27.31%
Manufacturing Exp.
-
90.40
24.95
21.22
9.99
27.51
12.73
7.34
8.70
0.11
% Of Sales
-
9.39%
6.27%
13.23%
15.62%
33.50%
15.34%
10.63%
13.99%
0.91%
General & Admin Exp.
-
37.64
16.26
8.43
5.81
14.16
10.27
10.78
3.83
3.39
% Of Sales
-
3.91%
4.09%
5.26%
9.08%
17.24%
12.38%
15.62%
6.16%
27.97%
Selling & Distn. Exp.
-
3.10
0.85
0.23
0.24
0.49
0.66
0.49
0.09
0.05
% Of Sales
-
0.32%
0.21%
0.14%
0.38%
0.60%
0.80%
0.71%
0.14%
0.41%
Miscellaneous Exp.
-
5.41
6.21
0.24
0.28
0.34
0.11
0.01
0.01
0.00
% Of Sales
-
0.56%
1.56%
0.15%
0.44%
0.41%
0.13%
0.01%
0.02%
0%
EBITDA
335.35
229.82
77.85
19.21
6.37
4.06
9.17
7.22
1.68
0.51
EBITDA Margin
24.21%
23.86%
19.56%
11.98%
9.96%
4.94%
11.05%
10.46%
2.70%
4.21%
Other Income
45.08
32.79
5.13
1.98
0.63
2.77
1.21
0.62
0.15
0.04
Interest
219.92
110.38
24.45
5.51
1.90
2.02
0.78
0.28
0.04
0.02
Depreciation
63.86
74.25
25.37
1.31
1.35
1.39
0.44
0.12
0.12
0.01
PBT
96.56
77.98
33.16
14.37
3.75
3.43
9.16
7.45
1.66
0.52
Tax
20.84
24.44
9.83
3.25
0.56
1.22
2.57
2.12
0.47
0.16
Tax Rate
21.58%
31.37%
29.64%
22.62%
14.93%
35.57%
28.06%
28.46%
28.31%
30.77%
PAT
75.72
59.55
23.36
11.09
3.19
2.20
6.60
5.34
1.19
0.36
PAT before Minority Interest
91.03
53.46
23.33
11.12
3.19
2.21
6.59
5.34
1.19
0.36
Minority Interest
15.31
6.09
0.03
-0.03
0.00
-0.01
0.01
0.00
0.00
0.00
PAT Margin
5.47%
6.18%
5.87%
6.91%
4.99%
2.68%
7.95%
7.74%
1.91%
2.97%
PAT Growth
44.70%
154.92%
110.64%
247.65%
45.00%
-66.67%
23.60%
348.74%
230.56%
 
EPS
19.93
15.67
6.15
2.92
0.84
0.58
1.74
1.41
0.31
0.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
325.71
206.93
46.45
36.36
33.17
13.04
6.55
1.21
0.15
Share Capital
37.87
12.22
10.94
8.20
8.20
6.04
0.01
0.01
0.01
Total Reserves
287.83
194.71
35.51
28.16
24.97
6.99
6.53
1.20
0.13
Non-Current Liabilities
1,183.14
655.75
87.08
6.35
8.48
6.87
0.64
-0.10
-0.31
Secured Loans
765.44
414.36
39.34
3.41
3.52
4.27
0.36
0.00
0.00
Unsecured Loans
92.52
29.37
0.00
0.06
2.00
2.59
0.38
0.16
0.00
Long Term Provisions
1.27
0.71
0.57
0.58
0.72
0.42
0.28
0.21
0.10
Current Liabilities
828.13
202.00
74.06
27.01
30.18
23.03
18.86
8.39
5.25
Trade Payables
87.30
33.38
12.67
6.58
9.20
9.19
9.52
2.30
1.32
Other Current Liabilities
362.63
143.53
20.30
15.72
17.43
10.95
8.10
5.58
3.79
Short Term Borrowings
375.40
24.95
40.46
3.92
2.19
0.48
0.20
0.15
0.00
Short Term Provisions
2.80
0.14
0.63
0.78
1.37
2.41
1.04
0.35
0.13
Total Liabilities
2,324.32
1,065.62
207.63
69.73
73.73
42.94
26.06
9.50
5.09
Net Block
722.83
293.14
55.37
6.55
7.68
8.42
0.88
0.14
0.17
Gross Block
831.73
322.89
60.10
9.99
9.61
8.96
1.15
0.29
0.20
Accumulated Depreciation
108.90
29.75
4.73
3.44
1.93
0.54
0.27
0.15
0.03
Non Current Assets
1,201.48
587.62
64.69
7.55
10.98
9.27
1.45
0.24
0.26
Capital Work in Progress
88.36
40.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
6.65
6.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
218.30
155.06
5.53
1.01
0.96
0.61
0.57
0.10
0.09
Other Non Current Assets
165.32
91.78
3.79
0.00
2.34
0.24
0.00
0.00
0.00
Current Assets
1,122.84
478.00
142.90
62.09
62.63
33.51
24.60
9.26
4.82
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
12.13
10.32
60.26
10.81
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
227.80
72.69
35.24
19.19
26.35
21.96
16.39
6.42
3.49
Cash & Bank
378.92
285.81
11.03
9.15
4.59
2.32
1.92
0.71
0.45
Other Current Assets
503.99
0.96
1.07
1.97
31.69
9.24
6.30
2.13
0.88
Short Term Loans & Adv.
489.46
108.22
35.30
20.98
22.62
1.80
2.18
2.12
0.26
Net Current Assets
294.71
276.00
68.84
35.08
32.45
10.48
5.74
0.87
-0.43
Total Assets
2,324.32
1,065.62
207.63
69.72
73.73
42.94
26.05
9.50
5.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-98.10
115.04
-49.63
6.11
-17.75
3.23
1.65
0.06
0.15
PBT
77.90
33.15
14.37
3.75
3.43
9.16
7.45
1.66
0.52
Adjustment
157.90
48.78
6.08
2.84
3.17
1.16
0.33
0.14
0.03
Changes in Working Capital
-330.44
36.25
-69.37
0.05
-23.52
-6.29
-4.73
-1.22
-0.21
Cash after chg. in Working capital
-94.64
118.18
-48.92
6.64
-16.92
4.03
3.05
0.59
0.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.46
-3.14
0.30
-0.52
-0.83
-0.80
-1.41
-0.52
-0.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
-1.01
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-666.68
-705.65
-60.00
0.19
-0.42
-7.92
-0.87
-0.55
-0.19
Net Fixed Assets
-377.42
-242.31
-49.61
-0.13
-0.65
-0.78
-0.60
-0.07
Net Investments
-110.22
-10.15
0.78
-2.16
-1.97
0.00
-0.01
-0.26
Others
-179.04
-453.19
-11.17
2.48
2.20
-7.14
-0.26
-0.22
Cash from Financing Activity
858.73
708.65
109.01
-4.08
20.44
5.62
0.35
0.27
-0.02
Net Cash Inflow / Outflow
93.95
118.04
-0.62
2.23
2.27
0.93
1.13
-0.22
-0.05
Opening Cash & Equivalents
125.35
7.31
7.93
6.93
2.32
1.39
0.16
0.38
0.43
Closing Cash & Equivalent
218.27
125.35
7.31
9.15
4.59
2.32
1.30
0.16
0.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
86.00
56.45
14.14
33.17
30.22
21.31
5321.87
983.17
118.86
ROA
3.15%
3.66%
8.02%
4.44%
3.79%
19.10%
30.02%
16.31%
7.18%
ROE
20.07%
18.42%
26.90%
9.20%
9.64%
67.85%
137.63%
175.43%
249.59%
ROCE
15.35%
13.41%
22.64%
12.19%
16.63%
67.90%
164.80%
195.80%
366.39%
Fixed Asset Turnover
1.67
2.08
4.58
6.47
8.85
16.42
95.90
251.96
60.30
Receivable days
56.94
49.49
61.92
129.93
107.36
84.34
60.31
29.10
105.17
Inventory Days
4.25
32.37
80.85
51.12
0.00
0.00
0.00
0.00
0.00
Payable days
39.62
32.67
35.31
94.76
51.48
53.39
42.16
11.64
58.53
Cash Conversion Cycle
21.57
49.19
107.46
86.29
55.88
30.95
18.15
17.46
46.64
Total Debt/Equity
4.29
2.53
1.78
0.29
0.33
0.67
0.19
0.32
0.00
Interest Cover
1.71
2.36
3.61
2.98
2.70
12.80
27.86
39.51
31.25

News Update:


  • Gensol Engineering secures EPC contract worth Rs 967.98 crore
    7th Feb 2025, 09:38 AM

    This marks Gensol's second major project win at the Khavda Solar Park within a short span, underscoring the company's strong market presence and execution capabilities

    Read More
  • Gensol Engineering’s arm unveils electric vehicles ‘EZIO’, ‘EZIBOT’
    28th Jan 2025, 10:23 AM

    EZIO is a 2-door, 2-seater electric vehicle designed to revolutionize city commuting

    Read More
  • Gensol Engineering enters into strategic tie-up with Refex Green Mobility
    16th Jan 2025, 10:41 AM

    This step is a significant one towards strengthening sustainable mobility solutions in India

    Read More
  • Gensol Engineering secures EPC contract worth around Rs 1061.97 crore
    6th Jan 2025, 12:30 PM

    The company has secured EPC contract for Development of 275MW Solar PV Project at RE Solar Park, Khavda Rann of Kutch, Gujarat

    Read More
  • Gensol Engineering secures EPC contract worth around Rs 897.47 crore
    27th Dec 2024, 09:25 AM

    The company has secured a significant EPC contract from NTPC Renewable Energy

    Read More
  • Gensol Engineering secures 22 MW Ground Mount Solar PV Project
    18th Dec 2024, 09:19 AM

    The project will utilize high-efficiency Bi-facial solar modules, strategically chosen to maximize energy output and ensure long-term durability

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.