CRISIL

₹4337 35.6 | 0.8%

WEBSITE BSE:500092 NSE : CRISIL LTD 10 May, 16:01

Market Cap ₹31713 Cr.

Stock P/E 48.7

P/B 13.8

Current Price ₹4337

Book Value ₹ 314.1

Face Value 1

52W High ₹5264.8

Dividend Yield 1.25%

52W Low ₹ 3500

Edit Ratio

CRISIL Research see more...

Overview Inc. Year: 1987Industry: Ratings

CRISIL Ltd, an analytical business enterprise, collectively with its subsidiaries, affords ratings, statistics, studies, and analytics and solutions in India, Europe, North America, and the world over. It operates thru 3 segments: Ratings, Research, and Advisory. The Ratings services section gives credit score rankings for corporates, banks, bank loans, and small and medium companies; credit analysis services; grading services; and analytical offerings. The Research section offers studies and hazard solutions, enterprise reports, customized research assignments, subscription to information offerings, impartial equity studies, initial public offering grading, and education offerings. The Advisory section gives advisory services; and a range of risk control tools, analytics, and solutions to financial institutions, banks, and corporates. The business enterprise was formerly known as The Credit Rating Information Services of India Ltd and changed its name to CRISIL Ltd in December 2003. CRISIL Ltd was incorporated in 1987 and is founded in Mumbai, India.

CRISIL Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

CRISIL Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	706	595	669	683	822	715	771	736	918	738
Other Income	13	20	35	65	18	17	18	36	36	21
Total Income	719	615	704	748	841	732	789	772	954	759
Total Expenditure	514	419	499	531	606	511	567	544	649	546
Operating Profit	206	196	204	217	235	221	222	228	305	213
Interest	2	2	2	2	1	1	1	1	1	1
Depreciation	25	25	26	26	26	26	26	27	25	17
Exceptional Income / Expenses	46	0	0	0	0	0	0	0	0	0
Profit Before Tax	225	169	177	189	207	194	195	200	279	195
Provision for Tax	57	48	40	41	49	48	44	48	69	58
Profit After Tax	169	122	137	148	158	146	151	152	210	138
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	169	122	137	148	158	146	151	152	210	138
Adjusted Earnings Per Share	23.1	16.7	18.8	20.3	21.6	19.9	20.6	20.8	28.7	18.8

CRISIL Profit & Loss

#(Fig in Cr.)	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	TTM
Net Sales	1111	1253	1380	1548	1658	1748	1732	1982	2301	2769	3140	3163
Other Income	37	24	43	50	25	73	73	83	77	122	94	111
Total Income	1147	1277	1423	1597	1684	1822	1805	2065	2378	2891	3233	3274
Total Expenditure	750	865	980	1104	1203	1277	1276	1471	1690	2039	2258	2306
Operating Profit	397	412	443	493	481	545	529	594	688	852	975	968
Interest	0	0	0	0	0	2	0	14	9	6	4	4
Depreciation	38	36	37	55	47	43	37	121	106	103	104	95
Exceptional Income / Expenses	66	0	0	0	0	0	0	0	46	0	0	0
Profit Before Tax	425	376	406	438	434	500	492	458	618	742	868	869
Provision for Tax	127	108	121	144	129	136	148	104	153	178	209	219
Profit After Tax	298	268	285	294	304	363	344	355	466	564	658	651
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	298	268	285	294	304	363	344	355	466	564	658	651
Adjusted Earnings Per Share	42.2	37.6	40	41.3	42.5	50.4	47.6	48.9	63.9	77.2	90.1	88.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	13%	17%	12%	11%
Operating Profit CAGR	14%	18%	12%	9%
PAT CAGR	17%	23%	13%	8%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	23%	32%	25%	13%
ROE Average	34%	34%	33%	35%
ROCE Average	44%	44%	42%	47%

CRISIL Balance Sheet

#(Fig in Cr.)	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Shareholder's Funds	674	848	856	985	1049	1136	1172	1312	1578	1792	2189
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	1	5	-8	-3	-17	1069	1188	1404	64	16	33
Total Current Liabilities	446	381	447	385	429	520	560	828	802	944	1007
Total Liabilities	1122	1235	1295	1368	1460	2725	2920	3544	2445	2752	3229
Fixed Assets	449	432	413	309	293	350	349	763	661	619	635
Other Non-Current Assets	61	56	54	99	460	1506	1540	1558	350	371	497
Total Current Assets	612	747	828	961	707	869	1031	1224	1434	1761	2097
Total Assets	1122	1235	1295	1368	1460	2725	2920	3544	2445	2752	3229

CRISIL Cash Flow

#(Fig in Cr.)	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Opening Cash & Cash Equivalents	138	153	121	131	164	89	199	339	275	290	319
Cash Flow from Operating Activities	254	265	270	279	291	379	446	500	403	456	780
Cash Flow from Investing Activities	-148	-185	1	-25	-177	-72	-71	-323	-88	-62	-327
Cash Flow from Financing Activities	-82	-112	-262	-227	-187	-203	-229	-265	-291	-368	-408
Net Cash Inflow / Outflow	23	-32	10	27	-73	103	146	-87	24	26	46
Closing Cash & Cash Equivalent	153	122	131	164	89	199	339	275	290	319	366

CRISIL Ratios

#	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Earnings Per Share (Rs)	42.16	37.62	40.04	41.28	42.46	50.36	47.57	48.86	63.9	77.21	90.07
CEPS(Rs)	47.52	42.68	45.26	48.93	48.96	56.3	52.67	65.54	78.43	91.34	104.27
DPS(Rs)	19	20	23	27	28	30	32	33	46	48	54
Book NAV/Share(Rs)	95.47	118.89	120.18	129.41	136.87	148.23	152.87	173.14	210.3	240.64	295.31
Core EBITDA Margin(%)	32.46	31	28.96	28.65	27.45	26.95	26.32	25.77	26.54	26.35	28.08
EBIT Margin(%)	38.28	30	29.4	28.33	26.17	28.7	28.4	23.85	27.27	27.04	27.75
Pre Tax Margin(%)	38.28	30	29.4	28.33	26.15	28.57	28.39	23.12	26.88	26.81	27.64
PAT Margin (%)	26.82	21.42	20.66	19.02	18.36	20.77	19.86	17.9	20.25	20.38	20.97
Cash Profit Margin (%)	30.23	24.3	23.35	22.54	21.17	23.22	21.99	24.01	24.85	24.12	24.28
ROA(%)	28.53	22.78	22.55	22.11	21.53	17.35	12.19	10.98	15.56	21.72	22.02
ROE(%)	49.5	35.25	33.47	33.1	31.98	35.42	31.64	30.03	33.39	34.29	33.61
ROCE(%)	70.66	49.39	47.61	47.63	42.68	45.88	42.52	38.02	43.41	44.43	43.77
Receivable days	38.9	37.91	44.5	47.51	51.47	56.91	51.03	46.66	67.3	85.68	84.19
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	28.63	50.5	49.25	53.55	44.11	32.15	40.15	39.35	45.16	39.72	48.18
Price/Book(x)	12.64	15.98	16.41	17.08	13.68	10.92	12.5	11.11	13.72	12.74	14.69
Dividend Yield(%)	1.57	1.05	1.17	1.22	1.5	1.85	1.68	1.72	1.59	1.57	1.24
EV/Net Sales(x)	7.51	10.69	10.07	10.07	8.02	6.56	7.78	6.9	9.02	7.98	9.99
EV/Core EBITDA(x)	20.99	32.51	31.37	31.61	27.66	21.06	25.48	23.04	30.17	25.93	32.15
Net Sales Growth(%)	13.6	12.85	10.1	12.14	7.17	5.43	-0.96	14.44	16.09	20.34	13.39
EBIT Growth(%)	35.54	-11.55	7.88	8.08	-1.02	15.62	-1.99	-3.89	32.73	19.36	16.37
PAT Growth(%)	35.14	-9.87	6.23	3.22	3.43	19.27	-5.27	3.13	31.31	21.16	16.66
EPS Growth(%)	34.34	-10.76	6.45	3.09	2.85	18.61	-5.54	2.71	30.77	20.83	16.66
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	1.37	1.96	1.85	2.49	1.65	1.67	1.84	1.48	1.79	1.87	2.08
Quick Ratio(x)	1.37	1.96	1.85	2.49	1.65	1.68	1.84	1.48	1.79	1.87	2.08
Interest Cover(x)	0	0	0	0	1058.59	225.03	2138.35	32.85	70.25	117	238.08
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

CRISIL Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	66.88	66.79	66.74	66.72	66.7	66.69	66.67	66.66	66.65	66.65
FII	6.84	6.65	6.58	6.69	6.67	6.9	7.17	7.25	7.19	7.2
DII	6.38	7	7.5	13.1	13.02	13.14	13.17	13.08	12.92	12.94
Public	19.9	19.56	19.19	13.5	13.6	13.27	12.99	13.01	13.23	13.2
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	4.87	4.87	4.87	4.87	4.87	4.87	4.87	4.87	4.87	4.87
FII	0.5	0.49	0.48	0.49	0.49	0.5	0.52	0.53	0.53	0.53
DII	0.47	0.51	0.55	0.96	0.95	0.96	0.96	0.96	0.94	0.95
Public	1.45	1.43	1.4	0.99	0.99	0.97	0.95	0.95	0.97	0.97
Others	0	0	0	0	0	0	0	0	0	0
Total	7.29	7.3	7.3	7.3	7.31	7.31	7.31	7.31	7.31	7.31

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 34%
Company is almost debt free.

Cons

Stock is trading at 13.8 times its book value.

* 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.

CRISIL News

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

CRISIL

Add Watchlist

CRISIL Research see more...

Overview Inc. Year: 1987Industry: Ratings

CRISIL Share Price

Alert Data

Quarterly Price

Peer Comparison

CRISIL Quarterly Results

CRISIL Profit & Loss

Growth Rates

CRISIL Balance Sheet

CRISIL Cash Flow

CRISIL Ratios

CRISIL Shareholding Pattern

CRISIL News

IPO

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

Please Login!

Error!