Crompt.Greaves Cons.

₹463.4 -5.2 | 1.1%

WEBSITE BSE:539876 NSE : CROMPTON 06 Sep, 16:03

Market Cap ₹29822 Cr.

Stock P/E 62.9

P/B 9.1

Current Price ₹463.4

Book Value ₹ 51.1

Face Value 2

52W High ₹483.7

Dividend Yield 0.65%

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.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017
Net Sales	1076	1081	960	938
Other Income	7	10	4	7
Total Income	1083	1091	963	945
Total Expenditure	947	952	839	822
Operating Profit	136	139	124	123
Interest	15	16	16	16
Depreciation	3	3	3	3
Exceptional Income / Expenses	-2	0	0	0
Profit Before Tax	116	120	105	104
Provision for Tax	38	40	35	35
Profit After Tax	78	80	71	70
Adjustments	-78	-80	-71	-70
Profit After Adjustments	0	0	0	0
Adjusted Earnings Per Share	1.2	1.3	1.1	1.1

Crompt.Greaves Cons. Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	0	1812	3901	4080	4479	4512	4750	5373	5809	6388	4055
Other Income	0	4	19	31	48	59	78	80	74	60	28
Total Income	0	1816	3920	4110	4527	4571	4828	5453	5884	6449	4082
Total Expenditure	3	1602	3416	3549	3893	3915	4047	4612	5138	5700	3560
Operating Profit	-3	213	504	562	634	656	780	841	746	749	522
Interest	0	35	66	64	60	41	43	35	103	73	63
Depreciation	0	6	11	13	13	27	30	42	54	65	12
Exceptional Income / Expenses	0	-14	-3	0	0	0	0	0	6	0	-2
Profit Before Tax	-3	158	425	485	562	588	708	763	594	611	445
Provision for Tax	-1	52	142	162	159	94	103	170	119	145	148
Profit After Tax	-2	105	283	324	403	495	605	593	476	466	299
Adjustments	0	0	0	0	0	0	0	0	0	0	-299
Profit After Adjustments	-2	105	283	324	403	495	605	593	476	466	0
Adjusted Earnings Per Share	-74.8	1.7	4.5	5.2	6.4	7.9	9.6	9.4	7.5	7.3	4.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	10%	10%	7%	0%
Operating Profit CAGR	0%	-1%	3%	0%
PAT CAGR	-2%	-8%	3%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	50%	-2%	15%	NA%
ROE Average	16%	21%	29%	42%
ROCE Average	18%	20%	26%	31%

Crompt.Greaves Cons. Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	-2	229	518	790	1098	1468	1919	2456	2839	3205
Minority's Interest	0	0	0	0	0	0	0	0	0	0
Borrowings	0	507	648	649	349	180	299	0	597	299
Other Non-Current Liabilities	-1	10	-12	-30	-42	-32	78	113	127	201
Total Current Liabilities	3	903	930	969	1205	1077	1190	2709	1513	1815
Total Liabilities	0	1649	2084	2377	2610	2693	3486	5278	5076	5520
Fixed Assets	0	858	862	862	863	909	915	1099	1122	1120
Other Non-Current Assets	0	18	19	28	41	65	59	1527	2062	2094
Total Current Assets	0	773	1203	1487	1706	1720	2512	2652	1892	2306
Total Assets	0	1649	2084	2377	2610	2693	3486	5278	5076	5520

Crompt.Greaves Cons. Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	0	90	66	172	116	23	253	170	44
Cash Flow from Operating Activities	176	313	315	301	421	815	730	425	796
Cash Flow from Investing Activities	2	-319	-33	-171	-2	-489	-1720	299	-176
Cash Flow from Financing Activities	-88	-17	-175	-186	-513	-96	907	-850	-534
Net Cash Inflow / Outflow	90	-24	107	-56	-93	230	-83	-126	87
Closing Cash & Cash Equivalent	90	66	172	116	23	253	170	44	131

Crompt.Greaves Cons. Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	-74.8	1.68	4.52	5.17	6.42	7.89	9.63	9.37	7.48	7.25
CEPS(Rs)	-74.8	1.78	4.69	5.37	6.63	8.31	10.11	10.04	8.33	8.27
DPS(Rs)	0	0	1.5	1.75	2	0	5.5	2.5	3	3
Book NAV/Share(Rs)	-72.8	3.65	7.77	11.2	15.59	21.15	27.98	36.58	42.44	48.69
Core EBITDA Margin(%)	0	11.21	12.07	12.94	13.08	13.23	14.79	14.16	11.56	10.78
EBIT Margin(%)	0	10.34	12.21	13.38	13.87	13.94	15.8	14.86	12	10.7
Pre Tax Margin(%)	0	8.44	10.58	11.83	12.54	13.04	14.9	14.2	10.23	9.56
PAT Margin (%)	0	5.63	7.05	7.89	8.99	10.96	12.73	11.05	8.19	7.3
Cash Profit Margin (%)	0	5.97	7.32	8.19	9.27	11.56	13.36	11.83	9.12	8.32
ROA(%)	-3740	12.76	15.17	14.52	16.14	18.66	19.57	13.54	9.19	8.8
ROE(%)	0	92.72	79.15	54.48	47.94	42.94	39.23	29.14	18.96	16
ROCE(%)	0	44.33	48.12	42.19	39	35.28	35.61	24.92	17.94	18.08
Receivable days	0	81.37	40.41	45.63	45.62	41.45	35	32.03	32.06	31.71
Inventory Days	0	41.02	21.96	25.63	26.71	33.01	37.71	34.95	35.5	37.62
Payable days	0	129.27	59.38	62.67	61.23	61.64	68.96	64.93	66.01	77.05
PER(x)	0	0	48.07	45.79	35.15	26.46	40.84	39.9	39.18	36.84
Price/Book(x)	0	0	27.96	21.13	14.47	9.87	14.06	10.22	6.9	5.49
Dividend Yield(%)	0	0	0.69	0.74	0.89	0	1.4	0.67	1.02	1.12
EV/Net Sales(x)	0	0.38	3.64	3.75	3.27	2.97	5.18	4.53	3.36	2.75
EV/Core EBITDA(x)	0	3.19	28.15	27.23	23.11	20.43	31.51	28.94	26.16	23.45
Net Sales Growth(%)	0	0	115.32	4.58	9.79	0.74	5.27	13.12	8.12	9.97
EBIT Growth(%)	0	6852.8	154.01	11.95	13.11	1.25	19.35	6.37	-12.71	-1.89
PAT Growth(%)	0	5725.13	169.2	14.34	24.32	22.9	22.24	-1.86	-19.87	-1.92
EPS Growth(%)	0	102.24	169.21	14.34	24.28	22.84	22.17	-2.74	-20.21	-2.98
Debt/Equity(x)	0	2.82	1.33	0.92	0.66	0.26	0.27	0.67	0.34	0.19
Current Ratio(x)	0.02	0.86	1.29	1.53	1.42	1.6	2.11	0.98	1.25	1.27
Quick Ratio(x)	0.02	0.62	1	1.22	1.12	1.17	1.68	0.79	0.84	0.89
Interest Cover(x)	0	5.45	7.49	8.62	10.42	15.46	17.49	22.61	6.79	9.4
Total Debt/Mcap(x)	0	0	0.05	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 66.01 to 77.05days.
Stock is trading at 9.1 times its book value.
The company has delivered a poor profit growth of 2% 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: 1550/-

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!