Craftsman Automation

₹2965 146.5 | 5.2%

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

Edit Ratio

Craftsman Automation Research see more...

Craftsman Automation Ltd: Business Analysis

Overview Inc. Year: 1986Industry: Engineering - Industrial Equipments

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.

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Craftsman Automation Quarterly Results

#(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

Craftsman Automation Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	604	616	800	895	1102	1479	1818	1492	1560	2217	2859
Other Income	3	10	1	14	11	15	15	9	15	8	12
Total Income	607	626	801	909	1113	1494	1833	1502	1575	2225	2871
Total Expenditure	436	453	610	672	874	1203	1376	1095	1122	1683	2209
Operating Profit	171	174	191	237	239	291	457	407	452	542	662
Interest	49	50	64	80	90	109	141	149	111	84	102
Depreciation	68	81	95	102	114	136	176	196	192	206	216
Exceptional Income / Expenses	0	0	0	0	0	0	0	-6	0	0	0
Profit Before Tax	54	42	31	55	35	46	140	56	149	251	344
Provision for Tax	16	19	11	11	-7	13	43	16	51	89	123
Profit After Tax	38	23	21	45	42	33	97	40	97	163	221
Adjustments	0	0	0	0	0	0	0	-0	0	0	0
Profit After Adjustments	38	23	21	45	43	33	97	40	97	163	222
Adjusted Earnings Per Share	0	0	0	0	0	0	0	0	46.1	77.2	105.2

Growth Rates

#	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%

Craftsman Automation Balance Sheet

#(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

Craftsman Automation Cash Flow

#(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

Craftsman Automation Ratios

#	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

Craftsman Automation Shareholding Pattern

#	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