Stocx Research Club logo ×
Screener Research Unlisted Startup Funding

Craftsman Automation

₹2965 146.5 | 5.2%

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

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.

Read More..

Craftsman Automation Share Price

| |

Volume
Price

Quarterly Price

Show Value Show %

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 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

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

Craftsman Automation News