Virat Crane Inds

₹62.6 2 | 3.3%

WEBSITE BSE:519457 NSE : VIRAT CRANE 18 May, 12:50

Market Cap ₹128 Cr.

Stock P/E -38.5

P/B 2.1

Current Price ₹62.6

Book Value ₹ 29.3

Face Value 10

52W High ₹74.9

Dividend Yield 0%

52W Low ₹ 25.6

Edit Ratio

Virat Crane Inds Research see more...

Overview Inc. Year: 1992Industry: Consumer Food

Virat Crane Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Virat Crane Inds Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	18	24	28	26	29	29	33	33	29	36
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	18	24	28	26	30	29	33	33	29	36
Total Expenditure	16	21	26	25	27	26	30	30	27	33
Operating Profit	2	2	2	2	3	2	3	3	2	3
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	-10	0	0	0
Profit Before Tax	2	2	2	2	2	2	-8	2	2	3
Provision for Tax	0	1	1	0	1	1	1	1	0	1
Profit After Tax	1	2	2	1	2	2	-9	2	1	2
Adjustments	-0	-0	-0	0	0	0	0	0	0	-0
Profit After Adjustments	1	2	2	1	2	2	-9	2	1	2
Adjusted Earnings Per Share	0.6	0.8	0.8	0.6	0.9	0.8	-4.3	0.9	0.7	1.1

Virat Crane Inds 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	34	46	63	61	71	88	86	85	85	96	123	131
Other Income	0	0	0	0	0	0	0	0	0	0	0	0
Total Income	34	46	63	61	72	88	86	86	85	96	123	131
Total Expenditure	31	43	54	52	68	77	75	76	76	88	114	120
Operating Profit	3	3	9	9	4	11	10	9	9	9	9	11
Interest	1	0	1	0	0	1	0	0	0	0	1	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	-10	-10
Profit Before Tax	2	2	8	9	4	10	10	8	8	8	-2	-1
Provision for Tax	1	1	3	3	1	3	3	2	2	2	2	3
Profit After Tax	1	1	5	6	2	6	7	6	6	6	-4	-4
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	5	6	2	6	7	6	6	6	-4	-4
Adjusted Earnings Per Share	0.7	0.7	2.6	2.8	1.1	3	3.3	3	3	2.9	-2	-1.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	28%	13%	7%	14%
Operating Profit CAGR	0%	0%	-4%	12%
PAT CAGR	-167%	NAN%	NAN%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	104%	39%	15%	26%
ROE Average	-7%	5%	10%	12%
ROCE Average	-2%	9%	14%	18%

Virat Crane Inds 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	22	23	27	29	30	34	40	46	52	58	54
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	2
Other Non-Current Liabilities	1	2	2	1	1	1	0	0	0	0	0
Total Current Liabilities	7	9	9	8	12	21	11	12	12	12	19
Total Liabilities	30	34	38	39	43	56	51	58	64	70	75
Fixed Assets	12	12	12	13	14	19	18	18	18	18	18
Other Non-Current Assets	10	12	12	13	14	13	13	13	21	27	27
Total Current Assets	9	10	14	13	15	24	20	27	25	25	30
Total Assets	30	34	38	39	43	56	51	58	64	70	75

Virat Crane Inds 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	2	1	1	2	2	2	3	3	4	2	1
Cash Flow from Operating Activities	1	3	3	7	4	4	1	1	7	4	8
Cash Flow from Investing Activities	-2	-1	-0	-1	-2	-5	-0	-0	-2	-6	-11
Cash Flow from Financing Activities	1	-3	-2	-5	-2	2	-1	-0	-6	0	3
Net Cash Inflow / Outflow	-0	-0	1	0	0	1	-0	1	-1	-2	-0
Closing Cash & Cash Equivalent	1	1	2	2	2	3	3	4	3	1	0

Virat Crane Inds 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)	0.69	0.69	2.63	2.8	1.12	3.04	3.33	3.03	2.97	2.92	-2
CEPS(Rs)	0.77	0.79	2.72	2.89	1.25	3.18	3.48	3.19	3.13	3.08	-1.84
DPS(Rs)	0.5	0	1	1	0.5	1	0	0	0	0	0
Book NAV/Share(Rs)	10.73	11.46	13.4	14.19	14.92	16.75	19.49	22.52	25.49	28.41	26.42
Core EBITDA Margin(%)	8.07	5.25	13.5	14.27	5.29	11.89	12.04	10.55	10.24	8.69	7.43
EBIT Margin(%)	8.26	5.52	13.64	14.67	5.33	11.65	11.75	10.31	10	8.66	-1.04
Pre Tax Margin(%)	6.73	4.8	12.67	14.25	5.01	10.91	11.2	9.86	9.66	8.35	-1.5
PAT Margin (%)	4.11	3.1	8.54	9.4	3.2	7.05	7.94	7.25	7.14	6.22	-3.31
Cash Profit Margin (%)	4.64	3.55	8.81	9.7	3.57	7.38	8.3	7.62	7.52	6.55	-3.05
ROA(%)	4.66	4.37	14.95	14.89	5.54	12.53	12.72	11.32	9.96	8.9	-5.62
ROE(%)	6.43	6.24	21.18	20.31	7.68	19.19	18.4	14.44	12.37	10.85	-7.28
ROCE(%)	12.68	10.67	32.83	31.45	12.67	29.6	24.73	19.1	16.26	14.23	-2.09
Receivable days	6	5.16	5.41	5.82	5.87	11.31	17.85	19.5	24.99	30.11	26.02
Inventory Days	20.04	21.6	20.55	21.3	21.63	36.01	44.89	54.82	63.29	50.45	48.87
Payable days	32.72	26.89	22.4	21.4	31.94	47.37	44.83	33.4	35.8	35.58	38.73
PER(x)	7.87	9.06	7.83	23.92	43.37	18.08	8.4	4.58	7.19	10.39	0
Price/Book(x)	0.5	0.55	1.54	4.72	3.25	3.28	1.44	0.62	0.84	1.07	1.1
Dividend Yield(%)	9.26	0	4.85	1.49	1.03	1.82	0	0	0	0	0
EV/Net Sales(x)	0.3	0.29	0.64	2.22	1.36	1.29	0.67	0.32	0.52	0.67	0.53
EV/Core EBITDA(x)	3.44	4.77	4.63	14.83	23.87	10.71	5.55	3.03	4.99	7.45	6.94
Net Sales Growth(%)	-4.65	34.01	38.03	-3.37	17.45	22.78	-2.33	-0.34	-0.53	13.06	28.15
EBIT Growth(%)	233.15	-10.38	240.97	3.92	-57.33	169.05	-1.72	-12.63	-3.52	-2.05	-115.32
PAT Growth(%)	142.7	0.84	280.47	6.43	-60.08	171.75	9.72	-9.03	-2.09	-1.51	-168.26
EPS Growth(%)	142.7	0.83	280.49	6.43	-60.08	171.74	9.72	-9.03	-2.09	-1.51	-168.26
Debt/Equity(x)	0.03	0.06	0.01	0	0.02	0.12	0.09	0.06	0.07	0.06	0.12
Current Ratio(x)	1.25	1.13	1.6	1.51	1.25	1.16	1.79	2.3	2.15	2.08	1.61
Quick Ratio(x)	0.9	0.83	1.15	1.15	0.8	0.58	0.98	0.9	1.03	0.96	0.56
Interest Cover(x)	5.41	7.6	14.02	34.98	16.56	15.75	21.38	23.1	30.16	27.57	-2.24
Total Debt/Mcap(x)	0.06	0.1	0.01	0	0.01	0.04	0.06	0.1	0.08	0.05	0.11

Virat Crane Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	73.37	74.35	74.35	74.5	74.5	74.5	74.5	74.5	74.5	74.5
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	26.63	25.65	25.65	25.5	25.5	25.5	25.5	25.5	25.5	25.5
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	1.5	1.52	1.52	1.52	1.52	1.52	1.52	1.52	1.52	1.52
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.54	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52
Others	0	0	0	0	0	0	0	0	0	0
Total	2.04	2.04	2.04	2.04	2.04	2.04	2.04	2.04	2.04	2.04

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 5% over the last 3 years.
Debtor days have increased from 35.58 to 38.73days.

* 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.

Virat Crane Inds News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 550/-

Empire Spices and Foods 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

Virat Crane Inds

Add Watchlist

Virat Crane Inds Research see more...

Overview Inc. Year: 1992Industry: Consumer Food

Virat Crane Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

Virat Crane Inds Quarterly Results

Virat Crane Inds Profit & Loss

Growth Rates

Virat Crane Inds Balance Sheet

Virat Crane Inds Cash Flow

Virat Crane Inds Ratios

Virat Crane Inds Shareholding Pattern

Virat Crane Inds News

Top Unlisted Companies & InstaBuy Companies

Empire Spices and Foods ltd

IPO

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

Please Login!

Error!