Craftsman Automation Ltd

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

Craftsman Automation Ltd

₹ 5,078 -0.75%
05 Dec 4:01 p.m.
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 ₹ 10,729 Cr.
  • Current Price ₹ 5,078
  • High / Low ₹ 5,419 / 2,699
  • Stock P/E 45.0
  • Book Value ₹ 694
  • Dividend Yield 0.22 %
  • ROCE 20.8 %
  • ROE 18.9 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has delivered good profit growth of 49.2% CAGR over last 5 years

Cons

  • Stock is trading at 7.26 times its book value

* 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

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
367 485 535 432 569 552 654 676 771 748 786 756 824
266 345 385 326 426 425 501 512 601 589 618 592 652
Operating Profit 100 140 150 106 143 127 154 163 170 158 168 163 173
OPM % 27% 29% 28% 25% 25% 23% 24% 24% 22% 21% 21% 22% 21%
5 4 3 1 1 2 5 1 2 5 4 3 5
Interest 21 26 30 22 18 20 24 25 23 30 39 36 37
Depreciation 48 55 50 49 50 52 54 53 55 54 53 58 57
Profit before tax 36 63 73 35 76 57 81 86 94 79 80 73 84
Tax % 32% 34% 36% 35% 35% 35% 36% 35% 35% 35% 12% 25% 26%
25 42 47 23 49 37 51 56 61 51 70 54 63
EPS in Rs 12.41 20.87 22.16 10.81 23.39 17.43 24.32 26.31 28.69 24.25 33.29 25.60 29.68
Raw PDF

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
600 571 588 775 885 1,093 1,471 1,810 1,483 1,546 2,206 2,980 3,113
442 414 434 579 661 870 1,196 1,395 1,088 1,112 1,681 2,321 2,452
Operating Profit 158 157 154 195 225 223 275 414 395 434 526 659 662
OPM % 26% 28% 26% 25% 25% 20% 19% 23% 27% 28% 24% 22% 21%
1 2 9 1 6 11 15 13 3 13 13 12 17
Interest 50 51 53 62 76 90 109 131 149 107 84 117 141
Depreciation 39 49 58 83 102 112 136 158 196 192 206 215 222
Profit before tax 71 59 51 51 52 32 45 138 54 148 248 339 316
Tax % 30% 29% 17% -2% 25% -133% 29% 32% 32% 34% 35% 30%
50 42 43 53 39 75 32 94 37 97 160 238 238
EPS in Rs 1,050.50 734.39 739.61 913.55 676.99 1,311.36 319.35 46.81 18.21 45.80 75.94 112.53 112.82
Dividend Payout % 1% 1% 1% 1% 2% 1% 16% 5% 0% 0% 5% 10%
Compounded Sales Growth
10 Years: 18%
5 Years: 15%
3 Years: 26%
TTM: 17%
Compounded Profit Growth
10 Years: 19%
5 Years: 49%
3 Years: 80%
TTM: 17%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 57%
Return on Equity
10 Years: 13%
5 Years: 14%
3 Years: 16%
Last Year: 19%

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 5 6 6 6 6 6 10 10 10 11 11 11 11
Reserves 190 330 372 423 512 584 607 691 722 968 1,132 1,361 1,455
493 510 551 582 521 777 847 985 1,041 806 800 1,078 1,309
255 180 259 312 455 465 499 563 548 577 742 880 959
Total Liabilities 942 1,026 1,187 1,323 1,494 1,832 1,963 2,249 2,320 2,362 2,684 3,329 3,734
522 621 724 785 990 1,228 1,259 1,491 1,546 1,511 1,544 1,626 1,788
CWIP 56 12 13 54 40 11 24 91 89 32 42 82 134
Investments 4 4 4 4 12 11 11 9 26 28 28 403 403
361 390 447 480 453 583 668 659 660 791 1,070 1,219 1,408
Total Assets 942 1,026 1,187 1,323 1,494 1,832 1,963 2,249 2,320 2,362 2,684 3,329 3,734

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
306 356 322 566
-138 -92 -206 -705
-128 -296 -120 131
Net Cash Flow 40 -32 -4 -8

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 62 67 87 68 57 59 51 43 48 56 49 45
Inventory Days 323 290 226 209 186 162 197 220 220 162
Days Payable 300 270 266 289 232 172 177 195 165 139
Cash Conversion Cycle 62 67 109 88 17 -21 5 33 67 81 104 68
Working Capital Days 44 114 78 52 11 20 20 10 35 51 59 42
ROCE % 22% 14% 12% 12% 13% 10% 11% 17% 12% 14% 18% 21%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
59.76% 59.76% 59.76% 59.76% 59.76% 59.48% 58.77% 58.77% 58.77% 54.99% 54.99%
3.83% 3.71% 3.73% 3.70% 3.55% 3.91% 4.26% 9.33% 8.79% 12.10% 12.68%
12.52% 14.10% 14.35% 14.50% 14.82% 15.41% 16.34% 15.84% 16.55% 17.20% 17.28%
23.89% 22.43% 22.16% 22.03% 21.87% 21.19% 20.60% 16.04% 15.87% 15.72% 15.04%
No. of Shareholders 1,35,58178,70667,64163,38860,14065,90369,76379,03276,21476,64179,176

* 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