CRISIL Ltd
CRISIL is India's foremost provider of ratings, data, research, analytics and solutions. A strong track record of growth, culture of innovation and global footprint sets us apart. It has delivered independent opinions, actionable insights, and efficient solutions to over 100,000 customers. Our businesses operate from India, the US, the UK, Argentina, Poland, China, Hong Kong and Singapore.
- Market Cap ₹ 14,150 Cr.
- Current Price ₹ 1,947
- High / Low ₹ 2,125 / 1,053
- Stock P/E 39.9
- Book Value ₹ 180
- Dividend Yield 1.70 %
- ROCE 38.0 %
- ROE 28.6 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 30.15%
- Company has been maintaining a healthy dividend payout of 60.70%
Cons
- Stock is trading at 10.79 times its book value
- The company has delivered a poor sales growth of 7.51% over past five years.
Peer comparison
Sector: Credit Rating Agencies Industry: Miscellaneous
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
420 | 436 | 425 | 467 | 416 | 416 | 436 | 464 | 428 | 472 | 485 | 597 | |
299 | 328 | 313 | 347 | 301 | 319 | 323 | 343 | 312 | 356 | 372 | 443 | |
Operating Profit | 121 | 108 | 112 | 120 | 114 | 97 | 113 | 122 | 116 | 116 | 113 | 154 |
OPM % | 29% | 25% | 26% | 26% | 28% | 23% | 26% | 26% | 27% | 25% | 23% | 26% |
Other Income | 8 | 17 | 29 | 29 | 7 | 12 | 44 | 20 | 30 | 12 | 37 | 15 |
Interest | 1 | 1 | -0 | 1 | 0 | 0 | 0 | 0 | 3 | 4 | 4 | 4 |
Depreciation | 10 | 10 | 10 | 12 | 9 | 10 | 9 | 9 | 26 | 31 | 33 | 31 |
Profit before tax | 118 | 114 | 130 | 137 | 112 | 99 | 148 | 132 | 117 | 93 | 114 | 134 |
Tax % | 30% | 33% | 31% | 17% | 32% | 33% | 29% | 28% | 25% | 29% | 21% | 18% |
Net Profit | 82 | 77 | 90 | 114 | 77 | 67 | 105 | 95 | 88 | 66 | 90 | 110 |
EPS in Rs | 11.46 | 10.74 | 12.49 | 15.77 | 10.62 | 9.25 | 14.54 | 13.18 | 12.16 | 9.15 | 12.44 | 15.16 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
537 | 628 | 807 | 978 | 1,111 | 1,253 | 1,380 | 1,548 | 1,658 | 1,748 | 1,732 | 1,982 | |
338 | 416 | 545 | 650 | 750 | 865 | 980 | 1,104 | 1,203 | 1,277 | 1,276 | 1,483 | |
Operating Profit | 199 | 212 | 262 | 328 | 361 | 388 | 400 | 443 | 455 | 471 | 456 | 499 |
OPM % | 37% | 34% | 33% | 34% | 32% | 31% | 29% | 29% | 27% | 27% | 26% | 25% |
Other Income | 23 | 73 | 43 | 20 | 103 | 24 | 43 | 50 | 25 | 73 | 73 | 95 |
Interest | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 2 | 0 | 14 |
Depreciation | 15 | 21 | 30 | 34 | 38 | 36 | 37 | 55 | 47 | 43 | 37 | 121 |
Profit before tax | 207 | 264 | 275 | 314 | 425 | 376 | 406 | 438 | 434 | 500 | 492 | 458 |
Tax % | 22% | 22% | 25% | 30% | 30% | 29% | 30% | 33% | 30% | 27% | 30% | 23% |
Net Profit | 161 | 205 | 206 | 220 | 298 | 268 | 285 | 294 | 304 | 363 | 344 | 355 |
EPS in Rs | 22.24 | 28.94 | 29.07 | 31.38 | 42.16 | 37.62 | 40.04 | 41.26 | 42.46 | 50.35 | 47.57 | 48.87 |
Dividend Payout % | 45% | 69% | 37% | 51% | 45% | 53% | 57% | 65% | 66% | 60% | 67% | 55% |
Compounded Sales Growth | |
---|---|
10 Years: | 12% |
5 Years: | 8% |
3 Years: | 6% |
TTM: | 14% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | 5% |
3 Years: | 6% |
TTM: | 5% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 2% |
3 Years: | 0% |
1 Year: | 28% |
Return on Equity | |
---|---|
10 Years: | 33% |
5 Years: | 30% |
3 Years: | 30% |
Last Year: | 29% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | |
Reserves | 427 | 387 | 411 | 522 | 667 | 841 | 849 | 978 | 1,041 | 1,129 | 1,165 | 1,305 |
Borrowings | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3 | 3 | -0 |
200 | 214 | 285 | 454 | 470 | 416 | 475 | 400 | 446 | 495 | 514 | 895 | |
Total Liabilities | 634 | 608 | 703 | 983 | 1,145 | 1,265 | 1,331 | 1,385 | 1,495 | 1,634 | 1,689 | 2,207 |
120 | 225 | 226 | 467 | 449 | 432 | 413 | 309 | 293 | 350 | 349 | 776 | |
CWIP | 64 | 0 | 1 | -0 | -0 | -0 | 3 | 4 | 13 | 7 | 12 | -0 |
Investments | 118 | 26 | 16 | 115 | 244 | 375 | 383 | 465 | 525 | 477 | 453 | 476 |
333 | 357 | 460 | 401 | 451 | 458 | 532 | 607 | 663 | 800 | 875 | 955 | |
Total Assets | 634 | 608 | 703 | 983 | 1,145 | 1,265 | 1,331 | 1,385 | 1,495 | 1,634 | 1,689 | 2,207 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
174 | 146 | 260 | 223 | 254 | 265 | 270 | 279 | 291 | 379 | 446 | 500 | |
-34 | 70 | -59 | -68 | -157 | -185 | 2 | -19 | -179 | -64 | -77 | -323 | |
-93 | -248 | -167 | -111 | -82 | -112 | -262 | -227 | -187 | -203 | -229 | -265 | |
Net Cash Flow | 47 | -31 | 34 | 44 | 15 | -31 | 10 | 33 | -75 | 111 | 140 | -87 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Dec 2009 | Dec 2010 | Dec 2011 | Dec 2012 | Dec 2013 | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 50% | 50% | 66% | 66% | 60% | 48% | 45% | 45% | 41% | 45% | 42% | 38% |
Debtor Days | 63 | 63 | 42 | 44 | 39 | 41 | 52 | 49 | 57 | 59 | 42 | 57 |
Inventory Turnover |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 22 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 22 Feb
- Publication Of Notice For Attention Of The Shareholders Of The Company In Respect Of Transfer Of Shares To The Investor Education And Protection Fund 18 Feb
- Compliances-Reg.24(A)-Annual Secretarial Compliance 17 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 17 Feb
View all
Annual reports
- 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 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2012 from nse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse
- Financial Year 2009 from nse