Nifty

:

18308.10

Sensex

:

61308.91

52.35 (0.29%)
85.88 (0.14%)

Login

Nifty
Sensex

:
:

18308.10
61308.91

52.35 (0.29%)
85.88 (0.14%)

Crompton Greaves Consumer Electricals Ltd.

Consumer Durables - Domestic Appliances

Rating :

55/99

BSE: 539876 | NSE: CROMPTON

Watchlist

NSE BSE

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

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 1,384.81 1,198.39 15.56% 1,046.15 713.17 46.69% 1,515.26 1,018.05 48.84% 1,323.13 1,071.29 23.51%
Expenses 1,170.68 1,012.53 15.62% 923.38 614.35 50.30% 1,290.43 879.62 46.70% 1,127.95 934.43 20.71%
EBITDA 214.13 185.86 15.21% 122.77 98.82 24.24% 224.83 138.43 62.41% 195.18 136.86 42.61%
EBIDTM 15.46% 15.51% 11.74% 13.86% 14.84% 13.60% 14.75% 12.78%
Other Income 28.44 16.66 70.71% 19.69 18.76 4.96% 20.34 11.92 70.64% 19.87 17.39 14.26%
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 224.49 183.73 22.18% 124.82 98.81 26.32% 227.57 133.90 69.96% 197.61 139.11 42.05%
Tax 54.01 46.65 15.78% 31.70 25.10 26.29% -18.95 34.09 - 50.18 -21.91 -
PAT 170.48 137.08 24.37% 93.12 73.71 26.33% 246.52 99.81 146.99% 147.43 161.02 -8.44%
PATM 12.31% 11.44% 8.90% 10.34% 16.27% 9.80% 11.14% 15.03%
EPS 2.71 2.18 24.31% 1.48 1.17 26.50% 3.93 1.59 147.17% 2.35 2.56 -8.20%

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

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5,269.35 4,749.95 4,511.97 4,478.91 4,079.66 3,900.89 1,811.68 0.00 Net Sales Growth 31.70% 5.27% 0.74% 9.79% 4.58% 115.32% 0 Cost Of Goods Sold 3,595.19 3,175.95 3,008.76 3,025.17 2,733.84 2,674.70 1,244.82 0.00 Gross Profit 1,674.16 1,574.00 1,503.21 1,453.74 1,345.82 1,226.19 566.86 0.00 GP Margin 31.77% 33.14% 33.32% 32.46% 32.99% 31.43% 31.29% 0 Total Expenditure 4,512.44 4,045.26 3,915.11 3,893.12 3,548.62 3,416.25 1,602.20 2.86 Power & Fuel Cost - 4.56 5.61 6.15 6.81 8.63 5.37 0.00 % Of Sales - 0.10% 0.12% 0.14% 0.17% 0.22% 0.30% 0 Employee Cost - 336.58 310.95 291.88 282.65 232.20 100.49 0.00 % Of Sales - 7.09% 6.89% 6.52% 6.93% 5.95% 5.55% 0 Manufacturing Exp. - 131.17 133.97 198.25 142.45 126.81 73.00 0.00 % Of Sales - 2.76% 2.97% 4.43% 3.49% 3.25% 4.03% 0 General & Admin Exp. - 80.12 89.56 92.97 94.15 112.77 41.51 2.05 % Of Sales - 1.69% 1.98% 2.08% 2.31% 2.89% 2.29% 0 Selling & Distn. Exp. - 261.43 281.53 220.52 242.87 227.80 109.38 0.00 % Of Sales - 5.50% 6.24% 4.92% 5.95% 5.84% 6.04% 0 Miscellaneous Exp. - 55.45 84.73 58.18 45.85 33.34 27.63 0.81 % Of Sales - 1.17% 1.88% 1.30% 1.12% 0.85% 1.53% 0 EBITDA 756.91 704.69 596.86 585.79 531.04 484.64 209.48 -2.86 EBITDA Margin 14.36% 14.84% 13.23% 13.08% 13.02% 12.42% 11.56% 0 Other Income 88.34 75.63 58.87 48.26 30.75 19.49 3.85 0.00 Interest 39.09 42.91 40.67 59.60 63.74 65.53 35.45 0.00 Depreciation 31.67 29.69 26.79 12.89 12.61 11.04 6.27 0.00 PBT 774.49 707.72 588.27 561.56 485.44 427.56 171.61 -2.86 Tax 116.94 102.98 93.57 159.04 161.65 141.87 52.49 -0.99 Tax Rate 15.10% 14.55% 15.91% 28.32% 33.30% 33.38% 33.29% 34.62% PAT 657.55 604.74 494.70 402.52 323.79 283.17 105.19 -1.87 PAT before Minority Interest 657.55 604.74 494.70 402.52 323.79 283.17 105.19 -1.87 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 12.48% 12.73% 10.96% 8.99% 7.94% 7.26% 5.81% 0 PAT Growth 39.42% 22.24% 22.90% 24.32% 14.34% 169.20% - EPS 10.47 9.63 7.88 6.41 5.16 4.51 1.68 -0.03

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

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,918.99 1,467.80 1,098.48 789.50 517.75 228.72 -1.82 Share Capital 125.54 125.46 125.40 125.36 125.35 125.35 0.05 Total Reserves 1,630.92 1,201.10 852.25 576.41 361.46 103.37 -1.87 Non-Current Liabilities 261.97 148.21 306.90 618.18 635.91 517.44 -0.99 Secured Loans 298.79 179.72 349.26 648.55 647.84 507.21 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 21.44 19.11 17.29 17.48 17.55 14.47 0.00 Current Liabilities 1,324.64 1,077.41 1,204.77 969.46 930.16 902.57 2.86 Trade Payables 835.30 637.23 664.17 768.23 712.78 664.10 0.00 Other Current Liabilities 290.10 275.41 388.79 93.53 130.22 200.44 2.86 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 10.00 0.00 Short Term Provisions 199.24 164.77 151.81 107.70 87.16 28.03 0.00 Total Liabilities 3,505.60 2,693.42 2,610.15 2,377.14 2,083.82 1,648.73 0.05 Net Block 914.99 908.97 863.15 861.58 861.51 858.01 0.00 Gross Block 1,005.56 970.53 899.08 884.93 872.52 981.83 0.00 Accumulated Depreciation 90.57 61.56 35.93 23.35 11.01 123.82 0.00 Non Current Assets 966.29 973.68 903.73 889.80 880.35 875.90 0.00 Capital Work in Progress 10.86 19.90 0.98 0.61 0.05 0.07 0.00 Non Current Investment 14.20 14.20 14.20 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 11.44 15.05 7.67 6.11 5.77 17.82 0.00 Other Non Current Assets 14.80 15.56 17.73 21.50 13.02 0.00 0.00 Current Assets 2,539.31 1,719.74 1,706.42 1,487.34 1,203.47 772.83 0.05 Current Investments 761.07 539.58 529.98 367.58 318.87 0.00 0.00 Inventories 517.77 463.61 352.38 303.24 273.35 209.98 0.00 Sundry Debtors 482.74 458.71 565.98 553.64 472.82 416.51 0.00 Cash & Bank 594.52 47.06 142.41 177.38 69.74 90.00 0.05 Other Current Assets 183.21 80.02 62.18 21.67 68.69 56.34 0.00 Short Term Loans & Adv. 85.24 130.76 53.49 63.83 59.60 56.34 0.00 Net Current Assets 1,214.67 642.33 501.65 517.88 273.31 -129.74 -2.81 Total Assets 3,505.60 2,693.42 2,610.15 2,377.14 2,083.82 1,648.73 0.05

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

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 814.92 421.07 301.44 315.41 312.56 175.71 0.00 PBT 707.72 588.27 561.56 485.44 425.04 157.68 -2.86 Adjustment 20.09 37.53 59.39 104.51 88.94 36.42 0.00 Changes in Working Capital 139.70 -60.19 -120.16 -93.30 -54.83 35.65 2.86 Cash after chg. in Working capital 867.51 565.61 500.79 496.65 459.15 229.75 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -52.59 -144.54 -199.35 -181.24 -146.59 -54.04 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -488.73 -1.67 -171.44 -33.05 -319.26 2.44 0.00 Net Fixed Assets -25.99 -90.37 -14.52 -12.97 109.33 -981.90 Net Investments -221.49 -9.60 -176.60 -48.71 -318.87 0.00 Others -241.25 98.30 19.68 28.63 -109.72 984.34 Cash from Financing Activity -96.17 -512.77 -186.15 -175.47 -17.48 -88.31 0.05 Net Cash Inflow / Outflow 230.02 -93.37 -56.15 106.89 -24.18 89.84 0.05 Opening Cash & Equivalents 22.97 116.34 172.49 65.60 89.78 0.05 0.00 Closing Cash & Equivalent 252.99 22.97 116.34 172.49 65.60 90.00 0.05

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

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 27.98 21.15 15.59 11.20 7.77 3.65 -72.80 ROA 19.51% 18.66% 16.14% 14.52% 15.17% 12.76% -3740.00% ROE 39.23% 42.94% 47.94% 54.48% 79.15% 92.72% 0.00% ROCE 35.61% 35.28% 39.00% 42.19% 48.12% 44.33% 0.00% Fixed Asset Turnover 4.81 4.83 5.02 4.67 4.33 1.90 0.00 Receivable days 36.17 41.45 45.62 45.63 40.41 81.37 0.00 Inventory Days 37.71 33.01 26.71 25.63 21.96 41.02 0.00 Payable days 57.13 47.48 48.98 49.92 48.19 102.25 0.00 Cash Conversion Cycle 16.74 26.97 23.36 21.35 14.18 20.14 0.00 Total Debt/Equity 0.27 0.26 0.66 0.92 1.33 2.82 0.00 Interest Cover 17.49 15.46 10.42 8.62 7.49 5.45 0.00

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

Top Investors:

sbi-etf sensex next 50

aditya birla sun life trustee private limited a/c aditya birla sun life bal bhavishya yojna

hdfc life insurance company limited

hdfc trustee co ltd a/c hdfc retirement savings fund-hybrid-equity plan

amansa holdings private limited

dsp equity savings fund

uti-unit linked insurance plan

icici prudential life insurance company limited

mirae asset midcap fund

stichting depositary apg emerging markets equity p

Annual Reports:

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.

Feedback