Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Consumer Durables - Domestic Appliances

Rating :
52/99

BSE: 539876 | NSE: CROMPTON

409.70
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  408.40
  •  415.75
  •  407.05
  •  408.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3302341
  •  13622.85
  •  441.95
  •  261.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,755.70
  • 63.09
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,093.90
  • 0.70%
  • 9.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.73%
  • 12.87%
  • FII
  • DII
  • Others
  • 32.18%
  • 50.00%
  • 3.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.10
  • 10.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.56
  • -1.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.39
  • -8.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.76
  • 40.08
  • 41.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 10.74
  • 9.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.58
  • 27.83
  • 27.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,961.00
1,790.96
9.49%
1,692.69
1,516.21
11.64%
1,782.27
1,699.50
4.87%
1,876.85
1,862.94
0.75%
Expenses
1,757.40
1,579.52
11.26%
1,542.89
1,363.82
13.13%
1,607.75
1,506.39
6.73%
1,691.08
1,643.02
2.93%
EBITDA
203.60
211.44
-3.71%
149.80
152.39
-1.70%
174.52
193.11
-9.63%
185.77
219.92
-15.53%
EBIDTM
10.38%
11.81%
8.85%
10.05%
9.79%
11.36%
9.90%
11.80%
Other Income
16.04
16.77
-4.35%
16.67
21.30
-21.74%
14.88
18.30
-18.69%
19.80
10.41
90.20%
Interest
15.56
27.38
-43.17%
21.53
29.42
-26.82%
21.53
29.87
-27.92%
20.57
22.51
-8.62%
Depreciation
35.04
30.40
15.26%
32.48
29.68
9.43%
32.12
28.28
13.58%
29.18
27.56
5.88%
PBT
169.04
170.43
-0.82%
112.46
114.59
-1.86%
135.75
153.26
-11.43%
155.82
173.87
-10.38%
Tax
35.61
38.88
-8.41%
27.01
26.40
2.31%
34.88
22.55
54.68%
33.79
47.92
-29.49%
PAT
133.43
131.55
1.43%
85.45
88.19
-3.11%
100.87
130.71
-22.83%
122.03
125.95
-3.11%
PATM
6.80%
7.35%
5.05%
5.82%
5.66%
7.69%
6.50%
6.76%
EPS
2.15
2.06
4.37%
1.34
1.34
0.00%
1.52
1.98
-23.23%
1.85
1.91
-3.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
-
7,312.81
6,869.61
5,394.11
4,803.51
4,520.26
4,478.91
4,079.66
Net Sales Growth
-
6.45%
27.35%
12.30%
6.27%
0.92%
9.79%
 
Cost Of Goods Sold
-
4,954.60
4,638.05
3,654.88
3,212.75
3,070.33
3,091.82
2,799.55
Gross Profit
-
2,358.21
2,231.56
1,739.23
1,590.76
1,449.93
1,387.09
1,280.11
GP Margin
-
32.25%
32.48%
32.24%
33.12%
32.08%
30.97%
31.38%
Total Expenditure
-
6,599.12
6,099.14
4,624.66
4,085.02
3,921.16
3,894.59
3,548.62
Power & Fuel Cost
-
19.57
19.25
5.73
4.56
5.61
6.15
6.81
% Of Sales
-
0.27%
0.28%
0.11%
0.09%
0.12%
0.14%
0.17%
Employee Cost
-
589.87
540.80
362.39
336.58
310.95
291.88
282.65
% Of Sales
-
8.07%
7.87%
6.72%
7.01%
6.88%
6.52%
6.93%
Manufacturing Exp.
-
166.44
141.17
134.66
131.17
77.71
131.60
76.74
% Of Sales
-
2.28%
2.05%
2.50%
2.73%
1.72%
2.94%
1.88%
General & Admin Exp.
-
122.73
133.86
102.92
80.87
90.32
94.20
94.15
% Of Sales
-
1.68%
1.95%
1.91%
1.68%
2.00%
2.10%
2.31%
Selling & Distn. Exp.
-
622.00
506.04
291.45
261.43
281.53
220.52
242.87
% Of Sales
-
8.51%
7.37%
5.40%
5.44%
6.23%
4.92%
5.95%
Miscellaneous Exp.
-
123.91
119.97
72.63
57.66
84.71
58.42
45.85
% Of Sales
-
1.69%
1.75%
1.35%
1.20%
1.87%
1.30%
1.12%
EBITDA
-
713.69
770.47
769.45
718.49
599.10
584.32
531.04
EBITDA Margin
-
9.76%
11.22%
14.26%
14.96%
13.25%
13.05%
13.02%
Other Income
-
67.39
66.78
72.65
77.74
59.05
48.01
30.75
Interest
-
79.19
109.18
35.31
42.91
40.67
59.60
63.74
Depreciation
-
128.82
115.92
42.28
29.69
26.79
12.89
12.61
PBT
-
573.07
612.15
764.51
723.63
590.69
559.84
485.44
Tax
-
131.29
135.75
173.16
106.98
94.30
158.45
161.65
Tax Rate
-
22.91%
22.18%
23.04%
14.78%
15.96%
28.30%
33.30%
PAT
-
439.92
463.21
578.38
616.65
496.39
401.39
323.79
PAT before Minority Interest
-
441.78
476.40
578.38
616.65
496.39
401.39
323.79
Minority Interest
-
-1.86
-13.19
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.02%
6.74%
10.72%
12.84%
10.98%
8.96%
7.94%
PAT Growth
-
-5.03%
-19.91%
-6.21%
24.23%
23.67%
23.97%
 
EPS
-
6.84
7.20
8.99
9.59
7.72
6.24
5.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
2,999.62
2,659.99
2,452.96
1,931.43
1,468.34
1,097.34
789.50
Share Capital
128.62
127.22
126.68
125.54
125.46
125.40
125.36
Total Reserves
2,795.18
2,392.36
2,187.65
1,643.36
1,201.64
851.11
576.41
Non-Current Liabilities
569.46
809.80
205.75
376.51
148.16
306.30
618.18
Secured Loans
298.97
597.18
4.56
298.78
179.72
349.26
648.55
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
193.73
131.23
109.55
112.40
19.11
17.29
17.48
Current Liabilities
2,063.27
1,736.93
3,007.43
1,230.94
1,084.65
1,205.76
969.46
Trade Payables
1,314.46
1,035.38
1,009.71
820.42
643.57
665.01
768.23
Other Current Liabilities
521.45
521.87
367.19
308.12
275.45
388.94
93.53
Short Term Borrowings
0.00
0.00
1,448.29
0.00
0.00
0.00
0.00
Short Term Provisions
227.36
179.68
182.24
102.40
165.63
151.81
107.70
Total Liabilities
6,081.70
5,654.43
6,448.59
3,538.88
2,701.15
2,609.40
2,377.14
Net Block
3,196.83
3,249.94
3,273.47
914.99
908.97
863.15
861.58
Gross Block
3,518.36
3,466.30
3,389.37
1,005.56
970.53
899.08
884.93
Accumulated Depreciation
321.53
216.36
115.90
90.57
61.56
35.93
23.35
Non Current Assets
3,376.90
3,396.14
3,405.17
959.36
959.48
889.53
889.80
Capital Work in Progress
58.48
26.51
13.00
10.86
19.90
0.98
0.61
Non Current Investment
0.00
0.35
0.34
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
73.03
75.95
82.35
33.51
15.05
7.67
6.11
Other Non Current Assets
48.56
43.39
36.01
0.00
15.56
17.73
21.50
Current Assets
2,703.80
2,258.29
3,043.42
2,579.52
1,741.67
1,719.87
1,487.34
Current Investments
689.10
547.83
623.83
769.73
540.82
541.21
367.58
Inventories
830.44
743.85
721.04
518.64
463.61
352.38
303.24
Sundry Debtors
720.89
670.56
593.60
460.81
463.46
565.98
553.64
Cash & Bank
260.77
109.48
915.19
603.95
48.12
143.05
177.38
Other Current Assets
202.60
97.43
69.33
108.15
225.66
117.25
85.50
Short Term Loans & Adv.
64.45
89.14
120.43
118.24
138.15
55.07
63.83
Net Current Assets
640.53
521.36
35.99
1,348.58
657.02
514.11
517.88
Total Assets
6,080.70
5,654.43
6,448.59
3,538.88
2,701.15
2,609.40
2,377.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
843.41
552.59
736.35
830.29
410.92
298.93
315.41
PBT
573.07
612.15
751.54
723.63
590.69
559.84
485.44
Adjustment
146.07
184.16
64.13
19.69
36.94
59.20
104.51
Changes in Working Capital
222.63
-103.86
100.50
144.47
-72.08
-120.76
-93.30
Cash after chg. in Working capital
941.77
692.45
916.17
887.79
555.55
498.28
496.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-98.36
-139.86
-179.82
-57.50
-144.63
-199.35
-181.24
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
-206.89
263.16
-1,735.85
-495.73
8.90
-168.29
-33.05
Net Fixed Assets
-70.36
-86.40
-205.97
-25.99
-90.37
-14.52
Net Investments
-97.37
-441.16
-1,242.55
-221.49
-9.60
-176.60
Others
-39.16
790.72
-287.33
-248.25
108.87
22.83
Cash from Financing Activity
-541.30
-910.53
907.34
-96.17
-512.77
-186.15
-175.47
Net Cash Inflow / Outflow
95.22
-94.78
-92.16
238.39
-92.95
-55.51
106.89
Opening Cash & Equivalents
76.84
171.62
262.42
24.03
116.98
172.49
65.60
Closing Cash & Equivalent
172.06
76.84
170.26
262.42
24.03
116.98
172.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
45.46
39.61
36.54
28.18
21.16
15.57
11.20
ROA
7.53%
7.87%
11.58%
19.76%
18.69%
16.10%
13.62%
ROE
16.23%
19.71%
28.33%
39.84%
43.10%
47.83%
46.14%
ROCE
18.17%
18.88%
24.32%
36.26%
35.42%
38.90%
38.19%
Fixed Asset Turnover
2.09
2.00
2.45
4.86
4.84
5.02
4.64
Receivable days
34.73
33.58
35.67
35.12
41.56
45.62
49.23
Inventory Days
39.29
38.92
41.94
37.32
32.94
26.71
26.96
Payable days
78.34
68.21
74.05
70.20
47.75
49.02
54.17
Cash Conversion Cycle
-4.33
4.29
3.56
2.24
26.76
23.32
22.02
Total Debt/Equity
0.20
0.37
0.69
0.27
0.26
0.66
0.92
Interest Cover
8.24
6.61
22.28
17.86
15.52
10.39
8.62

News Update:


  • Crompton Greaves Consumer Electricals launches new product ‘Castula’
    12th Jul 2024, 16:17 PM

    The said product has been launched on July 11, 2024

    Read More
  • Crompton Greaves Consumer Electricals launches new product ‘Attitube Pro’
    28th Jun 2024, 14:58 PM

    The product has been launched on June 28, 2024

    Read More
  • Crompton Greaves Consumer Electricals launches new product ‘GrandArt Hob’
    11th Jun 2024, 16:00 PM

    The said product has been launched on June 11, 2024

    Read More
  • Crompton Greaves Consumer Electricals launches new product ‘RIGEL’
    28th May 2024, 11:45 AM

    The said product has been launched on May 27, 2024

    Read More
  • Crompton Greaves Consumer Electricals reports marginal rise in Q4 consolidated net profit
    16th May 2024, 16:47 PM

    Total consolidated income of the company increased by 9.37% at Rs 1,977.04 crore for Q4FY24

    Read More
  • Crompt.Greaves Cons. - Quarterly Results
    16th May 2024, 15:37 PM

    Read More
  • Crompton Greaves secures top ranking in Dow Jones Sustainability Index for ESG performance
    14th May 2024, 10:38 AM

    This rating further underlines Crompton's dedication to sustainable practices and its position as a leader in the industry

    Read More
  • Crompton starts manufacturing, assembly operations of kitchen appliances in Vadodara facility
    8th May 2024, 11:58 AM

    The new assembly line boasts minimal changeover time, enabling seamless transitions and eliminating downtime

    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.