Nifty

:

22509.10

Sensex

:

74172.03

106.70 (0.48%)
319.09 (0.43%)

Login

Nifty
Sensex

:
:

22509.10
74172.03

106.70 (0.48%)
319.09 (0.43%)

Crane Infrastructure Ltd.

Engineering - Construction

Rating :

N/A

BSE: 538770 | NSE: Not Listed

Watchlist

NSE BSE

19.58

24-Apr-2024

Open
High
Low
Previous Close

20.78
20.78
19.40
19.92

Volume
Traded Value (lacs)
52 Week High
52 Week Low

19
1.08
35.58
11.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

14.18
12.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

14.01
N/A
1.12

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-5.89
5.99
28.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.59
0.33
14.14

PAT CAGR (%)

10 Years
5 Years
3 Years

4.55
-1.47
27.09

P:E (Median)

8 Years
5 Years
3 Years

16.32
14.28
16.61

P:BV (Average)

8 Years
5 Years
3 Years

0.65
0.65
0.76

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.83
13.97
16.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.26 0.26 0.00% 0.26 0.26 0.00% 2.51 0.26 865.38% 0.26 0.26 0.00%
Expenses 0.07 0.07 0.00% 0.05 0.09 -44.44% 1.36 0.10 1,260.00% 0.15 0.08 87.50%
EBITDA 0.19 0.19 0.00% 0.20 0.16 25.00% 1.14 0.16 612.50% 0.11 0.18 -38.89%
EBIDTM 74.71% 72.37% 79.38% 63.81% 45.63% 61.09% 43.19% 69.26%
Other Income 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.00 0 0.01 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.03 0.00%
PBT 0.16 0.16 0.00% 0.18 0.14 28.57% 1.12 0.13 761.54% 0.09 0.15 -40.00%
Tax 0.03 0.03 0.00% 0.03 0.03 0.00% 0.28 0.02 1,300.00% 0.06 0.01 500.00%
PAT 0.13 0.13 0.00% 0.14 0.12 16.67% 0.84 0.11 663.64% 0.03 0.13 -76.92%
PATM 51.75% 50.97% 55.64% 45.91% 33.43% 41.25% 13.62% 52.14%
EPS 0.18 0.18 0.00% 0.20 0.16 25.00% 1.16 0.15 673.33% 0.05 0.19 -73.68%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3.29 1.03 0.76 0.48 0.97 0.77 0.76 0.73 0.65 2.18 1.89 Net Sales Growth 216.35% 35.53% 58.33% -50.52% 25.97% 1.32% 4.11% 12.31% -70.18% 15.34% Cost Of Goods Sold 0.95 -0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.38 1.23 Gross Profit 2.34 1.23 0.76 0.48 0.97 0.77 0.76 0.73 0.65 0.80 0.66 GP Margin 70.97% 119.42% 100% 100% 100% 100% 100% 100% 100% 36.70% 34.92% Total Expenditure 1.63 0.41 0.17 0.16 0.26 0.16 0.23 0.14 0.25 1.60 1.41 Power & Fuel Cost - 0.06 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 % Of Sales - 5.83% 1.32% 2.08% 1.03% 1.30% 1.32% 0% 0% 0% 0% Employee Cost - 0.05 0.05 0.05 0.05 0.02 0.02 0.02 0.02 0.04 0.05 % Of Sales - 4.85% 6.58% 10.42% 5.15% 2.60% 2.63% 2.74% 3.08% 1.83% 2.65% Manufacturing Exp. - 0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 % Of Sales - 31.07% 0% 0% 0% 0% 0% 0% 0% 0% 2.12% General & Admin Exp. - 0.11 0.10 0.08 0.12 0.12 0.08 0.10 0.13 0.12 0.08 % Of Sales - 10.68% 13.16% 16.67% 12.37% 15.58% 10.53% 13.70% 20.0% 5.50% 4.23% Selling & Distn. Exp. - 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.00 % Of Sales - 0% 0% 2.08% 1.03% 1.30% 1.32% 1.37% 1.54% 0.92% 0% Miscellaneous Exp. - 0.07 0.01 0.02 0.07 0.00 0.11 0.00 0.08 0.04 0.00 % Of Sales - 6.80% 1.32% 4.17% 7.22% 0% 14.47% 0% 12.31% 1.83% 0.53% EBITDA 1.64 0.62 0.59 0.32 0.71 0.61 0.53 0.59 0.40 0.58 0.48 EBITDA Margin 49.85% 60.19% 77.63% 66.67% 73.20% 79.22% 69.74% 80.82% 61.54% 26.61% 25.40% Other Income 0.04 0.04 0.04 0.06 0.03 0.06 0.03 0.06 0.03 0.06 0.02 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 Depreciation 0.12 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.11 0.10 0.16 PBT 1.55 0.52 0.49 0.25 0.61 0.54 0.44 0.51 0.33 0.53 0.35 Tax 0.40 0.13 0.09 0.06 0.12 0.11 0.08 0.14 0.12 0.17 0.10 Tax Rate 25.81% 25.00% 18.37% 24.00% 19.67% 20.37% 18.18% 27.45% 36.36% 32.08% 28.57% PAT 1.14 0.39 0.40 0.19 0.49 0.42 0.35 0.37 0.20 0.36 0.25 PAT before Minority Interest 1.14 0.39 0.40 0.19 0.49 0.42 0.35 0.37 0.20 0.36 0.25 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 34.65% 37.86% 52.63% 39.58% 50.52% 54.55% 46.05% 50.68% 30.77% 16.51% 13.23% PAT Growth 132.65% -2.50% 110.53% -61.22% 16.67% 20.00% -5.41% 85.00% -44.44% 44.00% EPS 1.58 0.54 0.56 0.26 0.68 0.58 0.49 0.51 0.28 0.50 0.35

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 28.41 28.21 28.00 28.00 27.70 27.47 27.30 27.12 27.11 27.03 Share Capital 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24 7.24 Total Reserves 21.17 20.97 20.75 20.76 20.46 20.22 20.06 19.88 19.87 19.79 Non-Current Liabilities 0.01 0.10 0.75 0.77 1.27 1.48 1.68 1.82 2.34 3.51 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.01 0.10 0.75 0.77 1.27 1.48 1.68 1.82 2.34 3.51 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 2.51 0.47 0.50 0.57 0.53 0.43 0.59 0.39 0.82 0.97 Trade Payables 0.34 0.30 0.30 0.30 0.00 0.00 0.00 0.32 0.42 0.60 Other Current Liabilities 2.03 0.00 0.00 0.00 0.30 0.30 0.35 0.00 0.00 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.14 0.17 0.20 0.26 0.22 0.13 0.23 0.07 0.40 0.38 Total Liabilities 30.93 28.78 29.25 29.34 29.50 29.38 29.57 29.33 30.27 31.51 Net Block 25.82 26.14 26.46 26.78 27.09 27.41 27.73 27.99 27.45 27.84 Gross Block 32.78 32.77 32.77 32.77 32.77 32.77 32.77 32.71 31.88 31.88 Accumulated Depreciation 6.96 6.64 6.32 6.00 5.68 5.36 5.04 4.72 4.43 4.04 Non Current Assets 27.20 27.24 27.62 27.59 28.23 28.22 28.20 28.10 28.26 28.58 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 0.32 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.38 1.10 1.16 0.81 1.14 0.80 0.47 0.11 0.43 0.43 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 3.73 1.55 1.63 1.75 1.26 1.16 1.37 1.23 2.00 2.93 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.14 0.94 0.94 0.94 0.94 0.94 0.94 0.94 0.94 2.32 Sundry Debtors 0.01 0.09 0.08 0.13 0.07 0.07 0.02 0.05 0.10 0.05 Cash & Bank 2.47 0.32 0.32 0.40 0.03 0.05 0.20 0.10 0.58 0.37 Other Current Assets 0.12 0.03 0.00 0.00 0.22 0.10 0.21 0.13 0.37 0.18 Short Term Loans & Adv. 0.12 0.16 0.29 0.27 0.22 0.10 0.21 0.13 0.35 0.13 Net Current Assets 1.22 1.08 1.13 1.18 0.74 0.73 0.78 0.84 1.18 1.96 Total Assets 30.93 28.79 29.25 29.34 29.49 29.38 29.57 29.33 30.26 31.51

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 2.22 0.61 -0.13 0.87 0.20 0.05 0.29 0.50 1.45 -0.94 PBT 0.52 0.49 0.25 0.61 0.54 0.44 0.51 0.33 0.53 0.35 Adjustment 0.09 0.09 0.07 0.13 0.13 0.13 0.13 0.11 0.10 0.16 Changes in Working Capital 1.73 0.11 -0.39 0.25 -0.36 -0.43 -0.21 0.19 0.98 -1.35 Cash after chg. in Working capital 2.35 0.70 -0.07 1.00 0.31 0.14 0.43 0.62 1.61 -0.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.13 -0.09 -0.06 -0.12 -0.11 -0.08 -0.14 -0.12 -0.17 -0.10 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.03 0.04 0.06 0.00 0.00 0.00 -0.06 -0.45 -0.06 -0.32 Net Fixed Assets -0.01 0.00 0.00 0.00 0.00 0.00 -0.06 -0.45 -0.06 -4.01 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.04 0.04 0.06 0.00 0.00 0.00 0.00 0.00 0.00 3.69 Cash from Financing Activity -0.10 -0.65 -0.02 -0.50 -0.22 -0.20 -0.14 -0.52 -1.17 1.58 Net Cash Inflow / Outflow 2.15 0.00 -0.09 0.38 -0.02 -0.15 0.09 -0.47 0.21 0.33 Opening Cash & Equivalents 0.32 0.32 0.40 0.03 0.05 0.20 0.10 0.58 0.37 0.04 Closing Cash & Equivalent 2.47 0.32 0.32 0.40 0.03 0.05 0.20 0.10 0.58 0.37

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 16.04 15.50 14.95 14.69 14.02 13.43 12.95 12.44 12.16 11.79 ROA 1.31% 1.39% 0.64% 1.65% 1.44% 1.19% 1.26% 0.68% 1.17% 0.83% ROE 3.43% 3.65% 1.74% 4.68% 4.26% 3.68% 4.04% 2.28% 4.18% 3.01% ROCE 4.58% 4.30% 2.17% 5.36% 4.74% 3.92% 4.75% 2.99% 4.60% 3.19% Fixed Asset Turnover 0.03 0.02 0.01 0.03 0.02 0.02 0.02 0.02 0.07 0.06 Receivable days 17.86 41.97 79.96 38.02 34.31 21.37 17.43 44.26 12.84 15.24 Inventory Days 369.68 455.76 715.01 354.52 446.86 450.41 471.74 531.17 274.07 314.80 Payable days -588.69 0.00 0.00 0.00 0.00 0.00 0.00 737.81 844.01 59.87 Cash Conversion Cycle 976.24 497.73 794.97 392.54 481.17 471.78 489.17 -162.38 -557.11 270.18 Total Debt/Equity 0.00 0.01 0.07 0.07 0.12 0.15 0.18 0.20 0.27 0.41 Interest Cover 347.98 0.00 0.00 297.60 0.00 612.90 41.56 110.46 159.32 561.43

Annual Reports:

News Update:

Crane Infra - Quarterly Results
12th Feb 2024, 14:39 PM

Read More

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

Feedback