Crest Ventures Ltd
Incorporated in 1982, Crest Ventures Ltd is in the business of real estate and related services, financial services and investment and credit[1]
- Market Cap ₹ 1,110 Cr.
- Current Price ₹ 389
- High / Low ₹ 622 / 305
- Stock P/E 12.3
- Book Value ₹ 420
- Dividend Yield 0.26 %
- ROCE 9.78 %
- ROE 7.84 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.93 times its book value
- Company is expected to give good quarter
Cons
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
170 | 177 | 49 | 48 | 96 | 52 | 67 | 55 | 57 | 651 | 184 | 204 | |
157 | 169 | 29 | 33 | 30 | 32 | 40 | 50 | 60 | 70 | 74 | 67 | |
Operating Profit | 13 | 8 | 19 | 15 | 66 | 21 | 27 | 5 | -3 | 580 | 109 | 137 |
OPM % | 7% | 5% | 39% | 31% | 68% | 39% | 41% | 9% | -5% | 89% | 60% | 67% |
4 | 1 | 0 | 1 | 0 | 40 | 36 | 16 | 36 | 8 | 1 | 0 | |
Interest | 11 | 7 | 9 | 9 | 8 | 8 | 10 | 11 | 14 | 11 | 24 | 21 |
Depreciation | 3 | 3 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 4 | 5 | 4 |
Profit before tax | 3 | -1 | 10 | 6 | 57 | 49 | 50 | 7 | 15 | 573 | 83 | 112 |
Tax % | 374% | 778% | -14% | 15% | 11% | 7% | 10% | 60% | 20% | 31% | 25% | 19% |
11 | 23 | 37 | 39 | 95 | 45 | 45 | 3 | 12 | 396 | 62 | 90 | |
EPS in Rs | 3.89 | 8.56 | 14.25 | 14.62 | 36.08 | 16.82 | 15.92 | 1.05 | 4.25 | 139.14 | 21.14 | 31.69 |
Dividend Payout % | 9% | 4% | 2% | 3% | 1% | 3% | 3% | 48% | 12% | 1% | 5% | 3% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | 25% |
3 Years: | 53% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 15% |
3 Years: | 95% |
TTM: | 50% |
Stock Price CAGR | |
---|---|
10 Years: | 27% |
5 Years: | 42% |
3 Years: | 31% |
1 Year: | 2% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 14% |
3 Years: | 18% |
Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 17 | 17 | 17 | 26 | 26 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves | 179 | 200 | 236 | 308 | 400 | 501 | 543 | 550 | 562 | 950 | 1,076 | 1,167 |
72 | 43 | 65 | 59 | 65 | 64 | 96 | 119 | 250 | 175 | 205 | 166 | |
179 | 51 | 40 | 28 | 29 | 17 | 15 | 14 | 14 | 30 | 61 | 60 | |
Total Liabilities | 448 | 311 | 357 | 420 | 520 | 610 | 683 | 711 | 855 | 1,183 | 1,370 | 1,421 |
10 | 2 | 1 | 41 | 41 | 41 | 41 | 38 | 49 | 66 | 67 | 67 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 152 | 178 | 191 | 222 | 313 | 369 | 398 | 441 | 493 | 286 | 316 | 290 |
286 | 131 | 165 | 157 | 166 | 200 | 244 | 232 | 314 | 831 | 987 | 1,064 | |
Total Assets | 448 | 311 | 357 | 420 | 520 | 610 | 683 | 711 | 855 | 1,183 | 1,370 | 1,421 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | -12 | -17 | -8 | -12 | -43 | -47 | -2 | -104 | -680 | -7 | -15 | |
-12 | 38 | 13 | -27 | 5 | -5 | 14 | -9 | -22 | 782 | 48 | 29 | |
6 | -38 | 7 | 36 | 5 | 50 | 30 | 19 | 124 | -82 | 26 | -52 | |
Net Cash Flow | -3 | -12 | 3 | 1 | -2 | 2 | -2 | 8 | -2 | 20 | 66 | -39 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 61 | 10 | 28 | 37 | 21 | 28 | 26 | 26 | 29 | 4 | 8 | 19 |
Inventory Days | 436 | 174 | 7,170 | 1,158 | 1,390 | |||||||
Days Payable | 91 | 7 | 198 | 332 | 63 | |||||||
Cash Conversion Cycle | 406 | 177 | 7,000 | 863 | 21 | 28 | 26 | 26 | 29 | 4 | 1,335 | 19 |
Working Capital Days | 157 | 67 | 663 | 337 | 109 | 68 | 55 | 170 | 770 | 189 | 584 | 631 |
ROCE % | 5% | 2% | 6% | 4% | 14% | 10% | 10% | 3% | 4% | 59% | 9% | 10% |
Documents
Announcements
-
Closure of Trading Window
27 Jun - Trading window closed from July 1, 2025, till 48 hours post Q1 financial results declaration.
-
Change In Status Of Crest Residency Private Limited From Wholly Owned Subsidiary To Subsidiary Of Crest Ventures Limited
26 Jun - CRPL shareholding changes; CVL's stake reduced from 100% to 76%, CRPL now a subsidiary, not wholly owned.
-
Announcement Under Regulation 30 (LODR)- Update On Analyst/ Investor Meeting
25 Jun - Disclosure of routine investor meeting with no unpublished price sensitive information shared.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
20 Jun - Scheduled investor meeting on June 25, 2025, at company office; no unpublished info to be discussed.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 19 Jun
Annual reports
-
Financial Year 2024
from bse
-
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 nse
-
Financial Year 2011
from bse
Business Overview:[1][2]
CVL is a Systematically Important Non Deposit Taking Non-Banking Finance Company, and is classified as an Investment and Credit Company. It provides loans and invests mainly in real estate projects and financial services sector. Company also has certain real estate projects on its balance sheet under own book and has demonstrated exits from such projects on completion. Company has invested in the sectors such as real estate and financial services either through special purpose vehicles or through joint venture partnerships