Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Consumer Durables - Domestic Appliances

Rating :
55/99

BSE: 539876 | NSE: CROMPTON

444.60
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  443.70
  •  450.70
  •  443.50
  •  446.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  889473
  •  3964.79
  •  512.80
  •  350.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,909.59
  • 42.73
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,784.43
  • 1.24%
  • 13.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 5.99%
  • 1.35%
  • 8.12%
  • FII
  • DII
  • Others
  • 41.47%
  • 40.49%
  • 2.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.02
  • 2.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.77
  • 4.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.39
  • 15.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 39.87
  • 39.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.11
  • 13.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 29.60
  • 29.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,385.12
1,213.19
14.17%
1,050.48
720.10
45.88%
1,522.05
1,026.34
48.30%
1,348.17
1,071.29
25.85%
Expenses
1,171.01
1,021.94
14.59%
925.44
618.90
49.53%
1,294.07
885.13
46.20%
1,148.12
934.61
22.84%
EBITDA
214.11
191.25
11.95%
125.04
101.20
23.56%
227.98
141.21
61.45%
200.05
136.68
46.36%
EBIDTM
15.46%
15.76%
11.90%
14.05%
14.98%
13.76%
14.84%
12.76%
Other Income
16.86
16.68
1.08%
19.60
18.58
5.49%
20.60
11.96
72.24%
19.89
17.54
13.40%
Interest
8.02
11.13
-27.94%
10.07
10.78
-6.59%
10.44
8.25
26.55%
10.56
8.72
21.10%
Depreciation
10.06
7.66
31.33%
7.57
7.99
-5.26%
7.16
8.20
-12.68%
6.88
6.42
7.17%
PBT
212.89
189.14
12.56%
127.00
101.01
25.73%
230.98
136.72
68.94%
202.50
139.08
45.60%
Tax
54.08
47.46
13.95%
32.24
26.21
23.01%
-18.10
34.62
-
51.41
-21.89
-
PAT
158.81
141.68
12.09%
94.76
74.80
26.68%
249.08
102.10
143.96%
151.09
160.97
-6.14%
PATM
11.47%
11.68%
9.02%
10.39%
16.36%
9.95%
11.21%
15.03%
EPS
2.53
2.26
11.95%
1.51
1.19
26.89%
3.97
1.63
143.56%
2.41
2.57
-6.23%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
5,305.82
4,803.51
4,520.26
4,478.91
4,079.66
Net Sales Growth
31.63%
6.27%
0.92%
9.79%
 
Cost Of Goods Sold
3,620.43
3,267.24
3,070.33
3,091.82
2,799.55
Gross Profit
1,685.39
1,536.27
1,449.93
1,387.09
1,280.11
GP Margin
31.76%
31.98%
32.08%
30.97%
31.38%
Total Expenditure
4,538.64
4,083.03
3,921.16
3,894.59
3,548.62
Power & Fuel Cost
-
4.56
5.61
6.15
6.81
% Of Sales
-
0.09%
0.12%
0.14%
0.17%
Employee Cost
-
336.58
310.95
291.88
282.65
% Of Sales
-
7.01%
6.88%
6.52%
6.93%
Manufacturing Exp.
-
76.68
77.71
131.60
76.74
% Of Sales
-
1.60%
1.72%
2.94%
1.88%
General & Admin Exp.
-
80.87
90.32
94.20
94.15
% Of Sales
-
1.68%
2.00%
2.10%
2.31%
Selling & Distn. Exp.
-
261.43
281.53
220.52
242.87
% Of Sales
-
5.44%
6.23%
4.92%
5.95%
Miscellaneous Exp.
-
55.67
84.71
58.42
45.85
% Of Sales
-
1.16%
1.87%
1.30%
1.12%
EBITDA
767.18
720.48
599.10
584.32
531.04
EBITDA Margin
14.46%
15.00%
13.25%
13.05%
13.02%
Other Income
76.95
75.75
59.05
48.01
30.75
Interest
39.09
42.91
40.67
59.60
63.74
Depreciation
31.67
29.69
26.79
12.89
12.61
PBT
773.37
723.63
590.69
559.84
485.44
Tax
119.63
106.98
94.30
158.45
161.65
Tax Rate
15.47%
14.78%
15.96%
28.30%
33.30%
PAT
653.74
616.65
496.39
401.39
323.79
PAT before Minority Interest
653.74
616.65
496.39
401.39
323.79
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.32%
12.84%
10.98%
8.96%
7.94%
PAT Growth
36.32%
24.23%
23.67%
23.97%
 
EPS
10.41
9.82
7.90
6.39
5.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,931.43
1,468.34
1,097.34
789.50
Share Capital
125.54
125.46
125.40
125.36
Total Reserves
1,643.36
1,201.64
851.11
576.41
Non-Current Liabilities
261.68
148.16
306.30
618.18
Secured Loans
298.79
179.72
349.26
648.55
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
21.44
19.11
17.29
17.48
Current Liabilities
1,365.64
1,084.65
1,205.76
969.46
Trade Payables
864.67
643.57
665.01
768.23
Other Current Liabilities
296.21
275.45
388.94
93.53
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
204.76
165.63
151.81
107.70
Total Liabilities
3,558.75
2,701.15
2,609.40
2,377.14
Net Block
914.99
908.97
863.15
861.58
Gross Block
1,005.56
970.53
899.08
884.93
Accumulated Depreciation
90.57
61.56
35.93
23.35
Non Current Assets
952.09
959.48
889.53
889.80
Capital Work in Progress
10.86
19.90
0.98
0.61
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
11.44
15.05
7.67
6.11
Other Non Current Assets
14.80
15.56
17.73
21.50
Current Assets
2,606.66
1,741.67
1,719.87
1,487.34
Current Investments
769.73
540.82
541.21
367.58
Inventories
518.64
463.61
352.38
303.24
Sundry Debtors
491.18
463.46
565.98
553.64
Cash & Bank
603.95
48.12
143.05
177.38
Other Current Assets
223.16
87.51
62.18
21.67
Short Term Loans & Adv.
89.74
138.15
55.07
63.83
Net Current Assets
1,241.02
657.02
514.11
517.88
Total Assets
3,558.75
2,701.15
2,609.40
2,377.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
830.29
410.92
298.93
315.41
PBT
723.63
590.69
559.84
485.44
Adjustment
19.69
36.94
59.20
104.51
Changes in Working Capital
144.47
-72.08
-120.76
-93.30
Cash after chg. in Working capital
887.79
555.55
498.28
496.65
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-57.50
-144.63
-199.35
-181.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-495.73
8.90
-168.29
-33.05
Net Fixed Assets
-25.99
-90.37
-14.52
Net Investments
-221.49
-9.60
-176.60
Others
-248.25
108.87
22.83
Cash from Financing Activity
-96.17
-512.77
-186.15
-175.47
Net Cash Inflow / Outflow
238.39
-92.95
-55.51
106.89
Opening Cash & Equivalents
24.03
116.98
172.49
65.60
Closing Cash & Equivalent
262.42
24.03
116.98
172.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
28.18
21.16
15.57
11.20
ROA
19.70%
18.69%
16.10%
13.62%
ROE
39.84%
43.10%
47.83%
46.14%
ROCE
36.26%
35.42%
38.90%
38.19%
Fixed Asset Turnover
4.86
4.84
5.02
4.64
Receivable days
36.27
41.56
45.62
49.23
Inventory Days
37.32
32.94
26.71
26.96
Payable days
58.22
47.75
49.02
54.17
Cash Conversion Cycle
15.37
26.76
23.32
22.02
Total Debt/Equity
0.27
0.26
0.66
0.92
Interest Cover
17.86
15.52
10.39
8.62

News Update:


  • Crompton Greaves Consumer Electricals reports 12% rise in Q2 consolidated net profit
    25th Oct 2021, 12:24 PM

    Total consolidated income of the company increased by 13.99% at Rs 1401.98 crore for Q2FY22

    Read More
  • Crompt.Greaves Cons. - Quarterly Results
    22nd Oct 2021, 18:07 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.