Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:25 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 522001 | NSE: CRANEX

Cranex Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹70.42Fairly Valued by 4.48%vs CMP ₹67.40

P/E (20.3) × ROE (11.1%) × BV (₹38.30) × DY (2.00%)

₹53.80Overvalued by 20.18%vs CMP ₹67.40
MoS: -25.3% (Negative)Confidence: 59/100 (Moderate)Models: 1 Under, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹86.0326%Under (+27.6%)
Graham NumberEarnings₹53.4919%Over (-20.6%)
DCFCash Flow₹46.6713%Over (-30.8%)
Net Asset ValueAssets₹38.258%Over (-43.2%)
EV/EBITDAEnterprise₹33.4611%Over (-50.4%)
Earnings YieldEarnings₹33.208%Over (-50.7%)
ROCE CapitalReturns₹36.968%Over (-45.2%)
Revenue MultipleRevenue₹39.216%Over (-41.8%)
Consensus (8 models)₹53.80100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 22.2%

*Investments are subject to market risks

Investment Snapshot

54
Cranex Ltd scores 54/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 10.3% AverageROE 11.1% AverageD/E 2.35 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 47.6% Stable
Earnings Quality50/100 · Moderate
OPM stable around 6% Steady
Quarterly Momentum58/100 · Moderate
Revenue (4Q): -4% YoY FlatProfit (4Q): +17% YoY Positive
Industry Rank65/100 · Strong
P/E 20.3 vs industry 37.1 Cheaper than peersROCE 10.3% vs industry 15.8% Average3Y sales CAGR: 9% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:25 am

Market Cap 44.3 Cr.
Current Price 67.4
Intrinsic Value₹53.80
High / Low 98.5/56.0
Stock P/E20.3
Book Value 38.3
Dividend Yield0.00 %
ROCE10.3 %
ROE11.1 %
Face Value 10.0
PEG Ratio0.92

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Cranex Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Cranex Ltd 44.3 Cr. 67.4 98.5/56.020.3 38.30.00 %10.3 %11.1 % 10.0
Elecon Engineering Company Ltd 8,557 Cr. 381 717/34820.7 1000.52 %28.5 %23.0 % 1.00
Texmaco Rail & Engineering Ltd 3,597 Cr. 88.4 189/78.021.6 69.40.85 %11.2 %6.39 % 1.00
Eimco Elecon (India) Ltd 893 Cr. 1,548 3,020/1,30118.9 7780.32 %16.0 %11.8 % 10.0
ATV Projects India Ltd 174 Cr. 32.8 44.8/28.022.8 39.40.00 %2.96 %3.66 % 10.0
Industry Average9,009.11 Cr1,209.8537.05295.050.38%15.76%13.09%8.88

All Competitor Stocks of Cranex Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 9.4816.158.9514.8517.1021.228.9113.2310.9318.468.9813.3711.12
Expenses 9.1515.198.7513.7916.6820.008.1512.2510.2316.768.2812.3110.25
Operating Profit 0.330.960.201.060.421.220.760.980.701.700.701.060.87
OPM % 3.48%5.94%2.23%7.14%2.46%5.75%8.53%7.41%6.40%9.21%7.80%7.93%7.82%
Other Income 0.200.140.360.120.180.360.120.170.050.090.120.120.14
Interest 0.340.250.300.390.400.360.530.390.370.420.420.360.40
Depreciation 0.080.080.080.080.080.080.080.080.070.110.090.080.07
Profit before tax 0.110.770.180.710.121.140.270.680.311.260.310.740.54
Tax % 45.45%59.74%27.78%43.66%25.00%22.81%22.22%-2.94%70.97%23.81%22.58%9.46%40.74%
Net Profit 0.060.310.140.390.100.880.200.700.090.960.240.660.32
EPS in Rs 0.100.520.230.650.171.470.331.170.151.460.371.000.49

Last Updated: March 3, 2026, 11:10 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:55 am

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 22.7625.9431.1235.5335.6640.1441.3862.1151.5451.93
Expenses 21.7925.0829.6633.9733.8238.0239.1859.2147.4047.60
Operating Profit 0.970.861.461.561.842.122.202.904.144.33
OPM % 4.26%3.32%4.69%4.39%5.16%5.28%5.32%4.67%8.03%8.34%
Other Income 0.360.740.440.560.230.280.471.010.430.47
Interest 0.650.730.881.020.991.221.161.451.711.60
Depreciation 0.050.140.220.230.240.290.310.310.340.35
Profit before tax 0.630.730.800.870.840.891.202.152.522.85
Tax % 20.63%24.66%21.25%18.39%14.29%16.85%53.33%30.23%22.62%
Net Profit 0.500.560.630.710.720.730.561.501.952.18
EPS in Rs 0.830.931.051.181.201.220.932.502.973.32
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)12.00%12.50%12.70%1.41%1.39%-23.29%167.86%30.00%
Change in YoY Net Profit Growth (%)0.00%0.50%0.20%-11.29%-0.02%-24.68%191.14%-137.86%

Cranex Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:8%
3 Years:9%
TTM:-17%
Compounded Profit Growth
10 Years:%
5 Years:22%
3 Years:39%
TTM:27%
Stock Price CAGR
10 Years:28%
5 Years:60%
3 Years:69%
1 Year:-39%
Return on Equity
10 Years:%
5 Years:10%
3 Years:11%
Last Year:11%

Last Updated: September 5, 2025, 3:06 pm

Balance Sheet

Last Updated: December 10, 2025, 4:07 am

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 6.006.006.006.006.006.006.006.006.576.57
Reserves -0.170.401.041.752.473.163.304.8017.6318.57
Borrowings 13.9914.6918.3619.8519.8922.7824.1027.0719.9222.81
Other Liabilities 16.0212.9812.7914.2021.2014.0118.9017.3712.3812.23
Total Liabilities 35.8434.0738.1941.8049.5645.9552.3055.2456.5060.18
Fixed Assets 2.672.924.104.495.466.055.796.005.696.01
CWIP 0.000.000.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.001.941.921.921.92
Other Assets 33.1731.1534.0937.3144.1039.9044.5747.3248.8952.25
Total Assets 35.8434.0738.1941.8049.5645.9552.3055.2456.5060.18

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1.42-0.01-1.77-1.002.84-0.940.69-1.12-1.78
Cash from Investing Activity + 0.09-0.05-0.96-0.21-0.99-0.62-0.99-0.42-0.82
Cash from Financing Activity + -1.410.202.661.19-1.831.660.161.522.59
Net Cash Flow 0.090.14-0.07-0.010.010.10-0.13-0.02-0.01
Free Cash Flow 1.16-0.39-3.17-1.621.63-1.81-0.69-1.65-1.80
CFO/OP 160%19%-110%-54%161%-37%44%-19%-35%

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-13.02-13.83-16.90-18.29-18.05-20.66-21.90-24.17-15.78

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 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 328.76208.11195.17209.77203.69144.49185.50158.96227.75
Inventory Days 129.01154.69135.63136.23236.04180.55228.5795.23101.76
Days Payable 243.33130.97173.52190.06301.17149.01196.06109.7998.77
Cash Conversion Cycle 214.44231.83157.27155.95138.56176.03218.01144.40230.74
Working Capital Days 249.86209.80169.36187.89197.03197.7832.0227.3994.26
ROCE %7.14%7.23%7.13%6.50%7.00%7.22%10.10%10.32%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 42.92%42.92%42.92%42.92%42.92%42.92%42.92%42.92%47.57%47.57%47.57%47.57%
DIIs 0.37%0.37%0.37%0.37%0.37%0.37%0.37%0.37%0.75%0.34%0.34%0.34%
Public 56.71%56.70%56.71%56.70%56.70%56.70%56.71%56.71%51.68%52.09%52.09%52.10%
No. of Shareholders 3,5593,5693,9343,9624,0074,4974,6234,6734,6804,8404,7964,757

Shareholding Pattern Chart

No. of Shareholders

Cranex Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 3.212.490.941.221.20
Diluted EPS (Rs.) 2.352.490.941.221.20
Cash EPS (Rs.) 3.483.061.551.701.60
Book Value[Excl.RevalReserv]/Share (Rs.) 36.8218.0115.5015.2614.11
Book Value[Incl.RevalReserv]/Share (Rs.) 36.8218.0115.5015.2614.11
Revenue From Operations / Share (Rs.) 78.44103.5268.9666.9059.43
PBDIT / Share (Rs.) 6.956.554.544.003.44
PBIT / Share (Rs.) 6.436.024.023.523.04
PBT / Share (Rs.) 3.833.612.101.481.40
Net Profit / Share (Rs.) 2.962.531.031.221.20
NP After MI And SOA / Share (Rs.) 2.962.500.941.221.20
PBDIT Margin (%) 8.856.326.585.985.79
PBIT Margin (%) 8.195.815.835.265.12
PBT Margin (%) 4.883.493.032.212.35
Net Profit Margin (%) 3.772.441.491.822.01
NP After MI And SOA Margin (%) 3.772.411.361.822.01
Return on Networth / Equity (%) 8.0413.866.068.018.50
Return on Capital Employeed (%) 15.4619.9114.646.296.08
Return On Assets (%) 3.442.711.071.591.45
Long Term Debt / Equity (X) 0.090.600.692.492.35
Total Debt / Equity (X) 0.822.512.592.492.35
Asset Turnover Ratio (%) 0.921.160.840.850.78
Current Ratio (X) 1.601.171.172.802.00
Quick Ratio (X) 1.310.860.711.791.26
Inventory Turnover Ratio (X) 5.204.531.761.791.46
Interest Coverage Ratio (X) 2.672.722.351.962.09
Interest Coverage Ratio (Post Tax) (X) 2.142.051.541.601.73
Enterprise Value (Cr.) 75.3257.6237.3935.0025.10
EV / Net Operating Revenue (X) 1.460.920.900.870.70
EV / EBITDA (X) 16.5114.6613.7214.5712.15
MarketCap / Net Operating Revenue (X) 1.160.510.380.310.15
Price / BV (X) 2.472.961.691.380.65
Price / Net Operating Revenue (X) 1.160.510.380.310.15
EarningsYield 0.030.040.030.050.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Cranex Ltd. is a Public Limited Listed company incorporated on 27/02/1973 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74899DL1973PLC006503 and registration number is 006503. Currently company belongs to the Industry of Engineering - Heavy. Company's Total Operating Revenue is Rs. 51.54 Cr. and Equity Capital is Rs. 6.57 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Engineering - Heavy9, DDA Market, New Delhi Delhi 110016Contact not found
Management
NamePosition Held
Mr. Piyush AgrawalManaging Director
Mr. Chaitanya AgrawalWholeTime Director & CFO
Ms. Shilpy ChopraIndependent Director
Ms. Priyanka PathakIndependent Director
Mr. Avinash PrabhatIndependent Director

FAQ

What is the intrinsic value of Cranex Ltd and is it undervalued?

As of 03 April 2026, Cranex Ltd's intrinsic value is ₹53.80, which is 20.18% lower than the current market price of ₹67.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (11.1 %), book value (₹38.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Cranex Ltd?

Cranex Ltd is trading at ₹67.40 as of 03 April 2026, with a FY2026-2027 high of ₹98.5 and low of ₹56.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹44.3 Cr..

How does Cranex Ltd's P/E ratio compare to its industry?

Cranex Ltd has a P/E ratio of 20.3, which is below the industry average of 37.05. This is broadly in line with or below the industry average.

Is Cranex Ltd financially healthy?

Key indicators for Cranex Ltd: ROCE of 10.3 % is moderate. Dividend yield is 0.00 %.

Is Cranex Ltd profitable and how is the profit trend?

Cranex Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹52 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does Cranex Ltd pay dividends?

Cranex Ltd has a dividend yield of 0.00 % at the current price of ₹67.40. The company is currently not paying meaningful dividends.

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 Cranex 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
Explore Industry-wise Stock Analysis Reports