Crown Lifters Ltd
Incorporated in 1984, Crown Lifters Ltd is a supplier of construction equipment for servicing
industrial sectors[1]
- Market Cap ₹ 228 Cr.
- Current Price ₹ 219
- High / Low ₹ 223 / 33.3
- Stock P/E 40.1
- Book Value ₹ 22.4
- Dividend Yield 0.18 %
- ROCE 9.73 %
- ROE 16.4 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 20.3% CAGR over last 5 years
- Company's working capital requirements have reduced from 103 days to 57.7 days
Cons
- Stock is trading at 9.78 times its book value
- The company has delivered a poor sales growth of 5.28% over past five years.
- Company has a low return on equity of 2.17% over last 3 years.
- Company might be capitalizing the interest cost
* 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: Miscellaneous Industry: Miscellaneous
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
20.20 | 21.44 | 14.22 | 15.99 | 19.90 | 23.48 | 14.91 | 18.11 | 14.38 | 12.18 | 19.92 | 19.28 | 23.63 | |
11.32 | 13.35 | 7.43 | 11.32 | 13.62 | 10.38 | 9.77 | 9.74 | 7.85 | 6.93 | 14.45 | 14.61 | 13.27 | |
Operating Profit | 8.88 | 8.09 | 6.79 | 4.67 | 6.28 | 13.10 | 5.14 | 8.37 | 6.53 | 5.25 | 5.47 | 4.67 | 10.36 |
OPM % | 43.96% | 37.73% | 47.75% | 29.21% | 31.56% | 55.79% | 34.47% | 46.22% | 45.41% | 43.10% | 27.46% | 24.22% | 43.84% |
2.58 | 1.16 | 0.18 | 4.38 | 4.07 | 2.29 | 0.72 | 0.16 | 0.10 | 4.34 | 3.10 | 1.23 | 0.98 | |
Interest | 3.13 | 3.18 | 2.50 | 2.79 | 2.16 | 4.06 | 4.16 | 3.98 | 3.66 | 3.05 | 1.06 | 0.19 | 1.10 |
Depreciation | 3.85 | 4.66 | 4.45 | 5.38 | 4.21 | 7.20 | 8.14 | 7.48 | 6.74 | 4.52 | 2.70 | 2.64 | 5.48 |
Profit before tax | 4.48 | 1.41 | 0.02 | 0.88 | 3.98 | 4.13 | -6.44 | -2.93 | -3.77 | 2.02 | 4.81 | 3.07 | 4.76 |
Tax % | -4.02% | -0.71% | 650.00% | -35.23% | 37.44% | 27.60% | 4.97% | 9.22% | 7.16% | -27.72% | 133.47% | -27.04% | |
4.66 | 1.41 | -0.11 | 1.20 | 2.49 | 2.99 | -6.12 | -2.66 | -3.51 | 2.59 | -1.60 | 3.90 | 5.95 | |
EPS in Rs | 155.33 | 47.00 | -3.67 | 40.00 | 83.00 | 2.88 | -5.88 | -2.56 | -3.38 | 2.49 | -1.54 | 3.75 | 5.71 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 6.96% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 5.34% |
Compounded Sales Growth | |
---|---|
10 Years: | -1% |
5 Years: | 5% |
3 Years: | 10% |
TTM: | 4% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | 20% |
3 Years: | 43% |
TTM: | 3900% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 98% |
3 Years: | 179% |
1 Year: | 463% |
Return on Equity | |
---|---|
10 Years: | -4% |
5 Years: | -5% |
3 Years: | 2% |
Last Year: | 16% |
Balance Sheet
Figures in Rs. Crores
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 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 10.41 | 10.41 | 10.41 |
Reserves | 13.82 | 15.23 | 15.13 | 16.32 | 18.81 | 26.66 | 20.54 | 17.88 | 14.38 | 16.96 | 7.03 | 10.72 | 12.94 |
27.47 | 30.70 | 30.61 | 25.07 | 38.97 | 43.30 | 39.12 | 37.42 | 34.11 | 14.56 | 0.00 | 11.97 | 25.79 | |
4.03 | 2.87 | 1.79 | 1.35 | 1.49 | 0.99 | 1.07 | 1.61 | 0.87 | 1.55 | 6.65 | 6.51 | 25.40 | |
Total Liabilities | 45.83 | 49.31 | 48.04 | 43.25 | 59.78 | 73.03 | 62.81 | 58.99 | 51.44 | 35.15 | 24.09 | 39.61 | 74.54 |
33.76 | 30.81 | 29.67 | 32.38 | 28.77 | 58.79 | 50.67 | 46.45 | 40.34 | 21.35 | 13.45 | 20.39 | 58.94 | |
CWIP | 0.00 | 3.22 | 5.56 | 0.00 | 20.45 | 0.00 | 2.95 | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
12.07 | 15.28 | 12.81 | 10.87 | 10.56 | 14.24 | 9.19 | 12.04 | 11.10 | 13.80 | 10.64 | 19.22 | 15.60 | |
Total Assets | 45.83 | 49.31 | 48.04 | 43.25 | 59.78 | 73.03 | 62.81 | 58.99 | 51.44 | 35.15 | 24.09 | 39.61 | 74.54 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.59 | 6.25 | 9.33 | 5.45 | 7.17 | 10.00 | 12.69 | 8.23 | 1.10 | 13.39 | 4.69 | 10.84 | |
-3.26 | -4.73 | -5.59 | -0.41 | -18.79 | -15.94 | -2.87 | -0.72 | -0.09 | 10.66 | 9.97 | -8.37 | |
-2.07 | -0.02 | -3.12 | -8.44 | 12.08 | 6.45 | -11.55 | -7.49 | -0.84 | -22.60 | -15.62 | 8.46 | |
Net Cash Flow | -0.74 | 1.50 | 0.62 | -3.40 | 0.45 | 0.51 | -1.73 | 0.03 | 0.17 | 1.45 | -0.96 | 10.93 |
Ratios
Figures in Rs. Crores
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 | 118.35 | 131.43 | 122.69 | 127.15 | 101.25 | 46.95 | 108.69 | 145.52 | 138.84 | 146.24 | 96.56 | 104.88 |
Inventory Days | 0.00 | 5.77 | 3.78 | 44.29 | ||||||||
Days Payable | 121.19 | 177.47 | 60.71 | |||||||||
Cash Conversion Cycle | 118.35 | 131.43 | 122.69 | 127.15 | 101.25 | 46.95 | -6.72 | -28.17 | 138.84 | 146.24 | 80.14 | 104.88 |
Working Capital Days | 74.99 | -1.19 | -75.72 | -39.49 | -52.27 | 34.20 | -115.79 | -90.49 | 26.14 | 139.35 | 110.49 | 57.74 |
ROCE % | 16.24% | 10.40% | 5.44% | 3.54% | 7.83% | 11.68% | -3.41% | 1.76% | -0.24% | 2.69% | 11.52% | 9.73% |
Fleet:[1]
a) Crawler Lattice Boom
b) Crawler Telescopic Boom
c) All Terrain Crane
d) Rough Terrain Crane
e) Aerial Platform
f) Piling Rig