CG Power and Industrial Solutions Ltd
NSE:CGPOWER

Watchlist Manager
CG Power and Industrial Solutions Ltd Logo
CG Power and Industrial Solutions Ltd
NSE:CGPOWER
Watchlist
Price: 661.35 INR -0.04% Market Closed
Market Cap: 1T INR

Income Statement

Earnings Waterfall
CG Power and Industrial Solutions Ltd

Revenue
110.7B INR
Cost of Revenue
-77.2B INR
Gross Profit
33.5B INR
Operating Expenses
-20.7B INR
Operating Income
12.8B INR
Other Expenses
-2.1B INR
Net Income
10.7B INR

Income Statement
CG Power and Industrial Solutions Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
651
600
549
456
389
316
263
177
317
506
781
741
768
803
808
0
0
0
428
0
0
0
157
0
0
0
410
0
0
0
954
0
0
0
1 366
0
0
0
1 047
0
0
0
800
0
0
0
1 861
0
0
0
3 496
0
0
0
3 830
0
0
0
3 241
0
0
0
1 971
0
0
0
682
0
0
0
162
0
0
0
25
0
0
0
71
0
0
Revenue
16 129
N/A
16 106
0%
16 472
+2%
16 845
+2%
17 391
+3%
17 943
+3%
18 474
+3%
15 226
-18%
30 982
+103%
48 117
+55%
68 323
+42%
73 446
+7%
78 617
+7%
82 980
+6%
87 373
+5%
89 740
+3%
90 703
+1%
91 669
+1%
91 409
0%
92 455
+1%
94 544
+2%
96 050
+2%
100 051
+4%
101 406
+1%
104 482
+3%
110 792
+6%
112 486
+2%
116 220
+3%
118 407
+2%
117 845
0%
120 944
+3%
124 781
+3%
127 953
+3%
132 128
+3%
136 315
+3%
138 783
+2%
120 812
-13%
111 012
-8%
58 002
-48%
33 860
-42%
30 813
-9%
17 969
-42%
55 950
+211%
60 308
+8%
63 108
+5%
65 986
+5%
59 236
-10%
58 981
0%
60 565
+3%
61 803
+2%
81 300
+32%
85 773
+6%
91 089
+6%
96 439
+6%
79 979
-17%
90 930
+14%
85 250
-6%
76 318
-10%
51 099
-33%
36 989
-28%
28 212
-24%
24 624
-13%
29 640
+20%
36 512
+23%
44 411
+22%
51 726
+16%
55 614
+8%
61 766
+11%
64 191
+4%
66 435
+3%
69 725
+5%
72 485
+4%
75 537
+4%
77 571
+3%
80 460
+4%
83 995
+4%
88 107
+5%
93 476
+6%
99 087
+6%
105 592
+7%
110 693
+5%
Gross Profit
Cost of Revenue
(10 957)
0
0
0
(12 179)
0
0
(10 152)
(20 544)
(31 301)
(45 646)
(48 680)
(51 579)
(54 291)
(56 938)
(57 331)
(57 420)
(57 134)
(57 966)
(58 571)
(59 828)
(61 541)
(64 277)
(67 076)
(70 640)
(77 041)
(78 512)
(79 327)
(80 840)
(80 114)
(85 406)
(86 691)
(88 874)
(90 683)
(97 116)
(92 680)
(79 351)
(73 157)
(41 418)
(20 915)
(19 127)
(9 699)
(42 039)
(39 664)
(43 375)
(46 547)
(45 275)
(42 538)
(42 774)
(43 123)
(56 590)
(53 790)
(56 743)
(60 236)
(55 621)
(58 088)
(54 151)
(48 178)
(35 843)
(24 266)
(18 724)
(16 190)
(20 939)
(24 745)
(30 910)
(36 403)
(41 466)
(43 836)
(45 042)
(46 420)
(51 030)
(50 078)
(52 194)
(53 736)
(58 250)
(57 756)
(61 054)
(64 997)
(72 264)
(74 016)
(77 174)
Gross Profit
5 172
N/A
0
N/A
0
N/A
0
N/A
5 212
N/A
0
N/A
0
N/A
5 074
N/A
10 438
+106%
16 817
+61%
22 677
+35%
24 766
+9%
27 038
+9%
28 688
+6%
30 435
+6%
32 411
+6%
33 285
+3%
34 537
+4%
33 443
-3%
33 884
+1%
34 716
+2%
34 509
-1%
35 774
+4%
34 331
-4%
33 844
-1%
33 752
0%
33 973
+1%
36 893
+9%
37 566
+2%
37 731
+0%
35 538
-6%
38 090
+7%
39 078
+3%
41 444
+6%
39 200
-5%
46 102
+18%
41 461
-10%
37 855
-9%
16 583
-56%
12 946
-22%
11 688
-10%
8 271
-29%
13 911
+68%
20 645
+48%
19 733
-4%
19 440
-1%
13 961
-28%
16 444
+18%
17 791
+8%
18 680
+5%
24 710
+32%
31 982
+29%
34 346
+7%
36 203
+5%
24 358
-33%
32 843
+35%
31 100
-5%
28 141
-10%
15 255
-46%
12 724
-17%
9 489
-25%
8 435
-11%
8 700
+3%
11 767
+35%
13 501
+15%
15 323
+13%
14 148
-8%
17 931
+27%
19 150
+7%
20 017
+5%
18 696
-7%
22 408
+20%
23 344
+4%
23 834
+2%
22 210
-7%
26 240
+18%
27 053
+3%
28 480
+5%
26 823
-6%
31 576
+18%
33 519
+6%
Operating Income
Operating Expenses
(4 325)
(15 263)
(15 498)
(15 874)
(4 237)
(16 887)
(17 400)
(4 040)
(8 135)
(13 043)
(16 481)
(17 835)
(19 397)
(20 513)
(21 750)
(22 592)
(22 766)
(23 219)
(22 224)
(22 213)
(22 849)
(22 511)
(24 273)
(24 176)
(25 030)
(26 674)
(28 539)
(31 466)
(32 852)
(34 762)
(33 752)
(36 585)
(37 443)
(38 311)
(35 700)
(42 487)
(39 577)
(36 900)
(13 939)
(12 099)
(9 086)
(5 160)
(11 325)
(16 473)
(15 978)
(15 272)
(10 967)
(14 146)
(15 114)
(16 028)
(26 608)
(33 963)
(37 073)
(39 871)
(22 981)
(34 306)
(32 305)
(30 128)
(17 404)
(15 851)
(12 831)
(10 348)
(9 009)
(9 784)
(10 290)
(10 903)
(8 605)
(7 636)
(8 892)
(12 004)
(9 708)
(12 631)
(13 058)
(13 689)
(11 878)
(15 383)
(16 384)
(17 154)
(14 888)
(19 327)
(20 695)
Selling, General & Administrative
(3 565)
0
0
0
(3 598)
0
0
(1 914)
(3 858)
(5 900)
(15 218)
(8 561)
(9 145)
(9 805)
(20 479)
(11 005)
(11 306)
(11 421)
(18 830)
(11 261)
(11 525)
(11 713)
(18 930)
(12 038)
(12 519)
(13 443)
(22 382)
(15 650)
(16 493)
(16 964)
(26 964)
(17 684)
(18 159)
(18 826)
(26 267)
(20 109)
(19 099)
(18 345)
(9 922)
(3 308)
(174)
2 936
(7 681)
(5 287)
(5 802)
(5 868)
(7 539)
(5 019)
(5 032)
(5 149)
(21 425)
(12 262)
(13 554)
(14 837)
(18 580)
(14 515)
(14 376)
(14 084)
(13 800)
(7 076)
(5 516)
(4 046)
(6 208)
(3 568)
(3 576)
(3 663)
(6 682)
(3 981)
(4 134)
(4 221)
(7 625)
(4 394)
(4 567)
(4 791)
(9 360)
(5 303)
(5 565)
(5 802)
(7 029)
(6 868)
(7 761)
Depreciation & Amortization
(463)
(462)
(466)
(461)
(453)
(443)
(443)
(270)
(562)
(958)
(1 263)
(1 315)
(1 366)
(1 222)
(1 271)
(1 265)
(1 310)
(1 453)
(1 553)
(1 595)
(1 665)
(1 737)
(1 936)
(2 130)
(2 398)
(2 558)
(2 602)
(2 458)
(2 276)
(2 215)
(2 045)
(2 106)
(2 224)
(2 377)
(2 621)
(2 766)
(2 644)
(2 528)
(2 447)
(2 380)
(2 057)
(1 855)
(1 717)
(1 475)
(1 580)
(1 503)
(1 429)
(1 410)
(1 470)
(1 529)
(2 311)
(2 759)
(2 967)
(3 172)
(2 245)
(2 864)
(2 795)
(2 827)
(2 113)
(1 943)
(1 744)
(1 463)
(1 383)
(1 271)
(1 199)
(1 106)
(1 012)
(970)
(968)
(970)
(945)
(986)
(966)
(955)
(949)
(947)
(994)
(1 040)
(1 118)
(1 313)
(1 558)
Other Operating Expenses
(298)
(14 801)
(15 032)
(15 413)
(186)
(16 444)
(16 957)
(1 856)
(3 715)
(6 185)
0
(7 959)
(8 886)
(9 486)
0
(10 323)
(10 152)
(10 347)
(1 841)
(9 358)
(9 660)
(9 062)
(3 407)
(10 010)
(10 114)
(10 674)
(3 555)
(13 358)
(14 083)
(15 583)
(4 742)
(16 794)
(17 059)
(17 108)
(6 813)
(19 614)
(17 836)
(16 028)
(1 569)
(6 412)
(6 856)
(6 241)
(1 927)
(9 712)
(8 597)
(7 903)
(1 998)
(7 718)
(8 614)
(9 352)
(2 872)
(18 943)
(20 553)
(21 864)
(2 156)
(16 927)
(15 136)
(13 218)
(1 492)
(6 832)
(5 571)
(4 838)
(1 418)
(4 943)
(5 513)
(6 133)
(912)
(2 685)
(3 790)
(6 811)
(1 137)
(7 252)
(7 526)
(7 943)
(1 570)
(9 134)
(9 825)
(10 312)
(6 741)
(11 146)
(11 376)
Operating Income
847
N/A
842
-1%
973
+16%
970
0%
976
+1%
1 055
+8%
1 074
+2%
1 034
-4%
2 303
+123%
3 774
+64%
6 197
+64%
6 932
+12%
7 642
+10%
8 176
+7%
8 685
+6%
9 817
+13%
10 517
+7%
11 317
+8%
11 219
-1%
11 672
+4%
11 867
+2%
11 997
+1%
11 501
-4%
10 154
-12%
8 814
-13%
7 079
-20%
5 435
-23%
5 428
0%
4 715
-13%
2 969
-37%
1 786
-40%
1 505
-16%
1 635
+9%
3 133
+92%
3 499
+12%
3 615
+3%
1 884
-48%
956
-49%
2 645
+177%
847
-68%
2 602
+207%
3 111
+20%
2 585
-17%
4 172
+61%
3 755
-10%
4 167
+11%
2 994
-28%
2 297
-23%
2 676
+16%
2 651
-1%
(1 898)
N/A
(1 981)
-4%
(2 727)
-38%
(3 668)
-35%
1 377
N/A
(1 463)
N/A
(1 205)
+18%
(1 986)
-65%
(2 148)
-8%
(3 127)
-46%
(3 342)
-7%
(1 913)
+43%
(308)
+84%
1 985
N/A
3 213
+62%
4 421
+38%
5 543
+25%
10 295
+86%
10 258
0%
8 013
-22%
8 988
+12%
9 778
+9%
10 285
+5%
10 146
-1%
10 332
+2%
10 856
+5%
10 670
-2%
11 326
+6%
11 934
+5%
12 248
+3%
12 824
+5%
Pre-Tax Income
Interest Income Expense
(651)
(638)
(587)
(494)
(389)
(373)
(320)
(177)
(317)
(506)
(700)
(742)
(769)
(804)
(655)
(716)
(601)
(426)
(195)
(433)
(430)
(420)
(32)
(413)
(466)
(539)
(302)
(556)
(644)
(745)
(475)
(1 058)
(1 061)
(1 115)
67
(417)
(596)
(646)
(1 207)
(1 475)
(1 256)
(1 131)
(372)
(950)
(1 241)
(1 563)
(1 458)
(2 113)
(2 789)
(2 307)
(2 428)
(3 237)
(2 917)
(4 103)
(4 479)
(5 639)
(5 979)
(5 744)
(1 340)
(3 962)
(3 578)
(2 731)
(987)
(1 346)
(763)
(802)
(473)
(558)
(425)
20
146
198
234
(42)
718
(24)
(44)
(52)
1 082
(87)
(90)
Non-Reccuring Items
31
0
0
0
58
0
0
0
0
0
0
0
0
0
55
0
0
0
0
0
0
0
(381)
0
0
0
2
0
0
(1 207)
(1 191)
(1 191)
(1 191)
16
0
0
0
(106)
(174)
(186)
(187)
(4 042)
(3 585)
(3 575)
(3 574)
353
(680)
(727)
(774)
(972)
(1 558)
(1 505)
(1 600)
(1 208)
(1 675)
(573)
(15 813)
(16 509)
(10 915)
(9 608)
7 311
20 113
14 681
38 478
37 866
28 520
3 843
0
0
0
518
194
464
464
215
209
(61)
(61)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
9
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 782
1 672
0
0
1 353
2 789
0
0
0
42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 236
1 236
0
0
0
24
0
0
0
55
0
0
0
(5)
0
0
Total Other Income
149
171
12
37
311
349
310
323
463
541
646
577
559
569
586
76
107
234
867
1 043
1 118
1 023
821
1 113
1 097
1 132
363
669
662
811
520
1 162
1 280
1 380
1 381
1 868
2 131
1 998
633
2 722
2 339
550
383
3 316
3 342
784
168
639
473
623
246
662
648
565
187
536
549
544
404
1 117
1 196
1 224
886
673
673
602
209
1 637
1 597
628
345
816
884
819
264
1 268
1 384
1 440
469
1 600
1 970
Pre-Tax Income
375
N/A
375
N/A
399
+6%
513
+29%
956
+86%
1 030
+8%
1 062
+3%
1 179
+11%
2 449
+108%
3 809
+56%
6 152
+62%
6 768
+10%
7 432
+10%
7 941
+7%
8 672
+9%
9 177
+6%
10 024
+9%
11 126
+11%
11 891
+7%
12 283
+3%
12 556
+2%
12 602
+0%
11 910
-5%
10 854
-9%
9 446
-13%
7 671
-19%
5 497
-28%
5 539
+1%
4 732
-15%
1 828
-61%
640
-65%
418
-35%
663
+59%
3 414
+415%
4 947
+45%
5 066
+2%
3 420
-32%
4 984
+46%
3 568
-28%
1 908
-47%
3 498
+83%
(157)
N/A
1 800
N/A
2 963
+65%
2 282
-23%
3 741
+64%
1 066
-72%
96
-91%
(413)
N/A
(4)
+99%
(5 637)
-140 825%
(6 061)
-8%
(6 594)
-9%
(8 413)
-28%
(4 590)
+45%
(7 139)
-56%
(22 448)
-214%
(23 695)
-6%
(13 999)
+41%
(15 580)
-11%
1 586
N/A
16 693
+953%
14 272
-15%
39 789
+179%
40 988
+3%
33 976
-17%
10 357
-70%
11 374
+10%
11 430
+0%
8 660
-24%
10 021
+16%
10 986
+10%
11 868
+8%
11 387
-4%
11 584
+2%
12 310
+6%
11 948
-3%
12 652
+6%
13 480
+7%
13 761
+2%
14 704
+7%
Net Income
Tax Provision
(107)
(124)
(154)
(144)
(197)
(180)
(190)
(287)
(636)
(1 156)
(2 054)
(2 334)
(2 710)
(2 810)
(3 047)
(3 175)
(3 299)
(3 647)
(3 650)
(3 749)
(3 820)
(3 555)
(3 100)
(2 781)
(2 324)
(2 108)
(1 821)
(1 791)
(1 742)
(1 483)
(1 009)
(1 028)
(1 120)
(1 385)
(2 361)
(2 447)
(1 876)
(1 872)
104
487
147
677
(667)
(651)
(503)
(464)
(281)
(277)
(470)
(548)
(1 017)
(1 370)
(1 378)
(1 479)
(326)
(173)
279
478
758
431
392
(8 366)
(1 476)
(14 068)
(14 497)
(6 282)
(1 223)
(1 488)
(1 768)
(2 152)
(2 058)
(2 324)
(2 562)
(2 414)
(2 873)
(3 156)
(3 036)
(3 327)
(3 750)
(3 775)
(4 069)
Income from Continuing Operations
268
250
244
369
759
849
871
892
1 812
2 653
4 098
4 433
4 722
5 130
5 625
6 003
6 726
7 480
8 241
8 534
8 736
9 046
8 810
8 072
7 121
5 563
3 676
3 747
2 989
344
(369)
(610)
(457)
2 029
2 587
2 620
1 545
3 113
3 672
2 394
3 643
518
1 133
2 312
1 780
3 278
785
(181)
(883)
(552)
(6 654)
(7 431)
(7 971)
(9 891)
(4 915)
(7 312)
(22 170)
(23 218)
(13 241)
(15 149)
1 978
8 327
12 795
25 721
26 491
27 694
9 134
9 886
9 662
6 508
7 963
8 662
9 305
8 973
8 711
9 153
8 913
9 325
9 730
9 986
10 634
Income to Minority Interest
(1)
0
0
0
(3)
0
0
(11)
(13)
(34)
(48)
(39)
(43)
(38)
(17)
(23)
(22)
(17)
(26)
(19)
(14)
(4)
(4)
(4)
(3)
1
7
7
11
8
11
21
7
7
7
(5)
3
20
13
13
29
16
13
12
(4)
(9)
(2)
(3)
(3)
(3)
(41)
(51)
(67)
(82)
36
27
(4)
69
75
256
(111)
(109)
156
0
63
5
(5)
0
0
0
(3)
(2)
(3)
(5)
(6)
(6)
9
37
16
41
50
Equity Earnings Affiliates
(38)
0
0
0
(57)
0
0
17
8
15
17
0
7
(1)
(9)
(3)
6
12
32
37
32
42
80
86
66
64
53
44
52
35
(4)
(32)
(7)
22
(150)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
229
N/A
249
+9%
243
-2%
368
+51%
699
+90%
847
+21%
869
+3%
899
+3%
1 808
+101%
2 635
+46%
4 067
+54%
4 394
+8%
4 686
+7%
5 091
+9%
5 599
+10%
5 977
+7%
6 710
+12%
7 474
+11%
8 599
+15%
8 904
+4%
9 106
+2%
9 438
+4%
8 887
-6%
7 773
-13%
6 804
-12%
5 247
-23%
3 736
-29%
3 800
+2%
3 054
-20%
389
-87%
(361)
N/A
(619)
-71%
(456)
+26%
2 058
N/A
2 443
+19%
2 482
+2%
2 594
+5%
4 717
+82%
235
-95%
(1 028)
N/A
(1 618)
-57%
(7 538)
-366%
(4 593)
+39%
(4 077)
+11%
(4 294)
-5%
(1 369)
+68%
(4 909)
-259%
(5 663)
-15%
(10 252)
-81%
(10 283)
0%
(7 187)
+30%
(7 439)
-4%
(3 774)
+49%
(4 565)
-21%
(5 035)
-10%
(5 235)
-4%
(20 200)
-286%
(21 170)
-5%
(13 237)
+37%
(14 948)
-13%
1 884
N/A
8 236
+337%
12 952
+57%
25 366
+96%
26 553
+5%
27 697
+4%
9 125
-67%
9 878
+8%
9 649
-2%
6 476
-33%
9 627
+49%
10 367
+8%
10 999
+6%
16 195
+47%
14 270
-12%
14 644
+3%
14 432
-1%
9 362
-35%
9 746
+4%
10 027
+3%
10 685
+7%
EPS (Diluted)
0.36
N/A
0.38
+6%
0.37
-3%
0.57
+54%
1.09
+91%
1.32
+21%
1.36
+3%
1.4
+3%
2.82
+101%
4.11
+46%
6.34
+54%
6.85
+8%
7.23
+6%
7.93
+10%
8.73
+10%
9.32
+7%
10.47
+12%
11.66
+11%
13.41
+15%
13.89
+4%
14.2
+2%
14.72
+4%
13.85
-6%
12.12
-12%
10.61
-12%
8.18
-23%
5.82
-29%
5.92
+2%
4.7
-21%
0.6
-87%
-0.56
N/A
-0.97
-73%
-0.72
+26%
3.27
N/A
3.9
+19%
3.97
+2%
4.09
+3%
7.53
+84%
0.37
-95%
-1.63
N/A
-2.55
-56%
-12.02
-371%
-7.32
+39%
-6.5
+11%
-6.84
-5%
-2.18
+68%
-7.82
-259%
-9.03
-15%
-16.35
-81%
-16.21
+1%
-11.46
+29%
-11.84
-3%
-6.01
+49%
-7.26
-21%
-8.03
-11%
-8.34
-4%
-32.21
-286%
-33.76
-5%
-21.11
+37%
-23.84
-13%
2.01
N/A
8.5
+323%
14.1
+66%
17.19
+22%
17.63
+3%
18.23
+3%
6.35
-65%
6.69
+5%
6.3
-6%
4.23
-33%
6.3
+49%
6.76
+7%
7.17
+6%
10.61
+48%
9.33
-12%
9.59
+3%
9.4
-2%
6.12
-35%
6.37
+4%
6.55
+3%
6.78
+4%