Craftsman Automation Ltd

Craftsman Auto Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Craftsman Automation Ltd

₹ 3,106 3.17%
29 Mar - close price
craftsmanautomation.com BSE: 543276 NSE : CRAFTSMAN
About

Craftsman Automation started the journey in the year 1986 as a small scale industry in the southern Indian city of Coimbatore, has grown to become a leader in precision manufacturing in diverse fields.
The co. manufactures several components and sub-assemblies on a supply and job-work basis according to client specifications in the automotive, industrial, and engineering segments. Headquartered in Coimbatore with 12 plants including 10 satellite units across India. [1]
[2]

Key Points

IPO Details
The Company had come up with an IPO of 55.28 Lakh equity shares at a price of Rs 1490, aggregating to 824 cr. The IPO proceeds and cash accruals, were used to reduce debt of over Rs. 300 crore in FY21.[1][2]

Website BSE NSE
  • Market Cap ₹ 6,554 Cr.
  • Current Price ₹ 3,106
  • High / Low ₹ 3,711 / 2,024
  • Stock P/E 30.0
  • Book Value ₹ 591
  • Dividend Yield 0.12 %
  • ROCE 17.8 %
  • ROE 15.0 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 5.26 times its book value
  • Company has a low return on equity of 11.3% 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: Auto Ancillaries Industry: Auto Ancillaries

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
333 159 367 485 535 432 569 552 654 676 771 748
248 116 266 345 385 326 426 425 501 512 601 589
Operating Profit 86 44 100 140 150 106 143 127 154 163 170 158
OPM % 26% 27% 27% 29% 28% 25% 25% 23% 24% 24% 22% 21%
3 1 5 4 3 1 1 2 5 1 2 5
Interest 35 30 21 26 30 22 18 20 24 25 23 30
Depreciation 48 39 48 55 50 49 50 52 54 53 55 54
Profit before tax 6 -25 36 63 73 35 76 57 81 86 94 79
Tax % 56% 33% 32% 34% 36% 35% 35% 35% 36% 35% 35% 35%
Net Profit 3 -17 25 42 47 23 49 37 51 56 61 51
EPS in Rs 1.26 -8.46 12.41 20.87 22.16 10.81 23.39 17.43 24.32 26.31 28.69 24.25
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
334 600 571 588 775 885 1,093 1,471 1,810 1,483 1,546 2,206 2,849
298 442 414 434 579 661 870 1,196 1,395 1,088 1,112 1,677 2,204
Operating Profit 35 158 157 154 195 225 223 275 414 395 434 529 645
OPM % 11% 26% 28% 26% 25% 25% 20% 19% 23% 27% 28% 24% 23%
0 1 2 9 1 6 11 15 13 3 13 9 13
Interest 0 50 51 53 62 76 90 109 131 149 107 84 102
Depreciation 0 39 49 58 83 102 112 136 158 196 192 206 216
Profit before tax 35 71 59 51 51 52 32 45 138 54 148 248 340
Tax % 30% 30% 29% 17% -2% 25% -133% 29% 32% 32% 34% 35%
Net Profit 25 50 42 43 53 39 75 32 94 37 97 160 219
EPS in Rs 520.69 1,050.50 734.39 739.61 913.55 676.99 1,311.36 319.35 46.81 18.21 45.80 75.94 103.57
Dividend Payout % 2% 1% 1% 1% 1% 2% 1% 16% 5% 0% 0% 5%
Compounded Sales Growth
10 Years: 14%
5 Years: 15%
3 Years: 7%
TTM: 37%
Compounded Profit Growth
10 Years: 12%
5 Years: 16%
3 Years: 19%
TTM: 40%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 42%
Return on Equity
10 Years: 11%
5 Years: 11%
3 Years: 11%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
5 5 6 6 6 6 6 10 10 10 11 11 11
Reserves 141 190 330 372 423 512 584 607 691 722 968 1,132 1,238
274 493 510 551 582 521 777 847 985 1,041 806 800 811
171 255 180 259 312 455 465 499 563 548 577 742 803
Total Liabilities 590 942 1,026 1,187 1,323 1,494 1,832 1,963 2,249 2,320 2,362 2,684 2,862
331 522 621 724 785 990 1,228 1,259 1,491 1,546 1,511 1,544 1,585
CWIP 8 56 12 13 54 40 11 24 91 89 32 42 67
Investments 4 4 4 4 4 12 11 11 9 26 28 28 28
248 361 390 447 480 453 583 668 659 660 791 1,070 1,183
Total Assets 590 942 1,026 1,187 1,323 1,494 1,832 1,963 2,249 2,320 2,362 2,684 2,862

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
306 356 322
-138 -92 -206
-128 -296 -120
Net Cash Flow 40 -32 -4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 64 62 67 87 68 57 59 51 43 48 56 49
Inventory Days 323 290 226 209 186 162 197 220 220
Days Payable 300 270 266 289 232 172 177 195 165
Cash Conversion Cycle 64 62 67 109 88 17 -21 5 33 67 81 104
Working Capital Days 105 44 114 78 52 11 20 20 10 35 51 59
ROCE % 10% 22% 14% 12% 12% 13% 10% 11% 17% 12% 14% 18%

Shareholding Pattern

Numbers in percentages

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
59.76 59.76 59.76 59.76 59.76 59.48 58.77 58.77
3.83 3.71 3.73 3.70 3.55 3.91 4.26 9.33
12.52 14.10 14.35 14.50 14.82 15.41 16.34 15.84
23.89 22.43 22.16 22.03 21.87 21.19 20.60 16.04

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls