Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Consumer Durables - Domestic Appliances

Rating :
70/99

BSE: 539876 | NSE: CROMPTON

332.80
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  324.55
  •  334.85
  •  321.50
  •  324.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1534414
  •  5052.03
  •  336.80
  •  177.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,853.51
  • 43.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,155.11
  • N/A
  • 12.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.19%
  • 1.83%
  • 7.91%
  • FII
  • DII
  • Others
  • 30.32%
  • 24.75%
  • 9.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 20.02
  • 3.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 23.30
  • 2.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 36.29
  • 15.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 35.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,213.19
1,075.79
12.77%
720.10
1,346.84
-46.53%
1,026.34
1,206.88
-14.96%
1,071.29
1,030.31
3.98%
Expenses
1,021.94
946.50
7.97%
618.90
1,154.92
-46.41%
885.13
1,039.81
-14.88%
934.61
904.24
3.36%
EBITDA
191.25
129.29
47.92%
101.20
191.92
-47.27%
141.21
167.07
-15.48%
136.68
126.07
8.42%
EBIDTM
15.76%
12.02%
14.05%
14.25%
14.01%
14.01%
12.76%
12.24%
Other Income
16.68
12.25
36.16%
18.58
17.30
7.40%
11.96
16.96
-29.48%
17.54
12.38
41.68%
Interest
11.13
8.71
27.78%
10.78
14.99
-28.09%
8.25
14.32
-42.39%
8.72
15.03
-41.98%
Depreciation
7.66
6.39
19.87%
7.99
5.78
38.24%
8.20
3.30
148.48%
6.42
3.26
96.93%
PBT
189.14
126.44
49.59%
101.01
188.45
-46.40%
136.72
166.41
-17.84%
139.08
120.16
15.75%
Tax
47.46
15.56
205.01%
26.21
66.01
-60.29%
34.62
25.87
33.82%
-21.89
40.49
-
PAT
141.68
110.88
27.78%
74.80
122.44
-38.91%
102.10
140.54
-27.35%
160.97
79.67
102.05%
PATM
11.68%
10.31%
10.39%
9.09%
7.11%
7.11%
15.03%
7.73%
EPS
2.26
1.77
27.68%
1.19
1.95
-38.97%
1.63
2.24
-27.23%
2.57
1.27
102.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
4,030.92
4,520.26
4,478.91
4,079.66
Net Sales Growth
-13.50%
0.92%
9.79%
 
Cost Of Goods Sold
6,672.15
3,070.33
3,091.82
2,799.55
Gross Profit
-2,641.23
1,449.93
1,387.09
1,280.11
GP Margin
-65.52%
32.08%
30.97%
31.38%
Total Expenditure
3,460.58
3,921.16
3,894.59
3,548.62
Power & Fuel Cost
-
5.61
6.15
6.81
% Of Sales
-
0.12%
0.14%
0.17%
Employee Cost
-
310.95
291.88
282.65
% Of Sales
-
6.88%
6.52%
6.93%
Manufacturing Exp.
-
77.71
83.57
76.74
% Of Sales
-
1.72%
1.87%
1.88%
General & Admin Exp.
-
90.32
94.20
94.15
% Of Sales
-
2.00%
2.10%
2.31%
Selling & Distn. Exp.
-
281.53
268.55
242.87
% Of Sales
-
6.23%
6.00%
5.95%
Miscellaneous Exp.
-
84.71
58.42
45.85
% Of Sales
-
1.87%
1.30%
1.12%
EBITDA
570.34
599.10
584.32
531.04
EBITDA Margin
14.15%
13.25%
13.05%
13.02%
Other Income
64.76
59.05
48.01
30.75
Interest
38.88
40.67
59.60
63.74
Depreciation
30.27
26.79
12.89
12.61
PBT
565.95
590.69
559.84
485.44
Tax
86.40
94.30
158.45
161.65
Tax Rate
15.27%
15.96%
28.30%
33.30%
PAT
479.55
496.39
401.39
323.79
PAT before Minority Interest
479.55
496.39
401.39
323.79
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
11.90%
10.98%
8.96%
7.94%
PAT Growth
5.74%
23.67%
23.97%
 
EPS
7.64
7.91
6.40
5.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,468.34
1,097.34
789.50
Share Capital
125.46
125.40
125.36
Total Reserves
1,201.64
851.11
576.41
Non-Current Liabilities
148.16
306.30
618.18
Secured Loans
179.72
349.26
648.55
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
19.11
17.29
17.48
Current Liabilities
1,084.65
1,205.76
969.46
Trade Payables
643.57
665.01
768.23
Other Current Liabilities
275.45
388.94
93.53
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
165.63
151.81
107.70
Total Liabilities
2,701.15
2,609.40
2,377.14
Net Block
908.97
863.15
861.58
Gross Block
970.53
899.08
884.93
Accumulated Depreciation
61.56
35.93
23.35
Non Current Assets
959.48
889.53
889.80
Capital Work in Progress
19.90
0.98
0.61
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
15.05
7.67
6.11
Other Non Current Assets
15.56
17.73
21.50
Current Assets
1,741.67
1,719.87
1,487.34
Current Investments
540.82
541.21
367.58
Inventories
463.61
352.38
303.24
Sundry Debtors
463.46
565.98
553.64
Cash & Bank
48.12
143.05
177.38
Other Current Assets
225.66
24.16
21.67
Short Term Loans & Adv.
177.36
93.09
63.83
Net Current Assets
657.02
514.11
517.88
Total Assets
2,701.15
2,609.40
2,377.14

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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

News Update:


  • Crompton Greaves' promoters sell shares worth over Rs 1,631 crore
    11th Nov 2020, 12:55 PM

    Macritchie Investments sold over 1.89 crore scrips at an average price of Rs 296.54 per scrip, valuing the deal at Rs 561.23 crore

    Read More
  • Crompt.Greaves Cons. - Quarterly Results
    22nd Oct 2020, 17:55 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.