Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Crompt.Greaves Cons.

₹292.2 -6.8 | 2.3%

Market Cap ₹18792 Cr.

Stock P/E 43.1

P/B 6.6

Current Price ₹292.2

Book Value ₹ 44.5

Face Value 2

52W High ₹327.8

Dividend Yield 1.03%

52W Low ₹ 251.3

Crompt.Greaves Cons. Research see more...

Overview Inc. Year: 2015Industry: Consumer Durables - Domestic Appliances

Crompton Greaves Consumer Electricals Ltd manufactures and markets a range of customer merchandise. The Company manufactures and markets a number of consumer merchandise, ranging from fans, lamps and luminaries to pumps and household home equipment along with water heaters, coolers, mixer grinders and irons. It operates thru 2 segments: Lighting Products and Electrical Consumer Durables. Its Lighting Products section contains luminaires and light sources. Its Electrical Consumer Durables section contains fans, appliances and pumps. It offers ceiling fans, table fans, pedestal fans, wall mounted fans, domestic exhaust fans, unique fans and personal fans. It gives lighting merchandise, which include lamps, customer luminaires, solar and lighting automation. Its family appliances include geysers, mixer grinders, toasters and irons. Its pumps are classified into business, agricultural and home pumps, and gives surface pumps, submersible pumps, accessories and pumping systems.

Read More..

Crompt.Greaves Cons. Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Crompt.Greaves Cons. Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 1385 1411 1548 1863 1700 1516 1791 1877 1782 1693
Other Income 17 14 22 10 18 21 17 20 15 17
Total Income 1402 1425 1570 1873 1718 1538 1808 1897 1797 1709
Total Expenditure 1171 1209 1319 1643 1506 1364 1580 1691 1608 1543
Operating Profit 231 216 251 230 211 174 228 206 189 166
Interest 8 7 11 23 30 29 27 21 22 22
Depreciation 10 10 14 28 28 30 30 29 32 32
Exceptional Income / Expenses 0 0 -13 -6 0 0 0 0 0 0
Profit Before Tax 213 199 213 174 153 115 170 156 136 112
Provision for Tax 54 50 36 48 23 26 39 34 35 27
Profit After Tax 159 148 177 126 131 88 132 122 101 85
Adjustments 0 0 0 -5 -5 -3 -0 -4 -4 1
Profit After Adjustments 159 148 177 121 126 85 131 118 97 86
Adjusted Earnings Per Share 2.5 2.4 2.8 1.9 2 1.3 2.1 1.9 1.5 1.3

Crompt.Greaves Cons. Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 4080 4479 4520 4804 5394 6870 7143
Other Income 31 48 59 78 73 67 69
Total Income 4110 4527 4579 4881 5467 6936 7211
Total Expenditure 3549 3895 3921 4085 4625 6099 6422
Operating Profit 562 632 658 796 842 837 789
Interest 64 60 41 43 35 109 92
Depreciation 13 13 27 30 42 116 123
Exceptional Income / Expenses 0 0 0 0 -13 0 0
Profit Before Tax 485 560 591 724 752 612 574
Provision for Tax 162 158 94 107 173 136 135
Profit After Tax 324 401 496 617 578 476 440
Adjustments 0 0 0 0 0 0 -7
Profit After Adjustments 324 401 496 617 578 476 432
Adjusted Earnings Per Share 5.2 6.4 7.9 9.8 9.1 7.5 6.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 27% 15% 11% 0%
Operating Profit CAGR -1% 8% 8% 0%
PAT CAGR -18% -1% 8% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 0% -9% 4% NA%
ROE Average 20% 29% 36% 37%
ROCE Average 19% 26% 31% 32%

Crompt.Greaves Cons. Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 790 1097 1468 1931 2453 2660
Minority's Interest 0 0 0 0 782 448
Borrowings 649 349 180 299 5 597
Other Non-Current Liabilities -30 -43 -32 78 201 213
Total Current Liabilities 969 1206 1085 1231 3007 1737
Total Liabilities 2377 2609 2701 3539 6449 5654
Fixed Assets 862 863 909 915 3273 3250
Other Non-Current Assets 28 26 51 44 132 146
Total Current Assets 1487 1720 1742 2580 3043 2258
Total Assets 2377 2609 2701 3539 6449 5654

Crompt.Greaves Cons. Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 66 172 117 24 262 172
Cash Flow from Operating Activities 315 299 411 830 736 553
Cash Flow from Investing Activities -33 -168 9 -496 -1736 263
Cash Flow from Financing Activities -175 -186 -513 -96 907 -911
Net Cash Inflow / Outflow 107 -56 -93 238 -92 -95
Closing Cash & Cash Equivalent 172 117 24 262 170 77

Crompt.Greaves Cons. Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 5.17 6.4 7.91 9.82 9.13 7.49
CEPS(Rs) 5.37 6.61 8.34 10.3 9.8 9.31
DPS(Rs) 1.75 2 0 5.5 2.5 3
Book NAV/Share(Rs) 11.2 15.57 21.16 28.18 36.54 39.61
Core EBITDA Margin(%) 12.94 13.05 13.25 14.96 14.26 11.22
EBIT Margin(%) 13.38 13.83 13.97 15.96 14.59 10.5
Pre Tax Margin(%) 11.83 12.5 13.07 15.06 13.93 8.91
PAT Margin (%) 7.89 8.96 10.98 12.84 10.72 6.93
Cash Profit Margin (%) 8.19 9.25 11.57 13.46 11.51 8.62
ROA(%) 13.62 16.1 18.69 19.76 11.58 7.87
ROE(%) 46.14 47.83 43.1 39.84 28.33 19.71
ROCE(%) 38.19 38.9 35.42 36.26 24.32 18.88
Receivable days 49.23 45.62 41.56 35.12 35.67 33.58
Inventory Days 26.96 26.71 32.94 37.32 41.94 38.92
Payable days 66.41 59.96 60.83 70.2 74.05 68.21
PER(x) 45.79 35.25 26.37 40.05 40.95 39.12
Price/Book(x) 21.13 14.49 9.86 13.96 10.23 7.4
Dividend Yield(%) 0.74 0.89 0 1.4 0.67 1.02
EV/Net Sales(x) 3.75 3.27 2.96 5.12 4.52 2.83
EV/Core EBITDA(x) 27.23 23.18 20.35 30.86 28.95 23.23
Net Sales Growth(%) 0 9.79 0.92 6.27 12.3 27.35
EBIT Growth(%) 0 12.79 1.92 21.41 2.65 -8.33
PAT Growth(%) 0 23.97 23.67 24.23 -6.21 -17.63
EPS Growth(%) 0 23.93 23.61 24.15 -7.05 -17.98
Debt/Equity(x) 0.92 0.66 0.26 0.27 0.69 0.37
Current Ratio(x) 1.53 1.43 1.61 2.1 1.01 1.3
Quick Ratio(x) 1.22 1.13 1.18 1.67 0.77 0.87
Interest Cover(x) 8.62 10.39 15.52 17.86 22.28 6.61
Total Debt/Mcap(x) 0.04 0.05 0.03 0.02 0.07 0.05

Crompt.Greaves Cons. Shareholding Pattern

# Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Promoter 5.99 5.99 5.94 5.94 2.54 0 0 0 0 0
FII 41.47 40.17 38 37.27 39.67 39.52 39.62 34.97 35.64 35.56
DII 42.3 43.18 44.39 44.99 45.45 44.76 44.41 48.74 47.71 48.01
Public 10.24 10.66 11.67 11.81 12.34 15.71 15.97 16.29 16.65 16.44
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 29%
  • Debtor days have improved from 74.05 to 68.21days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 0%.
  • Stock is trading at 6.6 times its book value.
  • The company has delivered a poor profit growth of 7% 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.

Crompt.Greaves Cons. News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....