Nifty
Sensex
:
:
8435.10
27308.60
18.10(0.22%)
50.96(0.19%)

Electric Equipment

Rating :
16/99

BSE: 500093 | NSE: CROMPGREAV

64.70
-0.30 (-0.46%)
19-Jan-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 65.05
  • 65.50
  • 64.40
  • 65.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 1653605
  • 1069.88
  • 176.40
  • 40.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,067.58
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,743.94
  • N/A
  • 0.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.38%
  • 0%
  • 10.2%
  • FII
  • DII
  • Others
  • 0.12%
  • 33.8%
  • 21.50%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
1,495.16
3,216.13
-53.51%
1,423.76
3,165.80
-55.03%
1,669.91
3,808.07
-56.15%
2,067.80
3,333.21
-37.96%
Expenses
1,411.79
3,059.43
-53.85%
1,303.21
3,086.71
-57.78%
1,534.02
3,723.70
-58.80%
2,067.90
3,181.45
-35.00%
EBITDA
83.37
156.70
-46.80%
120.55
79.09
52.42%
135.89
84.37
61.06%
-0.10
151.76
-
EBIDTM
5.58%
4.87%
8.47%
2.50%
8.14%
2.22%
0.00%
4.55%
Other Income
50.03
51.31
-2.49%
17.58
98.40
-82.13%
25.65
18.89
35.79%
19.72
24.46
-19.38%
Interest
44.34
34.71
27.74%
30.65
27.99
9.50%
24.02
29.78
-19.34%
14.70
27.91
-47.33%
Depreciation
56.66
67.60
-16.18%
60.31
68.01
-11.32%
72.81
62.29
16.89%
64.23
66.58
-3.53%
PBT
32.40
105.57
-69.31%
47.17
80.39
-41.32%
104.45
-165.97
-
-29.23
349.27
-
Tax
5.16
55.71
-90.74%
6.75
65.30
-89.66%
-18.15
33.56
-
45.92
76.49
-39.97%
PAT
27.24
49.86
-45.37%
40.42
15.09
167.86%
122.60
-199.53
-
-75.15
272.78
-
PATM
1.82%
1.55%
2.84%
0.48%
7.34%
-5.24%
-3.63%
8.18%
EPS
-0.17
0.83
-
-0.15
0.26
-
-1.63
-3.17
-
-1.71
4.38
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
5,272.12
5,505.36
13,631.53
12,094.44
11,248.58
10,005.11
9,140.87
8,737.26
6,832.34
5,639.56
Net Sales Growth
-4.24%
-59.61%
12.71%
7.52%
12.43%
9.45%
4.62%
27.88%
21.15%
 
Cost Of Goods Sold
3,286.62
3,428.71
8,847.36
8,116.44
7,462.55
6,268.86
5,339.84
5,267.10
4,403.73
3,739.67
Gross Profit
1,985.50
2,076.65
4,784.17
3,978.00
3,786.03
3,736.25
3,801.03
3,470.16
2,428.61
1,899.89
GP Margin
37.66%
37.72%
35.10%
32.89%
33.66%
37.34%
41.58%
39.72%
35.55%
33.69%
Total Expenditure
5,248.06
5,225.38
13,129.36
11,837.25
10,556.17
8,661.33
7,863.92
7,741.68
6,086.39
5,156.74
Power & Fuel Cost
47.80
46.50
104.12
99.90
90.91
79.14
74.30
75.78
59.06
45.71
% Of Sales
0.91%
0.84%
0.76%
0.83%
0.81%
0.79%
0.81%
0.87%
0.86%
0.81%
Employee Cost
654.94
668.90
1,952.06
1,740.06
1,466.21
1,181.14
1,099.79
1,057.63
791.23
712.95
% Of Sales
12.42%
12.15%
14.32%
14.39%
13.03%
11.81%
12.03%
12.10%
11.58%
12.64%
Manufacturing Exp.
384.20
404.30
566.42
513.98
461.76
132.15
382.46
350.88
101.85
84.75
% Of Sales
7.29%
7.34%
4.16%
4.25%
4.11%
1.32%
4.18%
4.02%
1.49%
1.50%
General & Admin Exp.
130.58
108.55
404.06
243.80
339.50
293.28
354.58
296.33
255.27
164.02
% Of Sales
2.48%
1.97%
2.96%
2.02%
3.02%
2.93%
3.88%
3.39%
3.74%
2.91%
Selling & Distn. Exp.
186.36
182.28
575.86
650.41
381.09
372.41
385.22
349.69
271.94
235.15
% Of Sales
3.53%
3.31%
4.22%
5.38%
3.39%
3.72%
4.21%
4.00%
3.98%
4.17%
Miscellaneous Exp.
557.56
386.14
679.48
472.66
354.15
334.35
227.73
344.27
203.31
235.15
% Of Sales
10.58%
7.01%
4.98%
3.91%
3.15%
3.34%
2.49%
3.94%
2.98%
3.09%
EBITDA
24.06
279.98
502.17
257.19
692.41
1,343.78
1,276.95
995.58
745.95
482.82
EBITDA Margin
0.46%
5.09%
3.68%
2.13%
6.16%
13.43%
13.97%
11.39%
10.92%
8.56%
Other Income
169.84
94.82
391.31
225.97
173.99
113.32
109.98
73.99
73.67
106.83
Interest
81.36
104.74
136.62
95.49
56.70
34.34
42.79
80.80
78.12
58.27
Depreciation
255.75
244.71
262.14
202.92
259.96
193.63
155.09
121.60
126.26
95.42
PBT
-143.21
25.35
494.72
184.75
549.74
1,229.13
1,189.05
867.17
615.24
435.96
Tax
142.38
152.92
236.05
100.91
182.14
309.99
364.99
304.67
205.42
149.46
Tax Rate
-55.95%
87.36%
47.71%
157.57%
33.13%
26.03%
30.70%
35.13%
33.39%
34.28%
PAT
-395.52
23.45
259.35
-35.75
368.25
880.65
821.51
560.79
405.01
281.79
PAT before Minority Interest
-396.85
22.12
258.67
-36.87
367.60
881.02
824.06
562.50
409.82
286.50
Minority Interest
1.33
1.33
0.68
1.12
0.65
-0.37
-2.55
-1.71
-4.81
-4.71
PAT Margin
-7.50%
0.43%
1.90%
-0.30%
3.27%
8.80%
8.99%
6.42%
5.93%
5.00%
PAT Growth
-1786.65%
-90.96%
825.45%
-109.71%
-58.18%
7.20%
46.49%
38.46%
43.73%
 
Unadjusted EPS
-6.31
0.37
3.86
-0.56
5.82
13.85
12.86
8.73
11.10
7.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
4,588.96
4,297.83
3,644.56
3,561.52
3,610.94
3,274.68
2,504.28
1,831.05
1,301.79
968.85
Share Capital
125.35
125.35
125.35
128.30
128.30
128.30
128.30
73.32
73.32
73.32
Total Reserves
4,463.61
4,172.48
3,519.21
3,433.22
3,482.64
3,146.38
2,375.98
1,757.73
1,228.47
895.53
Non-Current Liabilities
912.22
1,844.22
1,619.99
1,605.29
836.23
585.02
505.88
669.99
783.14
862.65
Secured Loans
594.83
1,166.12
1,628.19
1,549.48
607.90
292.80
476.57
692.25
811.98
872.61
Unsecured Loans
4.19
111.11
4.06
5.53
8.36
10.30
24.38
25.95
29.97
31.87
Long Term Provisions
52.77
77.15
73.11
73.78
83.84
58.74
0.00
0.00
0.00
0.00
Current Liabilities
5,420.09
5,608.40
5,398.86
4,661.54
4,115.48
3,305.06
3,016.97
2,976.02
2,642.30
2,234.81
Trade Payables
1,357.86
2,055.37
2,773.73
2,461.83
2,107.58
1,858.47
1,609.80
1,588.40
1,222.85
1,166.16
Other Current Liabilities
3,344.80
2,574.68
1,731.03
1,554.78
1,344.46
1,007.57
1,046.92
1,013.75
876.92
857.48
Short Term Borrowings
637.00
657.29
560.77
296.47
368.59
92.39
0.00
0.00
0.00
0.00
Short Term Provisions
80.43
321.06
333.33
348.46
294.85
346.63
360.25
373.87
542.53
211.17
Total Liabilities
10,929.47
11,760.42
10,675.16
9,837.83
8,578.31
7,180.48
6,031.43
5,490.91
4,739.48
4,094.71
Net Block
2,609.15
4,132.42
3,240.77
2,835.03
2,108.26
1,831.44
1,262.33
1,324.83
1,196.83
985.21
Gross Block
4,303.07
7,010.21
5,923.25
5,064.22
4,408.73
3,780.47
2,985.76
3,028.85
2,685.41
2,233.16
Accumulated Depreciation
1,653.61
2,877.79
2,682.48
2,229.19
2,300.47
1,949.03
1,723.43
1,704.02
1,488.58
1,247.95
Non Current Assets
2,915.60
4,540.51
3,787.03
3,381.01
2,575.72
2,272.47
1,629.71
1,441.23
1,308.39
1,150.76
Capital Work in Progress
68.21
104.21
218.37
231.28
149.27
109.76
113.69
53.70
47.58
102.06
Non Current Investment
207.24
275.12
278.00
290.08
285.26
271.90
253.69
62.70
63.98
63.49
Long Term Loans & Adv.
10.39
21.73
49.89
24.62
32.93
59.37
0.00
0.00
0.00
0.00
Other Non Current Assets
20.61
7.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
8,013.87
7,219.91
6,888.13
6,456.82
6,002.59
4,908.01
4,401.72
4,049.68
3,431.09
2,943.95
Current Investments
0.95
160.99
20.89
500.71
501.15
402.81
299.88
104.51
29.45
0.97
Inventories
585.01
1,300.07
1,671.39
1,636.72
1,223.27
1,189.25
1,041.21
1,094.92
1,066.36
915.61
Sundry Debtors
2,088.16
3,087.98
3,591.25
3,160.47
3,143.26
2,542.72
2,146.27
2,055.64
1,720.41
1,421.35
Cash & Bank
796.89
682.75
814.95
583.36
497.59
298.40
668.82
565.64
244.49
241.47
Other Current Assets
4,542.86
1,988.12
789.65
575.56
637.32
474.83
245.54
228.97
370.38
364.55
Short Term Loans & Adv.
542.57
439.53
722.40
525.67
588.31
426.78
244.49
226.08
370.38
364.55
Net Current Assets
2,593.78
1,611.51
1,489.27
1,795.28
1,887.11
1,602.95
1,384.75
1,073.66
788.79
709.14
Total Assets
10,929.47
11,760.42
10,675.16
9,837.83
8,578.31
7,180.48
6,031.43
5,490.91
4,739.48
4,094.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-60.79
-672.34
319.55
425.06
413.33
566.87
1,056.09
944.38
578.81
378.89
PBT
88.55
356.84
494.72
64.04
549.74
1,229.13
1,189.05
867.17
615.24
435.96
Adjustment
144.18
249.34
331.58
264.31
328.92
171.38
104.18
290.50
237.71
136.36
Changes in Working Capital
310.60
-1,096.65
-251.30
247.97
-227.73
-507.03
54.26
5.85
-84.23
-75.09
Cash after chg. in Working capital
543.33
-490.47
575.00
576.32
650.93
893.48
1,347.49
1,163.52
768.72
497.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-104.60
-246.77
-241.11
-151.99
-243.59
-334.26
-292.00
-216.54
-186.81
-113.58
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-499.52
64.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
431.97
428.52
-97.81
-1,137.82
-462.30
-755.97
-575.07
-321.56
-346.91
-724.51
Net Fixed Assets
170.47
-694.58
-102.23
-136.01
227.51
-446.98
-79.95
-46.38
-119.41
-97.20
Net Investments
706.10
-339.32
228.70
-2.54
-270.86
-93.58
-422.54
-71.19
-59.22
-32.98
Others
-444.60
1,462.42
-224.28
-999.27
-418.95
-215.41
-72.58
-203.99
-168.28
-594.33
Cash from Financing Activity
-222.42
157.18
9.85
798.53
248.16
-181.32
-377.84
-301.67
-228.88
379.76
Net Cash Inflow / Outflow
148.76
-86.64
231.59
85.77
199.19
-370.42
103.18
321.15
3.02
34.14
Opening Cash & Equivalents
682.10
768.74
583.36
497.59
298.40
668.82
565.64
244.49
241.47
207.33
Closing Cash & Equivalent
830.86
682.10
814.95
583.36
497.59
298.40
668.82
565.64
244.49
241.47

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
73.22
68.57
57.67
55.04
56.07
50.82
38.81
28.31
20.06
14.87
ROA
-3.50%
0.20%
2.52%
-0.40%
4.67%
13.34%
14.30%
11.00%
9.28%
8.40%
ROE
-8.93%
0.56%
7.24%
-1.03%
10.72%
30.64%
38.27%
36.25%
36.58%
33.24%
ROCE
-2.78%
4.51%
10.91%
3.13%
14.49%
36.46%
44.59%
40.65%
34.78%
32.40%
Fixed Asset Turnover
0.99
0.90
2.56
2.65
2.84
3.05
3.12
3.16
2.92
3.01
Receivable days
168.53
210.16
87.65
91.79
89.34
82.83
81.79
76.31
79.84
77.39
Inventory Days
61.38
93.50
42.95
41.64
37.91
39.40
41.58
43.68
50.37
46.49
Payable days
118.92
153.75
68.54
66.01
65.56
71.41
70.98
66.89
75.40
76.11
Cash Conversion Cycle
110.99
149.91
62.06
67.42
61.68
50.82
52.40
53.09
54.81
47.77
Total Debt/Equity
0.32
0.49
0.66
0.57
0.29
0.14
0.20
0.40
0.65
0.95
Interest Cover
-2.13
2.67
4.62
1.67
10.70
35.68
28.79
11.73
8.88
8.48

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.