Virat Crane Industries Ltd
Incorporated in 1995, Virate Crane Industries Ltd does procurement and processing of Milk and Milk Products[1]
- Market Cap ₹ 100 Cr.
- Current Price ₹ 49.0
- High / Low ₹ 74.9 / 25.6
- Stock P/E 15.4
- Book Value ₹ 28.2
- Dividend Yield 0.00 %
- ROCE 14.9 %
- ROE 15.2 %
- Face Value ₹ 10.0
Pros
Cons
- The company has delivered a poor sales growth of 7.00% over past five years.
- Company has a low return on equity of 12.8% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: FMCG Industry: Food - Processing - Indian
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
36 | 34 | 46 | 63 | 60 | 71 | 88 | 85 | 85 | 85 | 96 | 123 | 130 | |
34 | 31 | 43 | 54 | 52 | 68 | 77 | 75 | 76 | 76 | 88 | 114 | 121 | |
Operating Profit | 1 | 3 | 2 | 9 | 9 | 4 | 10 | 10 | 9 | 9 | 8 | 9 | 9 |
OPM % | 4% | 8% | 5% | 14% | 14% | 5% | 12% | 12% | 11% | 10% | 9% | 7% | 7% |
-0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | |
Interest | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | 1 | 2 | 2 | 8 | 9 | 4 | 10 | 10 | 8 | 8 | 8 | -2 | 9 |
Tax % | 18% | 36% | 34% | 33% | 34% | 36% | 35% | 29% | 26% | 26% | 26% | -121% | |
1 | 1 | 1 | 5 | 6 | 2 | 6 | 7 | 6 | 6 | 6 | -4 | 7 | |
EPS in Rs | 0.28 | 0.69 | 0.69 | 2.63 | 2.80 | 1.12 | 3.04 | 3.33 | 3.03 | 2.97 | 2.92 | -2.00 | 3.19 |
Dividend Payout % | 0% | 73% | 72% | 0% | 36% | 45% | 33% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 14% |
5 Years: | 7% |
3 Years: | 13% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 19% |
5 Years: | 7% |
3 Years: | 11% |
TTM: | 11% |
Stock Price CAGR | |
---|---|
10 Years: | 23% |
5 Years: | 13% |
3 Years: | 32% |
1 Year: | 78% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 14% |
3 Years: | 13% |
Last Year: | 15% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves | 1 | 2 | 3 | 7 | 9 | 10 | 14 | 19 | 26 | 32 | 38 | 34 | 37 |
0 | 1 | 1 | 0 | 0 | 1 | 4 | 3 | 3 | 3 | 3 | 7 | 6 | |
8 | 8 | 10 | 10 | 10 | 13 | 17 | 8 | 9 | 8 | 9 | 14 | 18 | |
Total Liabilities | 30 | 31 | 34 | 38 | 39 | 44 | 56 | 52 | 58 | 64 | 70 | 75 | 81 |
11 | 12 | 12 | 12 | 13 | 14 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 8 | 18 | 19 |
Investments | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 0 |
15 | 15 | 18 | 22 | 22 | 25 | 33 | 29 | 36 | 40 | 41 | 38 | 43 | |
Total Assets | 30 | 31 | 34 | 38 | 39 | 44 | 56 | 52 | 58 | 64 | 70 | 75 | 81 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 1 | 3 | 3 | 7 | 4 | 4 | 1 | 1 | 7 | 4 | 8 | |
-0 | -2 | -1 | -0 | -1 | -2 | -5 | -0 | -0 | -2 | -6 | -11 | |
-1 | 1 | -3 | -2 | -5 | -2 | 2 | -1 | -0 | -6 | 0 | 3 | |
Net Cash Flow | 1 | -0 | -0 | 1 | 0 | 0 | 1 | -0 | 1 | -1 | -2 | -0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 7 | 5 | 7 | 6 | 5 | 7 | 17 | 18 | 21 | 29 | 34 | 25 |
Inventory Days | 15 | 35 | 28 | 31 | 25 | 33 | 62 | 52 | 91 | 70 | 70 | 74 |
Days Payable | 31 | 27 | 36 | 17 | 25 | 46 | 55 | 31 | 37 | 36 | 36 | 51 |
Cash Conversion Cycle | -9 | 13 | -1 | 21 | 5 | -6 | 24 | 40 | 75 | 63 | 68 | 49 |
Working Capital Days | 56 | 12 | 11 | 21 | 15 | 7 | 16 | 40 | 62 | 59 | 58 | 46 |
ROCE % | 7% | 13% | 11% | 33% | 31% | 13% | 30% | 25% | 19% | 16% | 14% | 15% |
Documents
Announcements
- Submission Of Un Audited Financial Results For The Quarter And Nine Months Period Ended On 31-12-2023 For The F.Y 2023-24 12 Feb
- Board Meeting Outcome for Out Come Of Board Meeting (Considers And Approved The Unaudited Financial Results For The Quarter And Nine Months Period Ended On 31-12-2023 For The F.Y 2023-24) 12 Feb
- Board Meeting Intimation for Considering And Approving The Un-Audited Financial Results Of The Company For The Third Quarter Period Ended On 31.12.2023 For The Financial Year 2023-24. 1 Feb
- Closure of Trading Window 1 Feb
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
15 Jan - Certificate under Reg.74(5) of SEBI (DP) reg 2018 for the 3rd quarter ended on 31-12-2023 for the F.y 2023-24
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1][2]
Company is a part of Crane Group. It processes milk and manufactures & sells dairy products viz. ghee, curd, paneer, milk, butter milk, etc. in Andhra Pradesh, Odisha and Karnataka