Nifty
Sensex
:
:
11966.60
40894.38
-79.20 (-0.66%)
-161.31 (-0.39%)

Consumer Durables - Domestic Appliances

Rating :
78/99

BSE: 539876 | NSE: CROMPTON

286.20
18-Feb-2020
  • Open
  • High
  • Low
  • Previous Close
  •  290.90
  •  296.75
  •  281.55
  •  290.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1157302
  •  3352.27
  •  301.40
  •  193.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,897.92
  • 33.46
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,404.13
  • 0.70%
  • 13.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.20%
  • 2.35%
  • 8.41%
  • FII
  • DII
  • Others
  • 30.88%
  • 25.30%
  • 6.86%

Chart

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

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
  • -
  • -
  • 35.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,071.29
1,030.31
3.98%
1,075.79
1,037.83
3.66%
1,346.84
0.00
0.00
1,206.88
0.00
0.00
Expenses
934.61
904.24
3.36%
946.50
913.91
3.57%
1,154.92
0.00
0.00
1,039.81
0.00
0.00
EBITDA
136.68
126.07
8.42%
129.29
123.92
4.33%
191.92
0.00
0.00
167.07
0.00
0.00
EBIDTM
12.76%
12.24%
12.02%
11.94%
14.25%
0.00%
13.84%
0.00%
Other Income
17.54
12.38
41.68%
12.25
9.83
24.62%
17.30
0.00
0.00
16.96
0.00
0.00
Interest
8.72
15.03
-41.98%
8.71
15.04
-42.09%
14.99
0.00
0.00
14.32
0.00
0.00
Depreciation
6.42
3.26
96.93%
6.39
3.23
97.83%
5.78
0.00
0.00
3.30
0.00
0.00
PBT
139.08
120.16
15.75%
126.44
115.48
9.49%
188.45
0.00
0.00
166.41
0.00
0.00
Tax
-21.89
40.49
-
15.56
38.57
-59.66%
66.01
0.00
0.00
25.87
0.00
0.00
PAT
160.97
79.67
102.05%
110.88
76.91
44.17%
122.44
0.00
0.00
140.54
0.00
0.00
PATM
15.03%
7.73%
10.31%
7.41%
9.09%
0.00%
11.64%
0.00%
EPS
2.57
1.27
102.36%
1.77
1.23
43.90%
1.95
0.00
0.00
2.24
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Net Sales
4,700.80
4,478.91
4,079.66
Net Sales Growth
127.30%
9.79%
 
Cost Of Goods Sold
3,202.18
3,091.82
2,799.55
Gross Profit
1,498.62
1,387.09
1,280.11
GP Margin
31.88%
30.97%
31.38%
Total Expenditure
4,075.84
3,894.59
3,548.62
Power & Fuel Cost
-
6.15
6.81
% Of Sales
-
0.14%
0.17%
Employee Cost
-
291.88
282.65
% Of Sales
-
6.52%
6.93%
Manufacturing Exp.
-
83.57
76.74
% Of Sales
-
1.87%
1.88%
General & Admin Exp.
-
94.20
94.15
% Of Sales
-
2.10%
2.31%
Selling & Distn. Exp.
-
268.55
242.87
% Of Sales
-
6.00%
5.95%
Miscellaneous Exp.
-
58.42
45.85
% Of Sales
-
1.30%
1.12%
EBITDA
624.96
584.32
531.04
EBITDA Margin
13.29%
13.05%
13.02%
Other Income
64.05
48.01
30.75
Interest
46.74
59.60
63.74
Depreciation
21.89
12.89
12.61
PBT
620.38
559.84
485.44
Tax
85.55
158.46
161.65
Tax Rate
13.79%
28.30%
33.30%
PAT
534.83
401.38
323.79
PAT before Minority Interest
534.83
401.38
323.79
Minority Interest
0.00
0.00
0.00
PAT Margin
11.38%
8.96%
7.94%
PAT Growth
241.57%
23.96%
 
Unadjusted EPS
8.53
6.40
5.17

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Shareholder's Funds
1,097.34
789.50
Share Capital
125.40
125.36
Total Reserves
851.11
576.41
Non-Current Liabilities
306.30
618.18
Secured Loans
349.26
648.55
Unsecured Loans
0.00
0.00
Long Term Provisions
17.29
17.48
Current Liabilities
1,205.76
969.46
Trade Payables
665.01
768.23
Other Current Liabilities
388.94
93.53
Short Term Borrowings
0.00
0.00
Short Term Provisions
151.81
107.70
Total Liabilities
2,609.40
2,377.14
Net Block
863.15
861.58
Gross Block
899.08
884.93
Accumulated Depreciation
35.93
23.35
Non Current Assets
889.53
889.80
Capital Work in Progress
0.98
0.61
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
7.67
6.11
Other Non Current Assets
17.73
21.50
Current Assets
1,719.87
1,487.34
Current Investments
541.21
367.58
Inventories
352.38
303.24
Sundry Debtors
565.98
553.64
Cash & Bank
143.05
177.38
Other Current Assets
117.25
21.67
Short Term Loans & Adv.
93.09
63.83
Net Current Assets
514.11
517.88
Total Assets
2,609.40
2,377.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Cash From Operating Activity
298.93
315.41
PBT
559.84
485.44
Adjustment
59.20
104.51
Changes in Working Capital
-120.76
-93.30
Cash after chg. in Working capital
498.28
496.65
Interest Paid
0.00
0.00
Tax Paid
-199.35
-181.24
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-168.29
-33.05
Net Fixed Assets
-14.52
Net Investments
-176.60
Others
22.83
Cash from Financing Activity
-186.15
-175.47
Net Cash Inflow / Outflow
-55.51
106.89
Opening Cash & Equivalents
172.49
65.60
Closing Cash & Equivalent
116.98
172.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Book Value (Rs.)
15.57
11.20
ROA
16.10%
13.62%
ROE
47.83%
46.14%
ROCE
38.90%
38.19%
Fixed Asset Turnover
5.02
4.64
Receivable days
45.62
49.23
Inventory Days
26.71
26.96
Payable days
49.02
54.17
Cash Conversion Cycle
23.32
22.02
Total Debt/Equity
0.66
0.92
Interest Cover
10.39
8.62

News Update:


  • Crompton Greaves reports 2-fold jump in Q3 consolidated net profit
    30th Jan 2020, 10:59 AM

    Total consolidated income of the company increased by 4.43% at Rs 1088.83 crore for Q3FY20

    Read More
  • Crompton Greaves wins two National Energy Consumer Awards
    24th Dec 2019, 10:45 AM

    The company has been conferred two prestigious awards at the recently held award ceremony for the National Energy Conservation Day celebration in New Delhi

    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.