Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 24 June, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 512093 | NSE: CRANESSOFT

Fundamental Analysis of Cranes Software International Ltd

Share Price and Basic Stock Data

Last Updated: June 13, 2024, 10:01 pm

Market Cap 65.1 Cr.
Current Price 5.53
High / Low7.09/2.62
Stock P/E10.1
Book Value 75.8
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 2.00
PEG Ratio0.39

Competitors of Cranes Software International Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
R Systems International Ltd 5,857 Cr. 495599/37144.4 51.71.37 %26.1 %24.3 % 1.00
KPIT Technologies Ltd 44,143 Cr. 1,6101,764/96174.5 78.30.25 %38.4 %31.2 % 10.0
Ajel Ltd 18.5 Cr. 15.820.7/7.51 12.90.00 %0.55 %0.91 % 10.0
Megasoft Ltd 492 Cr. 66.8107/28.6 24.50.00 %7.58 %6.82 % 10.0
Infosys Ltd 6,34,471 Cr. 1,5271,733/1,26224.4 2122.49 %40.0 %31.8 % 5.00
Industry Average37,808.17 Cr731.3865.96125.360.72%20.52%20.03%6.84

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales17.9332.911.212.291.041.320.771.941.322.341.901.811.11
Expenses11.3358.297.4016.534.0721.144.696.263.6448.482.572.482.84
Operating Profit6.60-25.38-6.19-14.24-3.03-19.82-3.92-4.32-2.32-46.14-0.67-0.67-1.73
OPM %36.81%-77.12%-511.57%-621.83%-291.35%-1,501.52%-509.09%-222.68%-175.76%-1,971.79%-35.26%-37.02%-155.86%
Other Income0.001.051.530.060.2365.08105.530.870.3884.440.06-13.510.03
Interest0.010.330.080.080.070.870.040.000.023.200.860.890.84
Depreciation4.123.390.450.010.040.030.030.030.040.060.060.030.05
Profit before tax2.47-28.05-5.19-14.27-2.9144.36101.54-3.48-2.0035.04-1.53-15.10-2.59
Tax %51.82%56.15%21.39%10.58%13.06%110.32%16.40%-387.93%-8,609.50%73.86%0.00%-0.20%0.39%
Net Profit1.18-12.31-4.07-12.76-2.52-4.5784.89-16.99-174.199.16-1.53-15.13-2.58
EPS in Rs0.10-1.05-0.35-1.08-0.21-0.397.21-1.44-14.790.78-0.13-1.28-0.22

Last Updated: June 9, 2024, 2:49 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 29, 2024, 10:41 am

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales270310339368388325170262559667
Expenses382459479370419321335372781386356
Operating Profit-112-149-140-3-314-165-11-2-23-32-57-49
OPM %-42%-48%-41%-1%-8%1%-97%-43%-9%-39%-554%-889%-687%
Other Income149218080723931111126519171
Interest769397114931222100136
Depreciation86544431323015131314100
Profit before tax-125-276-201-68-149-125-8885-5-353113116
Tax %52%5%49%41%25%28%11%124%-597%43%148%175%
Net Profit-60-262-103-40-112-90-78-21-35-20-15-98-10
EPS in Rs-5.10-22.24-8.74-3.36-9.52-7.62-6.64-1.77-3.01-1.67-1.27-8.28-0.85
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-336.67%60.69%61.17%-180.00%19.64%13.33%73.08%-66.67%42.86%25.00%-553.33%
Change in YoY Net Profit Growth (%)0.00%397.35%0.48%-241.17%199.64%-6.31%59.74%-139.74%109.52%-17.86%-578.33%

Growth

Compounded Sales Growth
10 Years:-32%
5 Years:-48%
3 Years:-37%
TTM:34%
Compounded Profit Growth
10 Years:5%
5 Years:-8%
3 Years:%
TTM:107%
Stock Price CAGR
10 Years:6%
5 Years:41%
3 Years:33%
1 Year:154%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: June 17, 2024, 6:52 am

Balance Sheet

Last Updated: May 29, 2024, 10:41 am

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital24242424242424242424242424
Reserves323-9-130-182-295-603-679-700-735-755-788-907-917
Borrowings8423579651,0001,136170899899896869751467
Other Liabilities3029073504023871,5201,217237214223196146440
Total Liabilities1,4911,2791,2091,2441,2529575624604023883021414
Fixed Assets428349358342285255776050402211
CWIP3223222772472262255050500000
Investments0000000000000
Other Assets7406085746557414784343493013472801313
Total Assets1,4911,2791,2091,2441,2529575624604023883021414

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity -103252-60-52-10-218-110-114-65-5
Cash from Investing Activity -16-14-7-147-22332511-20-0
Cash from Financing Activity 31-24-4660104-1884-0-0644
Net Cash Flow5-6-2-15-8-3001-1-1

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-954.00-506.00-1,105.00-4.00-32.00-13.00-165.00-910.00-901.00-919.00-901.00-808.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days3952014281879077767476344480506
Inventory Days1555264000000
Days Payable21315634583126
Cash Conversion Cycle197501324626877767476344480506
Working Capital Days-371-1,189-1,034-1,262-1,271-1,601-2,518-15,374-15,689-6,592-28,294-24,302
ROCE %-15%-23%-28%6%-7%-2%-2%-19%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters6.38%5.99%5.99%5.99%5.99%5.99%5.99%5.99%5.99%5.99%5.99%5.99%
DIIs14.08%14.08%14.08%14.08%14.08%14.08%14.08%14.08%14.09%14.08%14.08%14.08%
Public79.53%79.93%79.93%79.93%79.93%79.92%79.92%79.93%79.92%79.93%79.93%79.93%
No. of Shareholders32,74633,92839,53241,10240,99940,75639,26538,39038,61642,39143,57943,266

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)-8.28-1.27-1.67-3.00-1.77
Diluted EPS (Rs.)-8.28-1.27-1.67-3.00-1.77
Cash EPS (Rs.)-8.27-1.23-0.49-1.89-0.64
Book Value[Excl.RevalReserv]/Share (Rs.)-75.01-64.87-62.10-60.40-57.41
Book Value[Incl.RevalReserv]/Share (Rs.)-75.01-64.87-62.10-60.40-57.41
Revenue From Operations / Share (Rs.)0.540.494.982.122.17
PBDIT / Share (Rs.)12.362.77-1.740.718.45
PBIT / Share (Rs.)12.342.72-2.91-0.407.33
PBT / Share (Rs.)11.102.63-2.94-0.437.26
Net Profit / Share (Rs.)-8.28-1.27-1.67-3.00-1.76
NP After MI And SOA / Share (Rs.)-8.28-1.27-1.67-3.00-1.76
PBDIT Margin (%)2279.31555.82-35.0133.61389.07
PBIT Margin (%)2276.77546.82-58.57-19.00337.37
PBT Margin (%)2047.25527.97-59.14-20.31334.25
Net Profit Margin (%)-1528.03-256.00-33.52-141.54-81.27
NP After MI And SOA Margin (%)-1528.03-256.00-33.52-141.54-81.27
Return on Capital Employeed (%)-16.45-4.194.690.66-12.76
Return On Assets (%)-707.93-4.96-5.06-8.81-4.51
Total Debt / Equity (X)-0.520.000.000.000.00
Asset Turnover Ratio (%)0.040.000.010.010.01
Current Ratio (X)0.010.030.050.030.05
Quick Ratio (X)0.010.030.050.030.05
Interest Coverage Ratio (X)44.7529.49-60.6825.76124.74
Interest Coverage Ratio (Post Tax) (X)-25.49-12.58-57.11-107.45-25.06
Enterprise Value (Cr.)487.2735.1416.933.8018.75
EV / Net Operating Revenue (X)76.336.000.280.150.73
EV / EBITDA (X)3.351.08-0.820.450.18
MarketCap / Net Operating Revenue (X)4.376.210.330.220.80
Price / BV (X)-0.03-0.04-0.02-0.01-0.03
Price / Net Operating Revenue (X)4.376.210.330.220.80
EarningsYield-3.49-0.41-0.99-6.26-1.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 117.13

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 2,018.15% compared to the current price 5.53

Default values used*: Deafault value of 15% for ROE is used

Intrinsic Value: 147.44

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 2,566.21% compared to the current price ₹5.53

Default values used*: Deafault value of 15% for ROE is used

Last 5 Year EPS CAGR: 25.87%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -38.83, which is a positive sign.
  1. The stock has a low average ROCE of -5.50%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 255.33, which may not be favorable.
  3. The company has higher borrowings (699.85) compared to reserves (-490.54), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (176.85) and profit (-62.23).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Cranes Software International Ltd:
    1. Net Profit Margin: -1528.03%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -16.45% (Industry Average ROCE: %)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: N/A% (Industry Average ROE: %)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -25.49
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.01
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. ✗ Stock P/E: 10.1 (Industry average Stock P/E: )
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: -0.52
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Cranes Software International Ltd. is a Public Limited Listed company incorporated on 22/12/1984 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L05190KA1984PLC031621 and registration number is 031621. Currently company belongs to the Industry of IT Consulting & Software. Company’s Total Operating Revenue is Rs. 0.41 Cr. and Equity Capital is Rs. 23.55 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareNo.82, Presidency Building, 3rd & 4th Floor, Bengaluru Karnataka 560001info@cranessoftware.com
http://www.cranessoftware.com
Management
NamePosition Held
Mr. Asif KhaderCo-Founder & Managing Director
Mr. Mueed KhaderDirector
Mr. Richard Holden GallIndependent Director
Mrs. Akthar BegumIndependent Director

FAQ

What is the latest fair value of Cranes Software International Ltd?

The latest fair value of Cranes Software International Ltd is ₹117.13.

What is the Market Cap of Cranes Software International Ltd?

The Market Cap of Cranes Software International Ltd is 65.1 Cr..

What is the current Stock Price of Cranes Software International Ltd as on 24 June 2024?

The current stock price of Cranes Software International Ltd as on 24 June 2024 is ₹5.53.

What is the High / Low of Cranes Software International Ltd stocks in FY 2024?

In FY 2024, the High / Low of Cranes Software International Ltd stocks is 7.09/2.62.

What is the Stock P/E of Cranes Software International Ltd?

The Stock P/E of Cranes Software International Ltd is 10.1.

What is the Book Value of Cranes Software International Ltd?

The Book Value of Cranes Software International Ltd is 75.8.

What is the Dividend Yield of Cranes Software International Ltd?

The Dividend Yield of Cranes Software International Ltd is 0.00 %.

What is the ROCE of Cranes Software International Ltd?

The ROCE of Cranes Software International Ltd is %.

What is the ROE of Cranes Software International Ltd?

The ROE of Cranes Software International Ltd is %.

What is the Face Value of Cranes Software International Ltd?

The Face Value of Cranes Software International Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Cranes Software International Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE