Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Consumer Durables - Domestic Appliances

Rating :
78/99

BSE: 539876 | NSE: CROMPTON

251.55
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  238.10
  •  266.35
  •  233.25
  •  237.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1449892
  •  3620.78
  •  266.35
  •  190.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,757.33
  • 37.44
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,263.54
  • 0.80%
  • 14.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.36%
  • 6.67%
  • 8.44%
  • FII
  • DII
  • Others
  • 4.39%
  • 16.27%
  • 29.87%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 29.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,346.84
0.00
0.00
1,206.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,154.92
0.00
0.00
1,039.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
191.92
0.00
0.00
167.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
14.25%
0.00%
13.84%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
17.30
0.00
0.00
16.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
14.99
0.00
0.00
14.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
5.78
0.00
0.00
3.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
188.45
0.00
0.00
166.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
66.01
0.00
0.00
25.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
122.44
0.00
0.00
140.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
9.09%
0.00%
11.64%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.95
0.00
0.00
2.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Net Sales
-
4,478.91
Net Sales Growth
-
 
Cost Of Goods Sold
-
3,091.82
Gross Profit
-
1,387.09
GP Margin
-
30.97%
Total Expenditure
-
3,894.59
Power & Fuel Cost
-
6.15
% Of Sales
-
0.14%
Employee Cost
-
291.88
% Of Sales
-
6.52%
Manufacturing Exp.
-
83.57
% Of Sales
-
1.87%
General & Admin Exp.
-
94.20
% Of Sales
-
2.10%
Selling & Distn. Exp.
-
268.55
% Of Sales
-
6.00%
Miscellaneous Exp.
-
58.42
% Of Sales
-
1.30%
EBITDA
-
584.32
EBITDA Margin
-
13.05%
Other Income
-
48.01
Interest
-
59.60
Depreciation
-
12.89
PBT
-
559.84
Tax
-
158.46
Tax Rate
-
28.30%
PAT
-
401.38
PAT before Minority Interest
-
401.38
Minority Interest
-
0.00
PAT Margin
-
8.96%
PAT Growth
-
 
Unadjusted EPS
-
6.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Shareholder's Funds
1,097.34
Share Capital
125.40
Total Reserves
851.11
Non-Current Liabilities
306.30
Secured Loans
349.26
Unsecured Loans
0.00
Long Term Provisions
17.29
Current Liabilities
1,205.76
Trade Payables
665.01
Other Current Liabilities
388.94
Short Term Borrowings
0.00
Short Term Provisions
151.81
Total Liabilities
2,609.40
Net Block
863.15
Gross Block
899.08
Accumulated Depreciation
35.93
Non Current Assets
889.53
Capital Work in Progress
0.98
Non Current Investment
0.00
Long Term Loans & Adv.
7.67
Other Non Current Assets
17.73
Current Assets
1,719.87
Current Investments
541.21
Inventories
352.38
Sundry Debtors
565.98
Cash & Bank
143.05
Other Current Assets
117.25
Short Term Loans & Adv.
93.09
Net Current Assets
514.11
Total Assets
2,609.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Cash From Operating Activity
298.93
PBT
559.84
Adjustment
59.20
Changes in Working Capital
-120.76
Cash after chg. in Working capital
498.28
Interest Paid
0.00
Tax Paid
-199.35
Other Direct Exp. Paid
0.00
Extra & Other Items
0.00
Cash From Investing Activity
-168.29
Net Fixed Assets
Net Investments
Others
Cash from Financing Activity
-186.15
Net Cash Inflow / Outflow
-55.51
Opening Cash & Equivalents
172.49
Closing Cash & Equivalent
116.98

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Book Value (Rs.)
15.57
ROA
16.10%
ROE
47.83%
ROCE
38.90%
Fixed Asset Turnover
5.02
Receivable days
45.62
Inventory Days
26.71
Payable days
49.02
Cash Conversion Cycle
23.32
Total Debt/Equity
0.66
Interest Cover
10.39

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.