GEI is one of the largest manufacturers of air-cooled heat exchangers and air-cooled condensers in India. The air-cooled heat exchangers are used for cooling of hot fluids using atmospheric air and for dry cooling tower as a replacement of conventional wet type cooling towers. The company is a major supplier of air-cooled heat exchangers to the oil & gas, refining, power, chemical, sugar, cement, fertiliser and other industries. Below is the details of GEINDSYS GEI Industrial Systems Ltd Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31. Standalone Figures in The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement. Standalone Figures in A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios. Standalone Figures in Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow. Standalone Figures in GEI Industrial Systems Ltd
Stock/Share Code - GEINDSYS
Market Cap ₹8.66 Cr. Current Price ₹4.4 52 Week High / Low Price / Face Value ₹10 Stock P/E Book Value ₹26.11 Dividend Yield 0.00 % ROCE -5.24 % ROE -48.00 % Sales Growth (3yrs) -56.46 % Sector Capital Goods-Non Electrical Equipment Industry Engineering Listed on BSE AND NSE adslot="1c5811f6" mobslot="b4580dca" Company Website Company Website GEI Industrial Systems Ltd Peer Comparison in Capital Goods-Non Electrical Equipment
S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Qtr Sales Var % Sales Qtr Rs.Cr. ROCE % 1. Hind.Aeronautics 9.79 ₹21,828.81 Cr. 4.93 ₹455.19 Cr. -17.03 3.44 4425.26 25.16 2. Bharat Dynamics 8.77 ₹5,571.76 Cr. 2.85 ₹188.3 Cr. 2946.93 26.20 1037.96 37.40 3. 37.35 ₹11,783.96 Cr. 0.61 ₹75.04 Cr. 98.50 28.62 1436.60 15.52 4. 13.58 ₹1,682.83 Cr. 1.30 ₹15.42 Cr. -48.70 -23.45 661.90 19.35 5. ISGEC Heavy 27.63 ₹3,417.07 Cr. 0.34 ₹37.31 Cr. 26.73 58.80 1052.54 13.54 6. Elecon Engg.Co 5.69 ₹645.15 Cr. 0.35 ₹3.04 Cr. 228.27 5.23 272.64 6.15 7. Kennametal India 24.31 ₹2,282 Cr. 0.19 ₹30.7 Cr. 233.33 25.24 233.70 19.53 8. GEI Industrial ₹8.66 Cr. 0.00 -₹8.44 Cr. -125.67 -94.33 0.30 -5.24
Talk to our investment specialistGEI Industrial Systems Ltd Fundamentals
Quarterly Results
Rs. Crores
Mar 2013 Jun 2013 Sep 2013 Dec 2013 Mar 2014 Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015 Sep 2015 Dec 2015 Sales 26.27 16.37 14.63 14.39 23.11 9.46 7.75 5.29 7.33 1.70 22.76 0.30 YOY Sales Growth % % % % % -12.03% -42.21% -47.03% -63.24% -68.28% -82.03% 193.68% -94.33% Expenses 34.69 18.70 14.27 19.15 32.34 11.08 9.45 5.60 13.68 4.24 25.46 2.24 Material Cost % 55.96% 63.78% 50.51% 75.19% 85.72% 46.3% 57.16% 32.14% 151.98% 70% 99.3% 46.67% Employee Cost % 21.58% 27% 28.98% 27.73% 21.25% 38.37% 46.19% 62.38% 25.78% 154.71% 9.84% 546.67% Operating Profit -8.42 -2.33 0.36 -4.76 -9.23 -1.62 -1.70 -0.31 -6.35 -2.54 -2.70 -1.94 OPM % -32.05% -14.23% 2.46% -33.08% -39.94% -17.12% -21.94% -5.86% -86.63% -149.41% -11.86% -646.67% Other Income 0.18 0.20 0.13 1.73 0.83 0.01 0.13 0.02 0.59 0.00 0.03 0.00 Interest 8.96 8.41 8.67 10.53 4.02 5.83 6.52 2.45 1.83 3.55 5.13 4.98 Depreciation 1.09 1.17 1.17 1.16 0.48 1.00 1.00 1.00 3.59 1.65 1.45 1.51 Profit before tax -18.29 -11.71 -9.35 -14.72 -12.90 -8.44 -9.09 -3.74 -11.18 -7.74 -9.25 -8.43 Tax % 20.34% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% Net Profit -14.56 -11.72 -9.36 -14.72 -12.91 -8.44 -9.08 -3.74 -11.17 -7.74 -9.25 -8.44 Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Profit & Loss
Rs. Crores
Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 TTM Sales 72 112 192 220 255 383 362 166 66 30 32 Sales Growth % % 55.63% 71.36% 14.69% 15.74% 50.31% -5.68% -54.17% -59.87% -55.14% % Expenses 60 93 159 187 217 321 322 179 84 40 46 Material Cost % 54.01% 56.67% 58.2% 59.88% 61.25% 62.42% 65.24% 72.35% 72.88% 72.58% % Manufacturing Cost % 8.57% 9.89% 9.67% 8.25% 7.73% 7.5% 7.67% 11.96% 17.57% 11.16% % Employee Cost % 6.98% 5.95% 5.47% 6.64% 6.44% 6.66% 7.79% 12.75% 26.43% 41.57% % Other Cost % 13.8% 10.87% 9.37% 10.27% 9.52% 7.25% 8.44% 10.84% 9.45% 8.11% % Operating Profit 12 19 33 33 38 62 39 -13 -18 -10 -14 OPM % 17% 17% 17% 15% 15% 16% 11% -8% -26% -33% -42% Other Income 0 -1 -4 1 0 2 3 1 3 1 1 Interest 6 7 12 15 16 24 38 37 32 17 15 Depreciation 1 1 2 2 2 2 3 3 4 7 8 Profit before tax 5 9 15 17 21 38 2 -52 -50 -32 -37 Tax % 23% 40% 40% 39% 31% 36% 96% 7% -0% -0% Net Profit 4 5 9 10 14 24 0 -48 -50 -32 -37 EPS in Rs 2.80 3.70 5.93 6.97 8.13 14.39 0.05 0.00 0.00 0.00 Dividend Payout % 0% 25% 20% 14% 12% 7% 0% -0% -0% -0% Compounded Sales Growth
Compounded Profit Growth
Return on Equity
Balance Sheet
Rs. Crores
Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Share Capital 15 16 17 17 20 19 81 20 20 20 Preference Capital 3 3 3 3 3 2 64.87 0 0 0 Equity Capital 12.02 13.27 14.27 14.27 16.62 16.62 16.62 19.68 19.68 19.68 Reserves 14 25 37 45 71 93 90 114 64 32 Borrowings 33 36 45 64 86 140 174 193 225 243 Other Liabilities 26 64 74 98 107 223 220 104 118 75 Trade Payables 18.62 45.44 34.07 44.49 50.94 74.19 88.3 38.74 38.82 14.65 Total Liabilities 86 139 169 222 280 472 500 431 427 369 Fixed Assets 22 22 38 39 41 47 46 74 65 58 Gross Block 34.64 35.54 53.47 56.99 60.85 69.73 70.97 102.41 96.71 96.56 Accumulated Depreciation 12.26 13.64 15.52 17.66 20.02 22.55 25.11 28.25 31.96 38.65 CWIP 0 1 0 3 0 0 18 1 0 0 Investments 0 0 1 2 15 27 27 27 27 27 Other Assets 63 116 130 178 224 398 410 330 335 285 Inventories 13.61 43.78 50.66 86.44 106.53 162.21 195.57 159.5 171.19 35.32 Trade receivables 44.4 56.04 60.76 63.06 78.82 140.73 168.39 135.42 127.21 120.06 Cash Equivalents 2.04 9.55 7.43 12.36 20.36 71.64 15.07 12.77 8.7 7.58 Loans n Advances 2.25 6.03 11 15.83 17.78 22.82 30.4 22.19 28.27 29.38 Total Assets 86 139 169 222 280 472 500 431 427 369 Cash Flows
Rs. Crores
Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Cash from Operating Activity 4 2 -3 4 -2 -28 -10 18 7 108 Profit from operations 10.56 11.91 17.25 22.87 27.73 42.04 37.26 -9.65 -17.5 -9.83 Working Capital Changes -6.11 -9.43 -19.86 -18.52 -29.1 -70.05 -46.34 27.68 24.78 117.74 Taxes paid -0.02 -0.24 -0.35 -0.27 -0.38 -0.3 -0.49 -0.01 0 0 Cash from Investing Activity -0 -2 -5 -7 -14 -20 -18 -15 8 -93 Fixed Assets Purchased -0.24 -1.87 -3.97 -6.2 -1.17 -9.07 -19.16 -14.67 -0.31 -0.11 Fixed Assets Sold 0.03 0.04 0.04 0 0 0.77 0.07 0.05 8 0.05 Investments purchased 0 -0.01 -1.22 -0.75 -13.25 -12.01 0 -0.03 0 0 Investments sold 0 0 0 0 0 0 0.62 0 0.02 0 Cash from Financing Activity -4 7 6 8 24 101 -29 -6 -19 -16 Proceeds from Shares 0.37 8.7 5.4 0.53 15.54 64.77 0.23 8.38 0 0 Proceeds from Borrowings 1.95 5.02 9.12 20.73 21.83 53.82 32.22 27.24 0 0 Repayment of Borrowings -1.67 -0.48 0 0 0 0 -23.47 0 3.74 -54.64 Interest Paid -4.5 -4.41 -6.46 -10.63 -11.28 -15.89 -34.62 -35.7 -31.63 -16.64 Dividends Paid -0.15 -1.43 -2.07 -1.58 -2.16 -1.84 -2.98 -0.09 0 0 Net Cash Flow 0 8 -2 5 8 52 -57 -2 -4 -1
Talk to our investment specialistRatios
Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 ROCE % 25% 36% 29% 24% 29% 13% -4% -6% -5% Debtor Days 225 182 115 104 113 134 170 298 698 1,469 Inventory Turnover 3.91 4.07 3.21 2.64 2.85 2.02 0.93 0.40 0.29 Announcements & News
Recent Announcements
Annual Reports
How to Invest in Mutual Funds SIP Online?