Trading · Founded 2004 · www.ecreativeindia.com · BSE 544631 · NSE CNL · ISIN INE985W01018
No Notes Added Yet
Business
Creative Newtech Ltd. (CNL) is a leading player in the Indian distribution and trading sector, primarily focused on IT, imaging, lifestyle, and consumer electronics products. The company operates as an authorized distributor and importer for various global brands, providing a comprehensive value chain service that includes sourcing, warehousing, logistics, marketing, sales, and after-sales support. Its core business model involves leveraging a wide distribution network to bring international and domestic brands to retailers and end-consumers across India. CNL makes money through the margins earned on the sale of products it distributes, acting as an intermediary between manufacturers and retailers/customers.
Revenue Mix
While specific percentage breakdowns can vary, CNL's revenue mix broadly encompasses:
IT & Peripherals: Distribution of laptops, desktops, computer components, networking products, storage solutions, and accessories.
Imaging & Printing: Cameras, lenses, printers, and related consumables.
Consumer Electronics & Lifestyle: Audio devices, wearables, smart home devices, gaming accessories, and other lifestyle gadgets.
Mobile & Accessories: Distribution of mobile phones and their accessories.
The company typically acts as a multi-brand distributor, partnering with various manufacturers across these product categories.
Industry
The Indian distribution and trading industry for electronics and IT products is characterized by a fragmented landscape with several large national distributors, regional players, and specialized niche distributors. It is a high-volume, thin-margin business driven by efficient logistics, strong brand relationships, and extensive market reach. Creative Newtech Ltd. positions itself as a comprehensive distribution partner for global brands seeking to penetrate the Indian market. It competes with other established distributors like Redington India, Ingram Micro, HCL Infosystems, and various regional players, differentiating itself through its broad product portfolio, established relationships with global brands, and expanding retail and e-commerce channel reach.
MOAT
Creative Newtech's competitive advantages primarily stem from:
Established Brand Relationships: Long-standing partnerships and exclusive/preferred distribution rights with reputable global brands, which are difficult for new entrants to replicate.
Extensive Distribution Network: A robust pan-India network encompassing traditional retail, modern trade, and a growing presence in e-commerce channels, enabling wide market penetration.
Logistical Expertise: Efficient supply chain management, warehousing, and inventory control capabilities, crucial for a high-volume distribution business.
Diversified Product Portfolio: A broad range of products across multiple categories reduces dependence on any single product line or brand.
Growth Drivers
Key factors that can drive CNL's growth over the next 3-5 years include:
Increasing Digital Penetration & Consumer Spending: Rising disposable incomes, increasing internet adoption, and a growing middle class in India fuel demand for IT products, consumer electronics, and lifestyle gadgets.
Expansion of E-commerce: Growth in online retail channels provides a significant avenue for volume growth and broader market reach.
New Brand Partnerships & Product Launches: Continuously adding new global and domestic brands, and expanding into emerging product categories (e.g., IoT devices, smart wearables) can open new revenue streams.
Government Initiatives: "Make in India" and "Digital India" initiatives can indirectly boost demand for electronics and IT infrastructure, benefiting distributors.
Value-added Services: Expansion into providing more value-added services beyond just distribution, such as managed services or extended warranty programs.
Risks
Dependency on Key Brands: Reliance on a few major brand partnerships means any termination or change in terms could significantly impact revenue and profitability.
Inventory Management & Obsolescence: Risk of inventory write-downs due to rapid technological changes, product obsolescence, or shifts in consumer preferences.
Intense Competition & Margin Pressure: The distribution business is highly competitive, leading to potential pressure on operating margins.
Supply Chain Disruptions: Global supply chain issues, geopolitical events, or logistics challenges can impact product availability and delivery timelines.
Economic Downturn: A slowdown in consumer spending or overall economic activity can directly affect demand for discretionary electronics.
Currency Fluctuations: As an importer, adverse movements in foreign exchange rates can impact input costs and profitability.
Management & Ownership
Creative Newtech Ltd. is primarily promoter-driven, with its founders holding a significant stake in the company. The management team typically comprises experienced professionals with a strong understanding of the Indian distribution landscape, IT, and consumer electronics markets. The ownership structure generally sees a substantial portion held by the promoter group, indicating strong alignment with long-term business goals. Institutional and public shareholding makes up the remainder.
Outlook
Creative Newtech Ltd. operates in a growing market driven by increasing digitalization and consumer affluence in India. The company benefits from its established brand relationships, extensive distribution network, and diversified product portfolio, positioning it to capitalize on rising demand for technology and lifestyle products. Potential tailwinds include the continued growth of e-commerce and the introduction of new innovative products. However, the business faces inherent challenges such as intense competition, tight operating margins, the need for efficient inventory management to mitigate obsolescence risk, and potential disruptions in global supply chains. Its future performance will depend on its ability to maintain strong brand partnerships, expand its market reach, manage working capital efficiently, and adapt to evolving consumer preferences and technological shifts.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 304 | 301 | 413 | 659 | 403 | 393 | 656 | 912 | 740 | 476 |
| Other Income | 16 | 4 | 3 | 12 | 6 | 4 | 4 | 8 | 0 | 1 |
| Total Income | 320 | 305 | 417 | 671 | 409 | 397 | 660 | 920 | 740 | 477 |
| Total Expenditure | 292 | 293 | 399 | 647 | 389 | 382 | 633 | 888 | 711 | 452 |
| Operating Profit | 28 | 13 | 18 | 24 | 19 | 15 | 27 | 33 | 29 | 25 |
| Interest | 2 | 1 | 2 | 4 | 3 | 3 | 4 | 6 | 7 | 8 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 25 | 11 | 15 | 20 | 16 | 12 | 22 | 26 | 22 | 17 |
| Provision for Tax | 5 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 4 | 3 |
| Profit After Tax | 20 | 9 | 13 | 17 | 14 | 10 | 19 | 23 | 18 | 14 |
| Adjustments | 0 | -1 | -0 | -2 | -0 | -1 | -0 | -3 | -0 | -1 |
| Profit After Adjustments | 20 | 8 | 13 | 15 | 14 | 9 | 19 | 20 | 18 | 12 |
| Adjusted Earnings Per Share | 14.4 | 5.7 | 9.3 | 10.5 | 9.1 | 5.9 | 12.6 | 13.5 | 11.8 | 8.2 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 368 | 458 | 520 | 947 | 1393 | 1721 | 1783 | 2705 | 2784 |
| Other Income | 3 | 1 | 7 | 1 | 9 | 20 | 19 | 13 | 13 |
| Total Income | 371 | 459 | 527 | 948 | 1402 | 1741 | 1801 | 2718 | 2797 |
| Total Expenditure | 357 | 442 | 508 | 915 | 1357 | 1672 | 1728 | 2614 | 2684 |
| Operating Profit | 13 | 17 | 19 | 33 | 45 | 69 | 73 | 104 | 114 |
| Interest | 5 | 5 | 5 | 6 | 9 | 10 | 10 | 21 | 25 |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 8 | 11 | 13 | 25 | 34 | 58 | 62 | 82 | 87 |
| Provision for Tax | 2 | 3 | 4 | 6 | 7 | 10 | 8 | 11 | 13 |
| Profit After Tax | 6 | 8 | 9 | 19 | 27 | 48 | 53 | 70 | 74 |
| Adjustments | 0 | 0 | 0 | -3 | -3 | -4 | -7 | -8 | -4 |
| Profit After Adjustments | 6 | 8 | 10 | 16 | 25 | 44 | 46 | 62 | 69 |
| Adjusted Earnings Per Share | 5 | 6.8 | 8.3 | 13.3 | 19.5 | 31.2 | 30.8 | 41.2 | 46.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 52% | 25% | 39% | 0% |
| Operating Profit CAGR | 42% | 32% | 40% | 0% |
| PAT CAGR | 32% | 37% | 51% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 72% | 29% | 30% | NA% |
| ROE Average | 21% | 24% | 26% | 23% |
| ROCE Average | 19% | 23% | 24% | 22% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 33 | 52 | 59 | 82 | 117 | 216 | 294 | 364 |
| Minority's Interest | 0 | -0 | 3 | 6 | 9 | 8 | 15 | 24 |
| Borrowings | 6 | 5 | 3 | 10 | 9 | 7 | 2 | 0 |
| Other Non-Current Liabilities | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Current Liabilities | 78 | 98 | 126 | 153 | 152 | 129 | 219 | 548 |
| Total Liabilities | 118 | 155 | 192 | 253 | 288 | 361 | 531 | 937 |
| Fixed Assets | 9 | 9 | 10 | 11 | 10 | 9 | 8 | 12 |
| Other Non-Current Assets | 1 | 1 | 0 | 0 | 0 | 0 | 5 | 3 |
| Total Current Assets | 108 | 145 | 182 | 242 | 278 | 352 | 518 | 922 |
| Total Assets | 118 | 155 | 192 | 253 | 288 | 361 | 531 | 937 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 1 | 1 | 2 | 3 | 3 | 7 | 44 |
| Cash Flow from Operating Activities | -4 | -2 | -4 | -19 | -21 | -28 | 22 | -272 |
| Cash Flow from Investing Activities | -2 | -1 | -2 | -3 | -2 | -24 | -7 | -8 |
| Cash Flow from Financing Activities | 7 | 3 | 7 | 22 | 21 | 57 | 20 | 234 |
| Net Cash Inflow / Outflow | 1 | -1 | 2 | 0 | -2 | 5 | 35 | -46 |
| Closing Cash & Cash Equivalent | 1 | 1 | 2 | 3 | 3 | 7 | 44 | 5 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.04 | 6.78 | 8.26 | 13.33 | 19.52 | 31.22 | 30.77 | 41.2 |
| CEPS(Rs) | 5.49 | 7.44 | 8.97 | 17.28 | 22.87 | 35.13 | 36.14 | 47.82 |
| DPS(Rs) | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Book NAV/Share(Rs) | 28.72 | 35.63 | 50.56 | 67.18 | 93.17 | 145.64 | 195.79 | 242.15 |
| Core EBITDA Margin(%) | 2.79 | 3.38 | 2.35 | 3.36 | 2.56 | 2.84 | 3.06 | 3.37 |
| EBIT Margin(%) | 3.48 | 3.49 | 3.41 | 3.27 | 3.12 | 3.94 | 4.02 | 3.79 |
| Pre Tax Margin(%) | 2.25 | 2.44 | 2.5 | 2.63 | 2.45 | 3.38 | 3.45 | 3.02 |
| PAT Margin (%) | 1.59 | 1.7 | 1.8 | 2.03 | 1.95 | 2.8 | 2.98 | 2.6 |
| Cash Profit Margin (%) | 1.73 | 1.89 | 2 | 2.19 | 2.07 | 2.88 | 3.04 | 2.66 |
| ROA(%) | 4.94 | 5.69 | 5.42 | 8.66 | 10.08 | 14.87 | 11.9 | 9.58 |
| ROE(%) | 17.55 | 20.83 | 18.77 | 27.65 | 27.52 | 29.88 | 21.26 | 21.38 |
| ROCE(%) | 18.48 | 20.86 | 19.11 | 24.99 | 24.68 | 27.4 | 21.89 | 19.44 |
| Receivable days | 43.73 | 32.94 | 33.17 | 27.08 | 23.17 | 25.36 | 39.36 | 54.17 |
| Inventory Days | 27.59 | 35.12 | 42.13 | 30.18 | 23.34 | 16.86 | 18.77 | 18.84 |
| Payable days | 28.91 | 25.06 | 25.98 | 21.77 | 15.6 | 11.3 | 21.04 | 23.52 |
| PER(x) | 10.72 | 11.5 | 12.56 | 54.25 | 21.82 | 22.82 | 24.53 | 12.87 |
| Price/Book(x) | 1.88 | 2.19 | 2.05 | 10.76 | 4.57 | 4.89 | 3.86 | 2.19 |
| Dividend Yield(%) | 0.46 | 0.64 | 0.48 | 0.07 | 0.12 | 0.07 | 0.07 | 0.09 |
| EV/Net Sales(x) | 0.26 | 0.26 | 0.3 | 0.98 | 0.44 | 0.62 | 0.65 | 0.41 |
| EV/Core EBITDA(x) | 7.13 | 7.04 | 8.38 | 28.31 | 13.67 | 15.34 | 15.68 | 10.56 |
| Net Sales Growth(%) | 0 | 24.5 | 13.64 | 82.07 | 47.06 | 23.54 | 3.61 | 51.71 |
| EBIT Growth(%) | 0 | 24.76 | 10.99 | 75.04 | 40.44 | 55.89 | 5.62 | 42.85 |
| PAT Growth(%) | 0 | 32.98 | 20.65 | 105.17 | 41.56 | 77.08 | 10.07 | 32.35 |
| EPS Growth(%) | 0 | 34.49 | 21.81 | 61.39 | 46.45 | 59.94 | -1.44 | 33.9 |
| Debt/Equity(x) | 1.08 | 0.77 | 0.73 | 0.8 | 0.76 | 0.36 | 0.24 | 0.89 |
| Current Ratio(x) | 1.38 | 1.48 | 1.44 | 1.58 | 1.83 | 2.73 | 2.36 | 1.68 |
| Quick Ratio(x) | 1.03 | 0.87 | 0.97 | 0.95 | 1.3 | 2.13 | 1.88 | 1.36 |
| Interest Cover(x) | 2.83 | 3.33 | 3.77 | 5.1 | 4.63 | 7.03 | 7.06 | 4.96 |
| Total Debt/Mcap(x) | 0.57 | 0.35 | 0.36 | 0.07 | 0.17 | 0.07 | 0.06 | 0.41 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.67 | 56.67 | 56.16 | 56.16 | 56.6 | 56.6 | 56.62 | 56.62 | 56.62 | 56.62 |
| FII | 0.07 | 0.14 | 0.29 | 0.89 | 0.98 | 1.01 | 0.37 | 0.22 | 0.22 | 0.27 |
| DII | 1.58 | 1.57 | 1.52 | 1.52 | 0.96 | 0.96 | 0.98 | 1.04 | 1.08 | 1.28 |
| Public | 41.68 | 41.61 | 42.02 | 41.43 | 41.47 | 41.43 | 42.03 | 42.12 | 42.08 | 41.84 |
| Others | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.8 | 0.8 | 0.8 | 0.8 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
| FII | 0 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.01 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
| Public | 0.59 | 0.59 | 0.6 | 0.59 | 0.62 | 0.62 | 0.63 | 0.63 | 0.63 | 0.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.41 | 1.41 | 1.42 | 1.42 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +52% | +25% | +39% | — |
| Operating Profit CAGR | +42% | +32% | +40% | — |
| PAT CAGR | +32% | +37% | +51% | — |
| Share Price CAGR | +72% | +29% | +30% | — |
| ROE Average | +21% | +24% | +26% | +23% |
| ROCE Average | +19% | +23% | +24% | +22% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.67 | 56.67 | 56.16 | 56.16 | 56.6 | 56.6 | 56.62 | 56.62 | 56.62 | 56.62 |
| FII | 0.07 | 0.14 | 0.29 | 0.89 | 0.98 | 1.01 | 0.37 | 0.22 | 0.22 | 0.27 |
| DII | 1.58 | 1.57 | 1.52 | 1.52 | 0.96 | 0.96 | 0.98 | 1.04 | 1.08 | 1.28 |
| Public | 41.68 | 41.61 | 42.02 | 41.43 | 41.47 | 41.43 | 42.03 | 42.12 | 42.08 | 41.84 |
| Others | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.8 | 0.8 | 0.8 | 0.8 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
| FII | 0 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.01 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
| Public | 0.59 | 0.59 | 0.6 | 0.59 | 0.62 | 0.62 | 0.63 | 0.63 | 0.63 | 0.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.41 | 1.41 | 1.42 | 1.42 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.