WEBSITE BSE:543276 NSE : CRAFTSMAN 23 Mar, 16:01
Market Cap ₹6283 Cr.
Stock P/E 28.2
P/B 4.8
Current Price ₹2965
Book Value ₹ 612.9
Face Value 5
52W High ₹3710
Dividend Yield 0.13%
52W Low ₹ 2024
Craftsman Automation Limited operates as an engineering corporation in India and the world over. It operates via three segments: Automotive- Powertrain and Others, Automotive Aluminium Products, and Industrial and Engineering. The organization's Automotive - Powertrain and Others section provides cylinder blocks and cylinder heads, camshafts, transmission parts, tools box housings, turbo expenses, and bearing caps. This segment serves unique equipment manufacturers producing commercial vehicles, special utility car, tractors, and off-highway motors. Its Automotive Aluminium Products segment offers crank case and cylinder blocks for 2 wheeler, engine and structural parts for passenger cars, and tools field housings for heavy industrial car. The agency's Industrial and Engineering section offers aluminium merchandise for power transmission comprising machined castings; pre-feeders and container slitters for packaging, printing, and textile machineries; and chain hoists, wire rope hoists, take hold of hoists, crane kits, and mild crane structures. This segment also offers stationary racking for warehouses, V-store, and automated storage and retrieval structures; transmission and housing components for elevators, metro transportation, compressor manufacturers, printing machines, motors, and steel rolling generators; metallic cutting machines, drilling machines, and milling machines, as well as leak trying out machines, nut runners, industrial washing machines, and supply conveyors to vehicle corporations; and machining for railway bogeys, air conditioned train panels, mildew bases, and sheet metal casing and housings, in addition to plastic injection molds, aluminium die casting dies for high and occasional pressure casting, and sheet metallic press tools for engineering, city transportation, and automobile industries. The employer additionally exports its merchandise. Craftsman Automation Limited was founded in 1986 and is headquartered in Coimbatore, India.
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|
Net Sales | 537 | 435 | 571 | 554 | 657 | 677 | 776 | 749 |
Other Income | 3 | 1 | 1 | 2 | 4 | 1 | 2 | 5 |
Total Income | 540 | 436 | 572 | 556 | 661 | 678 | 778 | 754 |
Total Expenditure | 386 | 327 | 427 | 426 | 502 | 512 | 604 | 591 |
Operating Profit | 154 | 108 | 144 | 130 | 159 | 166 | 174 | 163 |
Interest | 30 | 22 | 18 | 20 | 24 | 25 | 23 | 30 |
Depreciation | 50 | 49 | 50 | 52 | 54 | 53 | 55 | 54 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 74 | 37 | 76 | 57 | 81 | 87 | 96 | 80 |
Provision for Tax | 26 | 13 | 27 | 20 | 30 | 31 | 34 | 28 |
Profit After Tax | 47 | 24 | 50 | 37 | 51 | 57 | 62 | 51 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 47 | 24 | 50 | 38 | 51 | 57 | 62 | 52 |
Adjusted Earnings Per Share | 22.4 | 11.4 | 23.7 | 17.8 | 24.4 | 26.8 | 29.6 | 24.4 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 604 | 616 | 800 | 895 | 1102 | 1479 | 1818 | 1492 | 1560 | 2217 | 2859 |
Other Income | 0 | 3 | 10 | 1 | 14 | 11 | 15 | 15 | 9 | 15 | 8 | 12 |
Total Income | 0 | 607 | 626 | 801 | 909 | 1113 | 1494 | 1833 | 1502 | 1575 | 2225 | 2871 |
Total Expenditure | 0 | 436 | 453 | 610 | 672 | 874 | 1203 | 1376 | 1095 | 1122 | 1683 | 2209 |
Operating Profit | 0 | 171 | 174 | 191 | 237 | 239 | 291 | 457 | 407 | 452 | 542 | 662 |
Interest | 0 | 49 | 50 | 64 | 80 | 90 | 109 | 141 | 149 | 111 | 84 | 102 |
Depreciation | 0 | 68 | 81 | 95 | 102 | 114 | 136 | 176 | 196 | 192 | 206 | 216 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 |
Profit Before Tax | 0 | 54 | 42 | 31 | 55 | 35 | 46 | 140 | 56 | 149 | 251 | 344 |
Provision for Tax | 0 | 16 | 19 | 11 | 11 | -7 | 13 | 43 | 16 | 51 | 89 | 123 |
Profit After Tax | 0 | 38 | 23 | 21 | 45 | 42 | 33 | 97 | 40 | 97 | 163 | 221 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 38 | 23 | 21 | 45 | 43 | 33 | 97 | 40 | 97 | 163 | 222 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.1 | 77.2 | 105.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 42% | 7% | 15% | 0% |
Operating Profit CAGR | 20% | 6% | 18% | 0% |
PAT CAGR | 68% | 19% | 31% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 36% | NA% | NA% | NA% |
ROE Average | 15% | 11% | 11% | 8% |
ROCE Average | 19% | 15% | 15% | 12% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 182 | 436 | 458 | 492 | 534 | 577 | 598 | 683 | 722 | 969 | 1136 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 298 | 263 | 277 | 304 | 316 | 434 | 430 | 693 | 668 | 437 | 374 |
Other Non-Current Liabilities | 51 | 49 | 55 | 54 | 49 | 30 | 33 | 127 | 148 | 161 | 187 |
Total Current Liabilities | 404 | 365 | 468 | 527 | 571 | 774 | 882 | 822 | 770 | 785 | 978 |
Total Liabilities | 935 | 1113 | 1258 | 1377 | 1470 | 1815 | 1944 | 2325 | 2307 | 2352 | 2675 |
Fixed Assets | 528 | 794 | 864 | 935 | 991 | 1228 | 1260 | 1589 | 1546 | 1510 | 1544 |
Other Non-Current Assets | 103 | 30 | 55 | 88 | 65 | 42 | 87 | 128 | 135 | 68 | 102 |
Total Current Assets | 304 | 289 | 339 | 355 | 414 | 545 | 597 | 609 | 627 | 773 | 1029 |
Total Assets | 935 | 1113 | 1258 | 1377 | 1470 | 1815 | 1944 | 2325 | 2307 | 2352 | 2675 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 16 | 20 | 12 | 7 | 17 | 17 | 24 | 36 | 19 | 60 | 31 |
Cash Flow from Operating Activities | 182 | 81 | 176 | 224 | 143 | 235 | 273 | 360 | 306 | 362 | 327 |
Cash Flow from Investing Activities | -278 | -141 | -168 | -180 | -139 | -282 | -222 | -358 | -138 | -95 | -209 |
Cash Flow from Financing Activities | 100 | 53 | -13 | -34 | -4 | 70 | -39 | -18 | -128 | -296 | -120 |
Net Cash Inflow / Outflow | 4 | -8 | -5 | 10 | -0 | 23 | 12 | -17 | 40 | -29 | -2 |
Closing Cash & Cash Equivalent | 20 | 12 | 7 | 17 | 17 | 40 | 36 | 19 | 60 | 31 | 29 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.39 | 0 | 46.1 | 77.22 |
CEPS(Rs) | 0 | 52.97 | 51.87 | 57.59 | 72.82 | 77.69 | 1685.88 | 135.93 | 117.51 | 137.14 | 174.57 |
DPS(Rs) | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 2.5 | 0 | 0 | 3.75 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 339.56 | 0 | 459.01 | 537.76 |
Core EBITDA Margin(%) | 0 | 24.87 | 23.52 | 21.85 | 22.7 | 18.8 | 18.28 | 24.32 | 26.62 | 28.04 | 24.07 |
EBIT Margin(%) | 0 | 15.19 | 13.33 | 11.02 | 13.72 | 10.32 | 10.26 | 15.43 | 13.69 | 16.64 | 15.14 |
Pre Tax Margin(%) | 0 | 7.99 | 6.05 | 3.61 | 5.62 | 2.91 | 3.05 | 7.7 | 3.74 | 9.53 | 11.34 |
PAT Margin (%) | 0 | 5.67 | 3.36 | 2.39 | 4.52 | 3.5 | 2.19 | 5.36 | 2.68 | 6.23 | 7.34 |
Cash Profit Margin (%) | 0 | 15.8 | 15.04 | 13.34 | 14.88 | 12.92 | 11.22 | 15.04 | 15.84 | 18.57 | 16.63 |
ROA(%) | 0 | 3.73 | 1.97 | 1.58 | 3.13 | 2.58 | 1.76 | 4.56 | 1.73 | 4.17 | 6.47 |
ROE(%) | 0 | 12.36 | 5.22 | 4.44 | 8.92 | 7.82 | 5.71 | 15.2 | 5.7 | 11.49 | 15.46 |
ROCE(%) | 0 | 12.84 | 9.72 | 9.53 | 12.49 | 10.08 | 11.14 | 18.02 | 11.85 | 15.04 | 19.05 |
Receivable days | 0 | 50.45 | 59.7 | 54.04 | 48.22 | 46.59 | 45.37 | 41.33 | 49.44 | 50.69 | 44.05 |
Inventory Days | 0 | 72.15 | 64.71 | 57.69 | 61.12 | 61.52 | 63.56 | 62.62 | 79.35 | 85.55 | 84.96 |
Payable days | 0 | 345.27 | 304.21 | 292.97 | 258.32 | 248.33 | 216.82 | 185.52 | 195.81 | 176.79 | 148.85 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.76 | 30.51 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.09 | 4.38 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 |
EV/Net Sales(x) | 0 | 0.79 | 0.85 | 0.67 | 0.68 | 0.67 | 0.55 | 0.53 | 0.67 | 2.34 | 2.55 |
EV/Core EBITDA(x) | 0 | 2.8 | 3.01 | 2.82 | 2.56 | 3.11 | 2.77 | 2.12 | 2.45 | 8.08 | 10.43 |
Net Sales Growth(%) | 0 | 0 | 2.05 | 29.89 | 11.87 | 23.1 | 34.23 | 22.91 | -17.91 | 4.52 | 42.12 |
EBIT Growth(%) | 0 | 0 | -9.75 | 3.51 | 41.21 | -7.57 | 24.18 | 80.84 | -27.14 | 27 | 29.33 |
PAT Growth(%) | 0 | 0 | -38.99 | -10.93 | 114.36 | -4.9 | -21.75 | 193.72 | -58.89 | 142.79 | 67.41 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -85.32 | 0 | 131.82 | 67.51 |
Debt/Equity(x) | 2.7 | 1.11 | 1.14 | 1.15 | 1.19 | 1.38 | 1.42 | 1.44 | 1.47 | 0.73 | 0.63 |
Current Ratio(x) | 0.75 | 0.79 | 0.72 | 0.67 | 0.73 | 0.7 | 0.68 | 0.74 | 0.81 | 0.99 | 1.05 |
Quick Ratio(x) | 0.39 | 0.47 | 0.45 | 0.39 | 0.41 | 0.41 | 0.34 | 0.35 | 0.39 | 0.47 | 0.41 |
Interest Cover(x) | 0 | 2.11 | 1.83 | 1.49 | 1.69 | 1.39 | 1.42 | 2 | 1.38 | 2.34 | 3.98 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 0.14 |
# | Sep 2016 | Sep 2017 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 52.83 | 63.4 | 59.76 | 59.76 | 59.76 | 59.76 | 59.76 | 59.48 | 58.77 | 58.77 |
FII | 0 | 0 | 4.1 | 3.71 | 3.73 | 3.7 | 3.55 | 3.91 | 4.26 | 9.33 |
DII | 0 | 0 | 11.31 | 14.1 | 14.35 | 14.51 | 14.82 | 15.42 | 16.34 | 15.84 |
Public | 47.17 | 36.6 | 24.82 | 22.43 | 22.16 | 22.03 | 21.87 | 21.19 | 20.63 | 16.06 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2016 | Sep 2017 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.03 | 1.28 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.24 | 1.24 |
FII | 0 | 0 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 | 0.2 |
DII | 0 | 0 | 0.24 | 0.3 | 0.3 | 0.31 | 0.31 | 0.33 | 0.35 | 0.33 |
Public | 0.03 | 0.74 | 0.52 | 0.47 | 0.47 | 0.47 | 0.46 | 0.45 | 0.44 | 0.34 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.06 | 2.01 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
See More Unlisted Share Articles
You May Also Know About