Nifty

:

15886.25

Sensex

:

52815.71

74.40 (0.47%)
264.18 (0.50%)

Login

Nifty
Sensex

:
:

15886.25
52815.71

74.40 (0.47%)
264.18 (0.50%)

Crompton Greaves Consumer Electricals Ltd.

Consumer Durables - Domestic Appliances

Rating :

63/99

BSE: 539876 | NSE: CROMPTON

Watchlist

NSE BSE

421.35

14-Jun-2021

Open
High
Low
Previous Close

429.00
429.00
418.00
430.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1609266
6775.59
456.00
220.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

26,428.32
42.86
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

26,729.92
N/A
13.68

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

-
36.01
36.88

P:BV (Average)

8 Years
5 Years
3 Years

-
10.93
12.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
24.21
28.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 1,515.26 1,018.05 48.84% 1,323.13 1,071.29 23.51% 1,198.39 1,075.79 11.40% 713.17 1,346.84 -47.05%
Expenses 1,290.43 879.62 46.70% 1,127.95 934.43 20.71% 1,012.53 946.28 7.00% 614.35 1,154.78 -46.80%
EBITDA 224.83 138.43 62.41% 195.18 136.86 42.61% 185.86 129.51 43.51% 98.82 192.06 -48.55%
EBIDTM 14.84% 13.60% 14.75% 12.78% 15.51% 12.04% 13.86% 14.26%
Other Income 20.34 11.92 70.64% 19.87 17.39 14.26% 16.66 12.24 36.11% 18.76 17.32 8.31%
Interest 10.44 8.25 26.55% 10.56 8.72 21.10% 11.13 8.71 27.78% 10.78 14.99 -28.09%
Depreciation 7.16 8.20 -12.68% 6.88 6.42 7.17% 7.66 6.39 19.87% 7.99 5.78 38.24%
PBT 227.57 133.90 69.96% 197.61 139.11 42.05% 183.73 126.65 45.07% 98.81 188.61 -47.61%
Tax -18.95 34.09 - 50.18 -21.91 - 46.65 15.38 203.32% 25.10 66.01 -61.98%
PAT 246.52 99.81 146.99% 147.43 161.02 -8.44% 137.08 111.27 23.20% 73.71 122.60 -39.88%
PATM 16.27% 9.80% 11.14% 15.03% 11.44% 10.34% 10.34% 9.10%
EPS 3.93 1.59 147.17% 2.35 2.57 -8.56% 2.18 1.77 23.16% 1.17 1.95 -40.00%

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 1,522.05 1,026.34 48.30% 1,348.17 1,071.29 25.85% 1,213.19 1,075.79 12.77% 720.10 1,346.84 -46.53%
Expenses 1,294.07 885.13 46.20% 1,148.12 934.61 22.84% 1,021.94 946.50 7.97% 618.90 1,154.92 -46.41%
EBITDA 227.98 141.21 61.45% 200.05 136.68 46.36% 191.25 129.29 47.92% 101.20 191.92 -47.27%
EBIDTM 14.98% 13.76% 14.84% 12.76% 15.76% 12.02% 14.05% 14.25%
Other Income 20.60 11.96 72.24% 19.89 17.54 13.40% 16.68 12.25 36.16% 18.58 17.30 7.40%
Interest 10.44 8.25 26.55% 10.56 8.72 21.10% 11.13 8.71 27.78% 10.78 14.99 -28.09%
Depreciation 7.16 8.20 -12.68% 6.88 6.42 7.17% 7.66 6.39 19.87% 7.99 5.78 38.24%
PBT 230.98 136.72 68.94% 202.50 139.08 45.60% 189.14 126.44 49.59% 101.01 188.45 -46.40%
Tax -18.10 34.62 - 51.41 -21.89 - 47.46 15.56 205.01% 26.21 66.01 -60.29%
PAT 249.08 102.10 143.96% 151.09 160.97 -6.14% 141.68 110.88 27.78% 74.80 122.44 -38.91%
PATM 16.36% 9.95% 11.21% 15.03% 11.68% 10.31% 10.39% 9.09%
EPS 3.97 1.63 143.56% 2.41 2.57 -6.23% 2.26 1.77 27.68% 1.19 1.95 -38.97%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 4,749.95 4,511.97 4,478.91 4,079.66 3,900.89 1,811.68 0.00 Net Sales Growth 5.27% 0.74% 9.79% 4.58% 115.32% 0 Cost Of Goods Sold 3,230.44 3,008.76 3,025.17 2,733.84 2,674.70 1,244.82 0.00 Gross Profit 1,519.51 1,503.21 1,453.74 1,345.82 1,226.19 566.86 0.00 GP Margin 31.99% 33.32% 32.46% 32.99% 31.43% 31.29% 0 Total Expenditure 4,045.26 3,915.11 3,893.12 3,548.62 3,416.25 1,602.20 2.86 Power & Fuel Cost - 5.61 6.15 6.81 8.63 5.37 0.00 % Of Sales - 0.12% 0.14% 0.17% 0.22% 0.30% 0 Employee Cost - 310.95 291.88 282.65 232.20 100.49 0.00 % Of Sales - 6.89% 6.52% 6.93% 5.95% 5.55% 0 Manufacturing Exp. - 185.24 198.25 142.45 126.81 73.00 0.00 % Of Sales - 4.11% 4.43% 3.49% 3.25% 4.03% 0 General & Admin Exp. - 89.56 92.97 94.15 112.77 41.51 2.05 % Of Sales - 1.98% 2.08% 2.31% 2.89% 2.29% 0 Selling & Distn. Exp. - 230.26 220.52 242.87 227.80 109.38 0.00 % Of Sales - 5.10% 4.92% 5.95% 5.84% 6.04% 0 Miscellaneous Exp. - 84.73 58.18 45.85 33.34 27.63 0.81 % Of Sales - 1.88% 1.30% 1.12% 0.85% 1.53% 0 EBITDA 704.69 596.86 585.79 531.04 484.64 209.48 -2.86 EBITDA Margin 14.84% 13.23% 13.08% 13.02% 12.42% 11.56% 0 Other Income 75.63 58.87 48.26 30.75 19.49 3.85 0.00 Interest 42.91 40.67 59.60 63.74 65.53 35.45 0.00 Depreciation 29.69 26.79 12.89 12.61 11.04 6.27 0.00 PBT 707.72 588.27 561.56 485.44 427.56 171.61 -2.86 Tax 102.98 93.57 159.04 161.65 141.87 52.49 -0.99 Tax Rate 14.55% 15.91% 28.32% 33.30% 33.38% 33.29% 34.62% PAT 604.74 494.70 402.52 323.79 283.17 105.19 -1.87 PAT before Minority Interest 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 PAT Margin 12.73% 10.96% 8.99% 7.94% 7.26% 5.81% 0 PAT Growth 22.24% 22.90% 24.32% 14.34% 169.20% - EPS 9.63 7.88 6.41 5.16 4.51 1.68 -0.03

Description TTM Mar 20 Mar 19 Mar 18
Net Sales 4,803.51 4,520.26 4,478.91 4,079.66 Net Sales Growth 6.27% 0.92% 9.79% Cost Of Goods Sold 3,267.24 3,070.33 3,091.82 2,799.55 Gross Profit 1,536.27 1,449.93 1,387.09 1,280.11 GP Margin 31.98% 32.08% 30.97% 31.38% Total Expenditure 4,083.03 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. - 128.98 131.60 76.74 % Of Sales - 2.85% 2.94% 1.88% General & Admin Exp. - 90.32 94.20 94.15 % Of Sales - 2.00% 2.10% 2.31% Selling & Distn. Exp. - 230.26 220.52 242.87 % Of Sales - 5.09% 4.92% 5.95% Miscellaneous Exp. - 84.71 58.42 45.85 % Of Sales - 1.87% 1.30% 1.12% EBITDA 720.48 599.10 584.32 531.04 EBITDA Margin 15.00% 13.25% 13.05% 13.02% Other Income 75.75 59.05 48.01 30.75 Interest 42.91 40.67 59.60 63.74 Depreciation 29.69 26.79 12.89 12.61 PBT 723.63 590.69 559.84 485.44 Tax 106.98 94.30 158.45 161.65 Tax Rate 14.78% 15.96% 28.30% 33.30% PAT 616.65 496.39 401.39 323.79 PAT before Minority Interest 616.65 496.39 401.39 323.79 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 12.84% 10.98% 8.96% 7.94% PAT Growth 24.23% 23.67% 23.97% EPS 9.82 7.91 6.39 5.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,467.80 1,098.48 789.50 517.75 228.72 -1.82 Share Capital 125.46 125.40 125.36 125.35 125.35 0.05 Total Reserves 1,201.10 852.25 576.41 361.46 103.37 -1.87 Non-Current Liabilities 148.21 306.90 618.18 635.91 517.44 -0.99 Secured Loans 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 Long Term Provisions 19.11 17.29 17.48 17.55 14.47 0.00 Current Liabilities 1,077.41 1,204.77 969.46 930.16 902.57 2.86 Trade Payables 637.23 664.17 768.23 712.78 664.10 0.00 Other Current Liabilities 275.41 388.79 93.53 130.22 200.44 2.86 Short Term Borrowings 0.00 0.00 0.00 0.00 10.00 0.00 Short Term Provisions 164.77 151.81 107.70 87.16 28.03 0.00 Total Liabilities 2,693.42 2,610.15 2,377.14 2,083.82 1,648.73 0.05 Net Block 908.97 863.15 861.58 861.51 858.01 0.00 Gross Block 970.53 899.08 884.93 872.52 981.83 0.00 Accumulated Depreciation 61.56 35.93 23.35 11.01 123.82 0.00 Non Current Assets 973.68 903.73 889.80 880.35 875.90 0.00 Capital Work in Progress 19.90 0.98 0.61 0.05 0.07 0.00 Non Current Investment 14.20 14.20 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 15.05 7.67 6.11 5.77 17.82 0.00 Other Non Current Assets 15.56 17.73 21.50 13.02 0.00 0.00 Current Assets 1,719.74 1,706.42 1,487.34 1,203.47 772.83 0.05 Current Investments 539.58 529.98 367.58 318.87 0.00 0.00 Inventories 463.61 352.38 303.24 273.35 209.98 0.00 Sundry Debtors 458.71 565.98 553.64 472.82 416.51 0.00 Cash & Bank 47.06 142.41 177.38 69.74 90.00 0.05 Other Current Assets 210.78 62.18 21.67 9.09 56.34 0.00 Short Term Loans & Adv. 131.72 53.49 63.83 59.60 56.34 0.00 Net Current Assets 642.33 501.65 517.88 273.31 -129.74 -2.81 Total Assets 2,693.42 2,610.15 2,377.14 2,083.82 1,648.73 0.05

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 62.18 21.67 Short Term Loans & Adv. 138.15 55.07 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

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 421.07 301.44 315.41 312.56 175.71 0.00 PBT 588.27 561.56 485.44 425.04 157.68 -2.86 Adjustment 37.53 59.39 104.51 88.94 36.42 0.00 Changes in Working Capital -60.19 -120.16 -93.30 -54.83 35.65 2.86 Cash after chg. in Working capital 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 Tax Paid -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 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.67 -171.44 -33.05 -319.26 2.44 0.00 Net Fixed Assets -90.37 -14.52 -12.97 109.33 -981.90 Net Investments -9.60 -176.60 -48.71 -318.87 0.00 Others 98.30 19.68 28.63 -109.72 984.34 Cash from Financing Activity -512.77 -186.15 -175.47 -17.48 -88.31 0.05 Net Cash Inflow / Outflow -93.37 -56.15 106.89 -24.18 89.84 0.05 Opening Cash & Equivalents 116.34 172.49 65.60 89.78 0.05 0.00 Closing Cash & Equivalent 22.97 116.34 172.49 65.60 90.00 0.05

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

Right to Left

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

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

Top Investors:

qualified institutional buyer

sbi-etf sensex next 50

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

hdfc trustee company limited - hdfc tax saverfund

amansa holdings private limited

hdfc life insurance company limited

uti-mid cap fund

dsp dynamic asset allocation fund

icici prudential life insurance company limited

stichting depositary apg emerging markets equity p

Annual Reports:

News Update:

Crompton Greaves Consumer Electricals reports 2- fold jump in Q4 consolidated net profit
24th May 2021, 11:15 AM

Total income of the company increased by 48.57% at Rs 1,542.65 crore for Q4FY21
Read More
Crompton Greaves to witness annual growth of 10-15% in FY21
22nd Mar 2021, 09:19 AM

This summer will prove that the company continued to be number one choice of customers
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