Nifty
:
24894.25
Sensex
:
81207.17
57.95 (0.23%)
223.86 (0.28%)
Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

CRISIL Ltd.

Ratings

Rating :
67/99

BSE: 500092 | NSE: CRISIL

NSE BSE
4609.00
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  4495
  •  4633
  •  4450
  •  4451.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  107724
  •  488808672.8
  •  6950
  •  3973.6

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,729.76
  • 46.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,481.54
  • 1.21%
  • 11.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.64%
  • 0.27%
  • 12.05%
  • FII
  • DII
  • Others
  • 8.08%
  • 11.61%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.98
  • 10.46
  • 5.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.59
  • 12.27
  • 4.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 14.04
  • 6.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.68
  • 48.41
  • 49.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 13.89
  • 14.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.02
  • 31.47
  • 33.00

Earnings Forecasts:

(Updated: 04-10-2025)
Description
2024
2025
2026
2027
Adj EPS
104.23
123.26
142.98
164.43
P/E Ratio
44.22
37.39
32.24
28.03
Revenue
3527.93
4011.3
4510.5
4962.7
EBITDA
1028.77
1194.5
1371.73
1524.75
Net Income
762.63
899.97
1045.77
1165.45
ROA
18.38
19.52
20.36
20.7
P/B Ratio
11.65
10.46
9.34
8.47
ROE
27.97
29.47
30.63
30.98
FCFF
603.43
896.33
1034.8
861.45
FCFF Yield
1.79
2.66
3.07
2.55
Net Debt
926.2
BVPS
395.58
440.8
493.49
543.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
843.02
797.35
5.73%
813.18
737.68
10.23%
912.91
917.74
-0.53%
811.84
735.87
10.32%
Expenses
604.25
590.70
2.29%
581.18
545.56
6.53%
625.84
646.15
-3.14%
588.01
544.21
8.05%
EBITDA
238.77
206.65
15.54%
232.00
192.12
20.76%
287.07
271.59
5.70%
223.83
191.66
16.78%
EBIDTM
28.32%
25.92%
28.53%
26.04%
31.45%
29.59%
27.57%
26.05%
Other Income
23.53
18.09
30.07%
30.59
21.09
45.05%
30.24
33.21
-8.94%
21.36
35.97
-40.62%
Interest
5.64
0.65
767.69%
5.55
0.70
692.86%
2.00
0.78
156.41%
0.68
0.82
-17.07%
Depreciation
31.69
16.13
96.47%
29.77
17.02
74.91%
20.82
25.21
-17.41%
15.98
26.50
-39.70%
PBT
224.97
207.96
8.18%
227.27
195.49
16.26%
294.49
278.81
5.62%
228.53
200.31
14.09%
Tax
53.40
57.85
-7.69%
67.43
57.77
16.72%
69.80
68.69
1.62%
56.98
48.32
17.92%
PAT
171.57
150.11
14.30%
159.84
137.72
16.06%
224.69
210.12
6.93%
171.55
151.99
12.87%
PATM
20.35%
18.83%
19.66%
18.67%
24.61%
22.90%
21.13%
20.65%
EPS
23.47
20.53
14.32%
21.87
18.84
16.08%
30.74
28.74
6.96%
23.47
20.79
12.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Net Sales
3,380.95
3,259.78
3,139.52
2,768.72
2,300.69
1,981.83
1,731.72
1,748.49
1,658.46
1,547.51
1,379.94
Net Sales Growth
6.03%
3.83%
13.39%
20.34%
16.09%
14.44%
-0.96%
5.43%
7.17%
12.14%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,380.95
3,259.78
3,139.52
2,768.72
2,300.69
1,981.83
1,731.72
1,748.49
1,658.46
1,547.51
1,379.94
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,399.28
2,348.97
2,258.02
2,039.08
1,690.18
1,471.19
1,275.88
1,277.26
1,203.18
1,104.18
980.34
Power & Fuel Cost
-
7.42
6.59
5.62
3.95
6.33
10.76
11.70
11.25
10.31
10.48
% Of Sales
-
0.23%
0.21%
0.20%
0.17%
0.32%
0.62%
0.67%
0.68%
0.67%
0.76%
Employee Cost
-
1,765.09
1,747.77
1,552.98
1,286.91
1,068.44
877.56
887.36
845.93
787.74
693.93
% Of Sales
-
54.15%
55.67%
56.09%
55.94%
53.91%
50.68%
50.75%
51.01%
50.90%
50.29%
Manufacturing Exp.
-
74.77
57.87
36.14
19.72
26.74
31.41
32.74
24.99
24.40
22.53
% Of Sales
-
2.29%
1.84%
1.31%
0.86%
1.35%
1.81%
1.87%
1.51%
1.58%
1.63%
General & Admin Exp.
-
467.05
421.67
404.35
351.19
341.58
329.73
285.78
274.93
253.34
230.26
% Of Sales
-
14.33%
13.43%
14.60%
15.26%
17.24%
19.04%
16.34%
16.58%
16.37%
16.69%
Selling & Distn. Exp.
-
15.98
7.52
8.06
8.43
5.81
9.82
2.80
3.29
3.24
2.54
% Of Sales
-
0.49%
0.24%
0.29%
0.37%
0.29%
0.57%
0.16%
0.20%
0.21%
0.18%
Miscellaneous Exp.
-
18.66
16.60
31.93
19.98
22.29
16.60
56.88
42.79
25.15
2.54
% Of Sales
-
0.57%
0.53%
1.15%
0.87%
1.12%
0.96%
3.25%
2.58%
1.63%
1.49%
EBITDA
981.67
910.81
881.50
729.64
610.51
510.64
455.84
471.23
455.28
443.33
399.60
EBITDA Margin
29.04%
27.94%
28.08%
26.35%
26.54%
25.77%
26.32%
26.95%
27.45%
28.65%
28.96%
Other Income
105.72
89.64
93.64
122.47
77.02
83.15
72.84
73.41
25.38
49.67
43.22
Interest
13.87
4.03
3.66
6.40
8.93
14.39
0.23
2.23
0.41
0.00
0.00
Depreciation
98.26
69.95
103.78
103.31
105.98
121.11
36.86
42.82
46.64
54.52
37.12
PBT
975.26
926.47
867.70
742.40
572.62
458.29
491.59
499.59
433.61
438.48
405.70
Tax
247.61
242.40
209.26
178.01
152.63
103.56
147.64
136.49
129.18
144.15
120.55
Tax Rate
25.39%
26.16%
24.12%
23.98%
24.68%
22.60%
30.03%
27.32%
29.79%
32.87%
29.71%
PAT
727.65
684.07
658.44
564.39
465.81
354.73
343.95
363.10
304.43
294.33
285.15
PAT before Minority Interest
727.65
684.07
658.44
564.39
465.81
354.73
343.95
363.10
304.43
294.33
285.15
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
21.52%
20.99%
20.97%
20.38%
20.25%
17.90%
19.86%
20.77%
18.36%
19.02%
20.66%
PAT Growth
11.96%
3.89%
16.66%
21.16%
31.31%
3.13%
-5.27%
19.27%
3.43%
3.22%
 
EPS
99.54
93.58
90.07
77.21
63.72
48.53
47.05
49.67
41.65
40.26
39.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Shareholder's Funds
2,564.82
2,189.26
1,791.98
1,578.42
1,311.81
1,171.92
1,136.25
1,048.57
985.37
855.76
Share Capital
7.31
7.31
7.31
7.29
7.26
7.23
7.21
7.17
7.13
7.12
Total Reserves
2,528.13
2,151.38
1,751.80
1,525.78
1,249.72
1,098.01
1,061.51
974.18
978.24
848.64
Non-Current Liabilities
208.80
32.64
15.83
1,622.10
1,403.76
1,187.81
1,069.17
-17.27
-2.52
-7.83
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.04
0.08
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
43.82
40.40
28.88
1,578.76
1,283.21
1,222.54
1,118.11
12.88
13.35
9.25
Current Liabilities
1,091.75
1,006.89
943.80
819.78
827.99
560.06
519.62
428.67
385.21
446.69
Trade Payables
185.38
142.56
143.92
133.70
105.36
75.46
64.77
56.72
42.86
35.43
Other Current Liabilities
789.77
759.35
700.84
581.25
483.40
334.34
333.59
299.74
279.65
271.95
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
2.58
2.46
0.00
0.00
0.00
Short Term Provisions
116.60
104.98
99.04
104.83
239.23
147.68
118.80
72.21
62.70
139.31
Total Liabilities
3,865.37
3,228.79
2,751.61
4,020.30
3,543.56
2,919.79
2,725.04
1,459.97
1,368.06
1,294.62
Net Block
975.63
634.64
618.98
660.82
762.52
348.88
349.93
293.46
308.74
412.57
Gross Block
1,506.29
1,146.31
1,198.11
1,149.61
1,172.12
526.96
497.17
393.15
361.43
608.42
Accumulated Depreciation
530.66
511.67
579.13
488.79
409.60
178.08
147.24
99.69
52.69
195.86
Non Current Assets
1,722.67
1,131.51
990.41
2,568.61
2,320.05
1,888.58
1,856.42
753.22
407.45
466.69
Capital Work in Progress
54.60
30.86
13.59
5.49
13.57
11.80
7.44
13.21
4.32
2.61
Non Current Investment
389.66
278.13
190.77
195.38
170.28
200.80
293.59
386.11
35.57
5.63
Long Term Loans & Adv.
298.66
184.76
164.40
1,703.48
1,368.82
1,316.12
1,198.82
55.79
52.66
42.25
Other Non Current Assets
4.12
3.12
2.67
3.44
4.86
10.98
6.64
4.65
6.16
3.64
Current Assets
2,142.70
2,097.28
1,761.20
1,451.69
1,223.51
1,031.21
868.62
706.75
960.61
827.93
Current Investments
1,064.41
778.00
492.65
449.46
305.74
252.25
183.03
139.33
429.52
377.73
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
549.79
689.51
758.83
398.54
307.36
199.37
284.83
260.42
207.30
195.58
Cash & Bank
304.45
369.90
321.43
294.35
278.68
345.58
207.10
131.78
177.49
151.78
Other Current Assets
224.05
87.81
54.86
77.87
331.73
234.01
193.66
175.22
146.30
102.84
Short Term Loans & Adv.
183.90
172.06
133.43
231.47
188.33
108.48
79.36
60.12
16.02
25.03
Net Current Assets
1,050.95
1,090.39
817.40
631.91
395.52
471.15
349.00
278.08
575.40
381.24
Total Assets
3,865.37
3,228.79
2,751.61
4,020.30
3,543.56
2,919.79
2,725.04
1,459.97
1,368.06
1,294.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Cash From Operating Activity
765.06
780.33
456.34
403.12
500.47
445.86
378.52
290.71
279.01
270.39
PBT
926.47
867.70
742.40
618.44
458.29
491.59
499.59
433.61
438.48
405.70
Adjustment
4.96
31.96
46.73
35.18
110.24
16.28
71.14
57.01
35.25
15.06
Changes in Working Capital
147.00
124.87
-112.31
-53.53
56.96
83.51
-23.40
-32.28
-40.45
-20.24
Cash after chg. in Working capital
1,078.43
1,024.53
676.82
600.09
625.49
591.38
547.33
458.34
433.28
400.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-313.37
-244.20
-220.48
-196.97
-125.02
-145.52
-168.81
-167.63
-154.27
-130.13
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
-386.30
-326.73
-61.64
-88.25
-322.86
-70.97
-71.81
-176.66
-24.68
0.85
Net Fixed Assets
-340.23
102.17
-88.91
-40.75
-160.02
-19.29
-19.00
-26.99
101.20
8.23
Net Investments
-267.77
-329.39
41.37
-35.10
-36.21
23.47
-15.19
-58.72
-76.59
-2.04
Others
221.70
-99.51
-14.10
-12.40
-126.63
-75.15
-37.62
-90.95
-49.29
-5.34
Cash from Financing Activity
-441.82
-407.68
-368.32
-291.03
-265.10
-228.94
-203.24
-186.58
-226.93
-261.69
Net Cash Inflow / Outflow
-63.06
45.92
26.38
23.84
-87.49
145.95
103.47
-72.53
27.40
9.55
Opening Cash & Equivalents
366.12
319.25
289.92
274.88
339.11
199.49
88.69
163.91
130.89
120.51
Closing Cash & Equivalent
301.91
366.12
319.25
289.92
274.88
339.11
199.49
88.69
163.91
130.92

Financial Ratios

Consolidated /

Standalone
Description
Dec 24
Dec 23
Dec 22
Dec 21
Dec 20
Dec 19
Dec 18
Dec 17
Dec 16
Dec 15
Book Value (Rs.)
346.85
295.31
240.64
210.30
173.14
152.87
148.23
136.87
138.20
120.18
ROA
19.33%
22.02%
21.72%
12.32%
10.98%
12.19%
17.35%
21.53%
22.11%
22.55%
ROE
29.15%
33.61%
34.29%
33.39%
30.03%
31.64%
35.42%
30.96%
31.97%
33.47%
ROCE
39.15%
43.77%
44.43%
43.41%
38.02%
42.52%
45.88%
42.68%
47.63%
47.61%
Fixed Asset Turnover
2.46
2.68
2.36
1.98
2.33
3.38
3.93
4.40
3.19
2.25
Receivable days
68.42
84.19
85.68
55.99
46.66
51.03
56.91
51.47
47.51
44.50
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
26.79
26.42
22.63
19.45
16.20
17.58
Cash Conversion Cycle
68.42
84.19
85.68
55.99
19.88
24.61
34.28
32.02
31.32
26.91
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
230.89
238.08
117.00
70.25
32.85
2138.35
225.03
1058.59
0.00
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • CRISIL to acquire McKinsey PriceMetrix Co
    25th Sep 2025, 10:42 AM

    The acquisition shall be done at a consideration of $38 million (around Rs 335 crore)

    Read More
  • CRISIL’s arm gets nod to incorporate wholly owned subsidiary in Canada
    21st Aug 2025, 10:44 AM

    The proposed WOS will complement the company’s existing portfolio of products and expand offerings to new markets and client segments

    Read More
  • CRISIL - Quarterly Results
    22nd Jul 2025, 12:32 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.