Crimson Metal Engg

₹8.9 0 | 0%

WEBSITE BSE:526977 NSE : CRIMSON 21 Jul, 00:00

Market Cap ₹4 Cr.

Stock P/E 40.0

P/B 0.6

Current Price ₹8.9

Book Value ₹ 15.3

Face Value 10

52W High ₹9

Dividend Yield 0%

52W Low ₹ 8.9

Edit Ratio

Crimson Metal Engg Research see more...

Overview Inc. Year: 1985Industry: Steel & Iron Products

Crimson Metal Engg Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Crimson Metal Engg Quarterly Results

#(Fig in Cr.)	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	3	2	2	2	2	2	2	2	2	2
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	3	2	2	2	2	2	2	2	2	2
Total Expenditure	1	1	1	1	1	1	1	1	1	1
Operating Profit	1	1	1	1	1	1	1	1	1	1
Interest	1	1	1	1	0	1	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	0	0	0	0	-0	0
Provision for Tax	-0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	-0	0
Adjustments	0	0	0	0	0	0	0	0	-0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	-0	0
Adjusted Earnings Per Share	0.6	0	0	0	0	0	0.1	0	-0	0.1

Crimson Metal Engg Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	116	62	44	46	46	33	10	7	9	10	8	8
Other Income	3	1	0	0	0	0	0	0	0	0	0	0
Total Income	118	63	45	46	46	33	10	7	9	10	8	8
Total Expenditure	113	58	40	42	42	29	6	4	5	5	4	4
Operating Profit	5	5	4	4	5	4	4	3	5	5	4	4
Interest	3	3	3	2	3	2	2	2	3	3	2	0
Depreciation	1	1	1	1	1	1	1	1	2	2	2	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	1	1	1	1	0	0	0	0	0	0
Provision for Tax	0	0	-0	0	0	0	0	0	-0	-1	-0	0
Profit After Tax	1	1	1	0	1	1	0	0	0	1	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	1	0	1	1	0	0	0	1	0	0
Adjusted Earnings Per Share	2.2	1.4	2	1.1	1.3	1.3	0.3	0.2	0.9	1.8	0.7	0.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-20%	5%	-25%	-23%
Operating Profit CAGR	-20%	10%	0%	-2%
PAT CAGR	-100%	0%	-100%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	0%	3%	5%	NA%
ROE Average	5%	8%	6%	16%
ROCE Average	7%	8%	9%	11%

Crimson Metal Engg Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	2	3	3	4	5	5	5	5	6	6	7
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	21	17	17	4	17	19	14	24	22	21	17
Other Non-Current Liabilities	1	1	1	1	1	1	1	2	2	1	1
Total Current Liabilities	24	26	18	31	7	7	2	2	9	7	9
Total Liabilities	48	47	40	40	29	32	22	34	39	36	33
Fixed Assets	16	15	14	13	13	15	14	13	25	23	23
Other Non-Current Assets	1	1	1	1	1	1	2	15	1	3	3
Total Current Assets	31	31	24	25	15	16	7	6	13	11	6
Total Assets	48	47	40	40	29	32	22	34	39	36	33

Crimson Metal Engg Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	2	1	1	3	6	0	0	0	0	0
Cash Flow from Operating Activities	-1	6	2	5	7	-2	6	13	3	3	7
Cash Flow from Investing Activities	-1	0	0	0	-0	-3	-0	-13	-1	-1	-3
Cash Flow from Financing Activities	4	-7	-2	-3	-3	-0	-5	0	-2	-2	-4
Net Cash Inflow / Outflow	1	-1	-0	2	3	-6	0	-0	0	0	-0
Closing Cash & Cash Equivalent	2	1	1	3	6	0	0	0	0	0	0

Crimson Metal Engg Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2.2	1.42	1.95	1.1	1.25	1.31	0.26	0.18	0.88	1.78	0.73
CEPS(Rs)	4.2	3.73	4.09	3.25	3.44	3.81	2.79	2.71	4.58	5.58	4.54
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	4.91	6.33	7.86	8.96	10.21	11.52	11.78	11.96	12.84	14.62	15.35
Core EBITDA Margin(%)	2.14	5.64	9.27	8.03	9.59	11.43	34.05	44.44	48.36	48.69	49.75
EBIT Margin(%)	3.49	5.94	7.59	6.52	7.75	8.52	25	29.08	30.96	31.76	29.17
Pre Tax Margin(%)	0.96	1.52	1.59	1.57	1.8	1.76	1.45	1.3	1.25	1.06	1.44
PAT Margin (%)	0.77	1.02	1.95	0.98	1.21	1.75	1.16	1.08	4.18	8.19	3.98
Cash Profit Margin (%)	1.47	2.68	4.09	2.89	3.31	5.08	12.56	16.55	21.67	25.65	24.65
ROA(%)	2.33	1.33	2	1.23	1.61	1.9	0.42	0.28	1.08	2.1	0.94
ROE(%)	57.56	25.26	27.51	13.1	13.07	12.08	2.22	1.49	7.12	12.97	4.9
ROCE(%)	15.38	10.16	9.68	11.5	16.5	12.52	11.05	8.36	8.98	8.96	7.46
Receivable days	27.42	94.68	132.45	102.16	90.73	75.18	183.93	135.76	271.64	369.84	280.51
Inventory Days	23.76	39.19	44.64	42.75	22.92	20.83	58.25	62.7	47.63	46.24	54.57
Payable days	37.55	68.06	72.37	34.24	49.98	72.18	28.88	167	166.74	105.87	158.23
PER(x)	0	0	0	6.78	5.42	0	27.46	53.45	0	0	0
Price/Book(x)	0	0	0	0.83	0.66	0	0.6	0.79	0	0	0
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.33	0.57	0.78	0.4	0.3	0.69	1.86	3.94	3.54	3.23	3.41
EV/Core EBITDA(x)	7.11	7.55	8.04	4.4	3.05	5.85	5.11	8.85	7.31	6.56	6.84
Net Sales Growth(%)	-10.65	-46.83	-28.07	3.19	0.59	-27.73	-70.36	-26.41	28.98	3.01	-15.26
EBIT Growth(%)	223.85	-16.92	-8.13	-3.41	9.65	-20.56	-12.99	-14.39	37.3	5.69	-22.17
PAT Growth(%)	107.71	-35.3	37.39	-43.57	13.8	4.8	-80.28	-31.7	399.49	101.66	-58.82
EPS Growth(%)	107.71	-35.3	37.39	-43.57	13.8	4.8	-80.28	-31.71	399.55	101.66	-58.82
Debt/Equity(x)	16.13	11.42	8.97	4.5	3.73	3.67	2.97	4.61	5.1	4.18	3.46
Current Ratio(x)	1.33	1.16	1.35	0.8	2.29	2.25	2.93	2.63	1.42	1.44	0.76
Quick Ratio(x)	0.9	1.04	0.92	0.68	2.01	1.98	2.37	2.12	1.28	1.27	0.61
Interest Cover(x)	1.38	1.34	1.26	1.32	1.3	1.26	1.06	1.05	1.04	1.03	1.05
Total Debt/Mcap(x)	0	0	0	5.39	5.6	0	4.93	5.84	0	0	0

Crimson Metal Engg Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	43.48	43.48	43.48	43.48	43.48	43.48	43.48	43.48	43.48	43.48
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	56.52	56.52	56.52	56.52	56.52	56.52	56.52	56.52	56.52	56.52
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19	0.19
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25
Others	0	0	0	0	0	0	0	0	0	0
Total	0.44	0.44	0.44	0.44	0.44	0.44	0.44	0.44	0.44	0.44

Pros

Stock is trading at 0.6 times its book value
Company has reduced debt.

Cons

Promoter holding is low: 43.48%.
Company has a low return on equity of 8% over the last 3 years.
Debtor days have increased from 105.87 to 158.23days.
The company has delivered a poor profit growth of -100% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Crimson Metal Engg News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 49/-

Electrosteel Steel Ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Crimson Metal Engg

Add Watchlist

Crimson Metal Engg Research see more...

Overview Inc. Year: 1985Industry: Steel & Iron Products

Crimson Metal Engg Share Price

Alert Data

Quarterly Price

Peer Comparison

Crimson Metal Engg Quarterly Results

Crimson Metal Engg Profit & Loss

Growth Rates

Crimson Metal Engg Balance Sheet

Crimson Metal Engg Cash Flow

Crimson Metal Engg Ratios

Crimson Metal Engg Shareholding Pattern

Crimson Metal Engg News

Top Unlisted Companies & InstaBuy Companies

Electrosteel Steel Ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!