Crompt.Greaves Cons.

₹442.6 -4.6 | 1%

WEBSITE BSE:539876 NSE : CROMPTON 26 Jul, 16:01

Market Cap ₹28471 Cr.

Stock P/E 64.5

P/B 9.7

Current Price ₹442.6

Book Value ₹ 45.5

Face Value 2

52W High ₹451.1

Dividend Yield 0.68%

52W Low ₹ 262.1

Edit Ratio

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.

Crompt.Greaves Cons. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Crompt.Greaves Cons. 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	1411	1548	1863	1700	1516	1791	1877	1782	1693	1961
Other Income	14	22	10	18	21	17	20	15	17	16
Total Income	1425	1570	1873	1718	1538	1808	1897	1797	1709	1977
Total Expenditure	1209	1319	1643	1506	1364	1580	1691	1608	1543	1757
Operating Profit	216	251	230	211	174	228	206	189	166	220
Interest	7	11	23	30	29	27	21	22	22	16
Depreciation	10	14	28	28	30	30	29	32	32	35
Exceptional Income / Expenses	0	-13	-6	0	0	0	0	0	0	0
Profit Before Tax	199	213	174	153	115	170	156	136	112	169
Provision for Tax	50	36	48	23	26	39	34	35	27	36
Profit After Tax	148	177	126	131	88	132	122	101	85	133
Adjustments	0	0	-5	-5	-3	-0	-4	-4	1	5
Profit After Adjustments	148	177	121	126	85	131	118	97	86	138
Adjusted Earnings Per Share	2.4	2.8	1.9	2	1.3	2.1	1.9	1.5	1.3	2.2

Crompt.Greaves Cons. Profit & Loss

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	4080	4479	4520	4804	5394	6870	7313	7313
Other Income	31	48	59	78	73	67	67	68
Total Income	4110	4527	4579	4881	5467	6936	7380	7380
Total Expenditure	3549	3895	3921	4085	4625	6099	6599	6599
Operating Profit	562	632	658	796	842	837	781	781
Interest	64	60	41	43	35	109	79	81
Depreciation	13	13	27	30	42	116	129	128
Exceptional Income / Expenses	0	0	0	0	-13	0	0	0
Profit Before Tax	485	560	591	724	752	612	573	573
Provision for Tax	162	158	94	107	173	136	131	132
Profit After Tax	324	401	496	617	578	476	442	441
Adjustments	0	0	0	0	0	-13	-2	-2
Profit After Adjustments	324	401	496	617	578	463	440	439
Adjusted Earnings Per Share	5.2	6.4	7.9	9.8	9.1	7.3	6.8	6.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	6%	15%	10%	0%
Operating Profit CAGR	-7%	-1%	4%	0%
PAT CAGR	-7%	-11%	2%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	52%	-2%	14%	NA%
ROE Average	16%	21%	29%	34%
ROCE Average	18%	20%	27%	30%

Crompt.Greaves Cons. Balance Sheet

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	790	1097	1468	1931	2453	2660	3000
Minority's Interest	0	0	0	0	782	448	449
Borrowings	649	349	180	299	5	597	299
Other Non-Current Liabilities	-30	-43	-32	78	201	213	270
Total Current Liabilities	969	1206	1085	1231	3007	1737	2063
Total Liabilities	2377	2609	2701	3539	6449	5654	6082
Fixed Assets	862	863	909	915	3273	3250	3197
Other Non-Current Assets	28	26	51	44	132	146	180
Total Current Assets	1487	1720	1742	2580	3043	2258	2704
Total Assets	2377	2609	2701	3539	6449	5654	6082

Crompt.Greaves Cons. Cash Flow

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	66	172	117	24	262	172	77
Cash Flow from Operating Activities	315	299	411	830	736	553	843
Cash Flow from Investing Activities	-33	-168	9	-496	-1736	263	-207
Cash Flow from Financing Activities	-175	-186	-513	-96	907	-911	-541
Net Cash Inflow / Outflow	107	-56	-93	238	-92	-95	95
Closing Cash & Cash Equivalent	172	117	24	262	170	77	172

Crompt.Greaves Cons. Ratios

#	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	5.17	6.4	7.91	9.82	9.13	7.28	6.84
CEPS(Rs)	5.37	6.61	8.34	10.3	9.8	9.31	8.87
DPS(Rs)	1.75	2	0	5.5	2.5	3	3
Book NAV/Share(Rs)	11.2	15.57	21.16	28.18	36.54	39.61	45.46
Core EBITDA Margin(%)	12.94	13.05	13.25	14.96	14.26	11.22	9.76
EBIT Margin(%)	13.38	13.83	13.97	15.96	14.59	10.5	8.92
Pre Tax Margin(%)	11.83	12.5	13.07	15.06	13.93	8.91	7.84
PAT Margin (%)	7.89	8.96	10.98	12.84	10.72	6.93	6.04
Cash Profit Margin (%)	8.19	9.25	11.57	13.46	11.51	8.62	7.8
ROA(%)	13.62	16.1	18.69	19.76	11.58	7.87	7.53
ROE(%)	46.14	47.83	43.1	39.84	28.33	19.71	16.23
ROCE(%)	38.19	38.9	35.42	36.26	24.32	18.88	18.17
Receivable days	49.23	45.62	41.56	35.12	35.67	33.58	34.73
Inventory Days	26.96	26.71	32.94	37.32	41.94	38.92	39.29
Payable days	66.41	59.96	60.83	70.2	74.05	68.21	78.34
PER(x)	45.79	35.25	26.37	40.05	40.95	40.23	39.06
Price/Book(x)	21.13	14.49	9.86	13.96	10.23	7.4	5.88
Dividend Yield(%)	0.74	0.89	0	1.4	0.67	1.02	1.12
EV/Net Sales(x)	3.75	3.27	2.96	5.12	4.52	2.83	2.4
EV/Core EBITDA(x)	27.23	23.18	20.35	30.86	28.95	23.23	22.43
Net Sales Growth(%)	0	9.79	0.92	6.27	12.3	27.35	6.45
EBIT Growth(%)	0	12.79	1.92	21.41	2.65	-8.33	-9.58
PAT Growth(%)	0	23.97	23.67	24.23	-6.21	-17.63	-7.27
EPS Growth(%)	0	23.93	23.61	24.15	-7.05	-20.25	-6.06
Debt/Equity(x)	0.92	0.66	0.26	0.27	0.69	0.37	0.2
Current Ratio(x)	1.53	1.43	1.61	2.1	1.01	1.3	1.31
Quick Ratio(x)	1.22	1.13	1.18	1.67	0.77	0.87	0.91
Interest Cover(x)	8.62	10.39	15.52	17.86	22.28	6.61	8.24
Total Debt/Mcap(x)	0.04	0.05	0.03	0.02	0.07	0.05	0.03

Crompt.Greaves Cons. Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	5.94	5.94	2.54	0	0	0	0	0	0	0
FII	38	37.27	39.67	39.52	39.62	34.97	35.64	35.56	32.16	34.35
DII	44.39	44.99	45.45	44.76	44.41	48.74	47.71	48.01	51.48	51.64
Public	11.67	11.81	12.34	15.71	15.97	16.29	16.65	16.44	16.36	14.01
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	3.76	3.76	1.62	0	0	0	0	0	0	0
FII	24.07	23.61	25.22	25.13	25.2	22.37	22.81	22.76	20.68	22.09
DII	28.12	28.51	28.9	28.46	28.25	31.18	30.54	30.73	33.11	33.22
Public	7.39	7.48	7.85	9.99	10.16	10.42	10.66	10.52	10.52	9.01
Others	0	0	0	0	0	0	0	0	0	0
Total	63.34	63.36	63.59	63.59	63.61	63.97	64.02	64.02	64.31	64.32

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 21%
Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 0%.
Debtor days have increased from 68.21 to 78.34days.
Stock is trading at 9.7 times its book value.
The company has delivered a poor profit growth of 1% 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)

Current Price: 1650/-

Signify Innovations

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

Crompt.Greaves Cons.

Add Watchlist

Crompt.Greaves Cons. Research see more...

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

Crompt.Greaves Cons. Share Price

Alert Data

Quarterly Price

Peer Comparison

Crompt.Greaves Cons. Quarterly Results

Crompt.Greaves Cons. Profit & Loss

Growth Rates

Crompt.Greaves Cons. Balance Sheet

Crompt.Greaves Cons. Cash Flow

Crompt.Greaves Cons. Ratios

Crompt.Greaves Cons. Shareholding Pattern

Crompt.Greaves Cons. News

Top Unlisted Companies & InstaBuy Companies

Signify Innovations

IPO

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

Please Login!

Error!