Crown Lifters Ltd

Crown Lifters Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Crown Lifters Ltd

₹ 219 -0.34%
16 Apr - close price
Company website NSE - BE : CROWN
About

Incorporated in 1984, Crown Lifters Ltd is a supplier of construction equipment for servicing
industrial sectors[1]

Key Points

Fleet:[1]
a) Crawler Lattice Boom
b) Crawler Telescopic Boom
c) All Terrain Crane
d) Rough Terrain Crane
e) Aerial Platform
f) Piling Rig

Website NSE - BE
  • 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
Edit ratios

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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
3.10 4.53 3.36 3.02 9.62 3.94 4.19 5.07 6.07 5.07 5.24 7.25
2.19 2.56 1.93 2.74 7.93 3.03 3.24 3.93 4.40 2.87 2.56 3.44
Operating Profit 0.91 1.97 1.43 0.28 1.69 0.91 0.95 1.14 1.67 2.20 2.68 3.81
OPM % 29.35% 43.49% 42.56% 9.27% 17.57% 23.10% 22.67% 22.49% 27.51% 43.39% 51.15% 52.55%
0.56 0.38 1.17 0.07 1.85 0.59 0.05 0.16 0.43 0.17 0.16 0.22
Interest 0.35 0.77 0.33 0.23 0.14 0.00 0.01 0.07 0.11 0.17 0.41 0.41
Depreciation 0.91 0.89 0.69 0.63 0.60 0.47 0.44 0.88 0.85 1.03 1.38 2.22
Profit before tax 0.21 0.69 1.58 -0.51 2.80 1.03 0.55 0.35 1.14 1.17 1.05 1.40
Tax % 0.00% -210.14% -18.99% 0.00% 240.00% 34.95% 0.00% 0.00% -103.51% 0.00% 0.00% 0.00%
0.21 2.14 1.88 -0.51 -3.92 0.67 0.55 0.34 2.33 1.17 1.05 1.40
EPS in Rs 0.20 2.06 1.81 -0.49 -3.77 0.64 0.53 0.33 2.24 1.12 1.01 1.34
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
73.49% 73.49% 73.49% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
26.51% 26.52% 26.51% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
No. of Shareholders 1731952326716657421,0481,0241,0801,3681,6081,938

Documents

Announcements

Annual reports

DRHP

Concalls

  • Mar 2024
    Transcript
    Notes
    PPT