Crimson Metal Engineering Company Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Crimson Metal Engineering Company Ltd?

Crimson Metal Engineering Company Ltd is trading at 50.80 as of 23 April 2026, with a FY2026-2027 high of 61.4 and low of 10.8. The stock is currently near its 52-week high. Market cap stands at 22.5 Cr..

Q: Is Crimson Metal Engineering Company Ltd financially healthy?

Key indicators: ROCE of 8.11 % is on the lower side. Dividend yield is 0.00 %.

Fair Value

₹50.32Fairly Valued by 0.94%vs CMP ₹50.80

P/E (205.0) × ROE (2.4%) × BV (₹12.80) × DY (2.00%)

₹27.42Overvalued by 46.02%vs CMP ₹50.80

MoS: -85.3% (Negative)Confidence: 56/100 (Moderate)Models: 1 Under, 6 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹33.98	30%	Over (-33.1%)
Graham Number	Earnings	₹8.49	22%	Over (-83.3%)
Net Asset Value	Assets	₹12.80	10%	Over (-74.8%)
EV/EBITDA	Enterprise	₹75.77	12%	Under (+49.2%)
Earnings Yield	Earnings	₹2.50	10%	Over (-95.1%)
ROCE Capital	Returns	₹41.08	10%	Over (-19.1%)
Revenue Multiple	Revenue	₹10.80	7%	Over (-78.7%)
Consensus (7 models)		₹27.42	100%	Overvalued

Key Drivers: EPS CAGR -32.5% drags value — could be higher if earnings stabilize. | P/E of 205 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -32.5%

*Investments are subject to market risks

Analyst Summary

Crimson Metal Engineering Company Ltd operates in the Steel - Tubes/Pipes segment, NSE: CRIMSON | BSE: 526977, current market price is ₹50.80, market cap is 22.5 Cr.. At a glance, stock P/E is 205, ROE is 2.35 %, ROCE is 8.11 %, book value is 12.8, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹27.42, around 46.0% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹10 Cr versus the prior period change of 15.6%, while latest net profit is about ₹0 Cr with a prior-period change of 109.8%. The 52-week range shown on this page is 61.4/10.8, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisCrimson Metal Engineering Company Ltd. is a Public Limited Listed company incorporated on 15/02/1985 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification…

This summary is generated from the stock page data available for Crimson Metal Engineering Company Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Crimson Metal Engineering Company Ltd scores 38/100 (Weak)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health39/100 · Weak

ROCE 8.1% AverageROE 2.4% WeakD/E 3.94 High debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 43.5% Stable

Earnings Quality40/100 · Moderate

OPM contracting (49% → 45%) Declining

Quarterly Momentum50/100 · Moderate

Revenue (4Q): 0% YoY Flat

Industry Rank10/100 · Weak

P/E 205.0 vs industry 40.7 Premium to peersROCE 8.1% vs industry 15.3% Below peersROE 2.4% vs industry 11.7% Below peers3Y sales CAGR: 0% Shrinking

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: March 12, 2026, 4:52 am

Market Cap	22.5 Cr.
Current Price	50.8
Intrinsic Value	₹27.42
High / Low	61.4/10.8
Stock P/E	205
Book Value	12.8
Dividend Yield	0.00 %
ROCE	8.11 %
ROE	2.35 %
Face Value	10.0
PEG Ratio	-6.31

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Crimson Metal Engineering Company Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Crimson Metal Engineering Company Ltd	22.5 Cr.	50.8	61.4/10.8	205	12.8	0.00 %	8.11 %	2.35 %	10.0
Prakash Steelage Ltd	71.0 Cr.	4.06	7.45/3.84	67.0	0.53	0.00 %	19.6 %	15.6 %	1.00
Surani Steel Tubes Ltd	169 Cr.	109	139/47.3	56.8	79.7	0.00 %	1.91 %	1.12 %	10.0
APL Apollo Tubes Ltd	53,721 Cr.	1,935	2,301/1,367	47.0	166	0.30 %	22.4 %	19.0 %	2.00
Rama Steel Tubes Ltd	653 Cr.	3.99	14.9/3.43	41.5	2.85	0.00 %	6.75 %	4.62 %	1.00
Industry Average	9,873.50 Cr	511.92		40.74	163.02	0.44%	15.34%	11.65%	4.69

All Competitor Stocks of Crimson Metal Engineering Company Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	2.29	1.82	2.13	1.97	2.01	2.17	1.90	2.80	2.01	2.87	2.03	2.17	1.85
Expenses	1.34	0.85	1.20	1.09	1.03	1.16	0.92	1.76	0.90	1.77	0.87	1.19	0.79
Operating Profit	0.95	0.97	0.93	0.88	0.98	1.01	0.98	1.04	1.11	1.10	1.16	0.98	1.06
OPM %	41.48%	53.30%	43.66%	44.67%	48.76%	46.54%	51.58%	37.14%	55.22%	38.33%	57.14%	45.16%	57.30%
Other Income	0.00	0.01	0.01	0.00	0.00	0.03	0.00	0.02	0.02	0.03	0.00	0.01	0.00
Interest	0.50	0.55	0.48	0.45	0.46	0.44	0.45	0.54	0.61	0.45	0.64	0.44	0.51
Depreciation	0.41	0.38	0.44	0.44	0.44	0.51	0.48	0.48	0.48	0.63	0.49	0.49	0.49
Profit before tax	0.04	0.05	0.02	-0.01	0.08	0.09	0.05	0.04	0.04	0.05	0.03	0.06	0.06
Tax %	25.00%	-420.00%	0.00%	0.00%	25.00%	1,655.56%	0.00%	0.00%	0.00%	100.00%	33.33%	33.33%	33.33%
Net Profit	0.03	0.26	0.02	-0.01	0.06	-1.40	0.05	0.04	0.05	0.00	0.02	0.05	0.04
EPS in Rs	0.07	0.59	0.05	-0.02	0.14	-3.16	0.11	0.09	0.11	0.00	0.05	0.11	0.09

Last Updated: March 3, 2026, 11:08 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 3:00 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	61.60	44.31	45.53	45.97	33.23	9.85	7.25	9.35	9.63	8.16	8.28	9.57	8.92
Expenses	58.12	40.20	41.53	41.56	29.44	6.49	4.03	4.83	4.94	4.11	4.49	5.34	4.62
Operating Profit	3.48	4.11	4.00	4.41	3.79	3.36	3.22	4.52	4.69	4.05	3.79	4.23	4.30
OPM %	5.65%	9.28%	8.79%	9.59%	11.41%	34.11%	44.41%	48.34%	48.70%	49.63%	45.77%	44.20%	48.21%
Other Income	1.21	0.20	0.20	0.12	0.14	0.23	0.01	0.01	0.05	0.01	0.04	0.08	0.04
Interest	2.73	2.66	2.47	2.73	2.24	2.32	2.01	2.78	2.96	2.26	1.83	2.06	2.04
Depreciation	1.02	0.95	0.95	0.97	1.11	1.12	1.12	1.64	1.68	1.69	1.82	2.07	2.10
Profit before tax	0.94	0.70	0.78	0.83	0.58	0.15	0.10	0.11	0.10	0.11	0.18	0.18	0.20
Tax %	31.91%	-22.86%	37.18%	33.73%	1.72%	20.00%	20.00%	-245.45%	-690.00%	-190.91%	838.89%	27.78%
Net Profit	0.63	0.86	0.49	0.55	0.58	0.11	0.08	0.39	0.79	0.32	-1.33	0.13	0.11
EPS in Rs	1.42	1.94	1.11	1.24	1.31	0.25	0.18	0.88	1.78	0.72	-3.00	0.29	0.25
Dividend Payout %	0.00%	0.00%	0.00%	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

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	36.51%	-43.02%	12.24%	5.45%	-81.03%	-27.27%	387.50%	102.56%	-59.49%	-515.62%	109.77%
Change in YoY Net Profit Growth (%)	0.00%	-79.53%	55.27%	-6.79%	-86.49%	53.76%	414.77%	-284.94%	-162.06%	-456.13%	625.40%

Crimson Metal Engineering Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	-14%
5 Years:	6%
3 Years:	0%
TTM:	21%

Compounded Profit Growth
10 Years:	-17%
5 Years:	10%
3 Years:	-45%
TTM:	108%

Stock Price CAGR
10 Years:	16%
5 Years:	%
3 Years:	%
1 Year:	214%

Return on Equity
10 Years:	4%
5 Years:	1%
3 Years:	-5%
Last Year:	2%

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

Balance Sheet

Last Updated: December 10, 2025, 4:08 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	4.43	4.43	4.43	4.43	4.43	4.43	4.43	4.43	4.43	4.43	4.43	4.43	4.43
Reserves	-1.62	-0.95	-0.46	0.09	0.67	0.79	0.87	1.26	2.05	2.37	1.03	1.17	1.24
Borrowings	32.01	31.21	17.83	16.85	18.74	13.83	24.43	29.01	27.08	23.52	19.49	24.47	16.84
Other Liabilities	12.16	4.84	17.76	7.96	8.10	3.42	4.10	4.08	2.76	2.91	5.63	4.61	9.23
Total Liabilities	46.98	39.53	39.56	29.33	31.94	22.47	33.83	38.78	36.32	33.23	30.58	34.68	31.74
Fixed Assets	15.38	14.38	13.43	12.91	14.76	13.94	12.82	24.71	23.03	23.04	25.62	28.11	27.10
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	13.00	0.00	0.87	2.46	0.03	0.00	0.97
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	31.60	25.15	26.13	16.42	17.18	8.53	8.01	14.07	12.42	7.73	4.93	6.57	3.67
Total Assets	46.98	39.53	39.56	29.33	31.94	22.47	33.83	38.78	36.32	33.23	30.58	34.68	31.74

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	6.18	1.82	4.61	6.63	-2.26	5.79	12.73	2.63	2.80	6.56	5.88	-0.36
Cash from Investing Activity +	0.33	0.07	0.46	-0.04	-3.45	-0.31	-12.99	-0.52	-0.82	-3.28	-1.94	-4.45
Cash from Financing Activity +	-7.30	-1.99	-3.34	-3.25	-0.20	-5.24	0.02	-1.82	-1.94	-3.56	-4.02	4.97
Net Cash Flow	-0.79	-0.10	1.73	3.34	-5.91	0.23	-0.25	0.30	0.05	-0.28	-0.08	0.17
Free Cash Flow	5.32	1.69	4.60	6.18	-5.21	5.48	-0.27	2.11	1.93	3.27	3.90	-4.88
CFO/OP	183%	48%	119%	154%	-56%	173%	396%	58%	59%	162%	155%	-9%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-28.53	-27.10	-13.83	-12.44	-14.95	-10.47	-21.21	-24.49	-22.39	-19.47	-15.70	-20.24

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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	124.73	91.52	134.52	48.27	83.59	85.97	155.06	423.17	328.99	173.11	0.00	128.91
Inventory Days	24.22	90.44	43.95	18.38	30.55	107.80	206.16	146.00	133.72	167.41	146.00	91.54
Days Payable	79.14	30.65	38.37	53.72	9.80	6.79	321.06	106.51	115.09	172.89	245.55	193.37
Cash Conversion Cycle	69.80	151.31	140.10	12.94	104.34	186.98	40.15	462.66	347.63	167.62	-99.55	27.08
Working Capital Days	18.25	44.48	-69.75	21.28	94.68	151.19	195.84	133.51	108.40	-98.85	-305.93	-270.79
ROCE %	10.18%	9.67%	11.51%	16.49%	12.48%	11.52%	8.65%	8.97%	8.97%	7.42%	7.27%	8.11%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	43.48%	43.48%	43.48%	43.48%	43.48%	43.48%	43.48%	43.48%	43.48%	43.48%	43.48%	43.48%
Public	56.52%	56.52%	56.51%	56.51%	56.52%	56.51%	56.51%	56.51%	56.51%	56.51%	56.53%	56.53%
No. of Shareholders	5,378	5,378	5,379	5,379	5,378	5,377	5,378	5,378	5,378	5,378	5,411	5,407

Shareholding Pattern Chart

No. of Shareholders

Crimson Metal Engineering Company 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	0.30	-3.01	0.73	1.78	0.88
Diluted EPS (Rs.)	0.30	-3.01	0.73	1.78	0.88
Cash EPS (Rs.)	4.97	1.11	4.54	5.58	4.58
Book Value[Excl.RevalReserv]/Share (Rs.)	12.64	12.34	15.35	14.62	12.84
Book Value[Incl.RevalReserv]/Share (Rs.)	12.64	12.34	15.35	14.62	12.84
Revenue From Operations / Share (Rs.)	21.60	18.69	18.43	21.75	21.12
PBDIT / Share (Rs.)	9.70	8.65	9.18	10.70	10.23
PBIT / Share (Rs.)	5.03	4.53	5.37	6.90	6.53
PBT / Share (Rs.)	0.41	0.40	0.26	0.23	0.26
Net Profit / Share (Rs.)	0.30	-3.01	0.73	1.78	0.88
PBDIT Margin (%)	44.89	46.26	49.81	49.19	48.42
PBIT Margin (%)	23.29	24.23	29.14	31.73	30.93
PBT Margin (%)	1.89	2.18	1.44	1.06	1.24
Net Profit Margin (%)	1.40	-16.10	3.98	8.18	4.18
Return on Networth / Equity (%)	2.40	-24.39	4.78	12.18	6.87
Return on Capital Employeed (%)	10.10	10.02	9.64	10.56	9.70
Return On Assets (%)	0.38	-4.35	0.97	2.17	1.00
Long Term Debt / Equity (X)	2.49	2.21	2.44	3.27	3.92
Total Debt / Equity (X)	4.37	3.57	3.46	4.18	3.94
Asset Turnover Ratio (%)	0.29	0.25	0.23	0.25	0.26
Current Ratio (X)	0.45	0.34	0.75	1.44	1.42
Quick Ratio (X)	0.38	0.24	0.61	1.27	1.28
Inventory Turnover Ratio (X)	10.10	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	2.10	2.10	1.80	1.60	1.63
Interest Coverage Ratio (Post Tax) (X)	1.07	0.26	1.14	1.27	1.14
Enterprise Value (Cr.)	28.85	23.43	27.56	30.45	25.63
EV / Net Operating Revenue (X)	3.02	2.83	3.38	3.16	2.74
EV / EBITDA (X)	6.72	6.12	6.78	6.43	5.66
MarketCap / Net Operating Revenue (X)	0.47	0.47	0.50	0.39	0.38
Price / BV (X)	0.81	0.72	0.60	0.58	0.63
Price / Net Operating Revenue (X)	0.47	0.47	0.50	0.39	0.38
EarningsYield	0.02	-0.33	0.07	0.20	0.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Crimson Metal Engineering Company Ltd. is a Public Limited Listed company incorporated on 15/02/1985 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L27105TN1985PLC011566 and registration number is 011566. Currently Company is involved in the business activities of Manufacture of tubes, pipes and hollow profiles and of tube or pipe fittings of cast-iron/cast-steel. Company's Total Operating Revenue is Rs. 9.57 Cr. and Equity Capital is Rs. 4.43 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Steel - Tubes/Pipes	163/1, Prakasam Road, II Floor,Broadway Chennai (Madras) Tamil Nadu 600108	Contact not found

Management
Name	Position Held
Mr. Vinay Kumar Goyal	Managing Director
Mr. Chandrakesh Pal	Whole Time Director
Mrs. Uma Rajaram	Whole Time Director
Mr. Velu Paneerselvam	Non Executive Director
Mr. Prakash Arya	Independent Director
Mr. Sanjay Kumar	Independent Director

FAQ

What is the intrinsic value of Crimson Metal Engineering Company Ltd and is it undervalued?

As of 23 April 2026, Crimson Metal Engineering Company Ltd's intrinsic value is ₹27.42, which is 46.02% lower than the current market price of ₹50.80, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (2.35 %), book value (₹12.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Crimson Metal Engineering Company Ltd?

Crimson Metal Engineering Company Ltd is trading at ₹50.80 as of 23 April 2026, with a FY2026-2027 high of ₹61.4 and low of ₹10.8. The stock is currently near its 52-week high. Market cap stands at ₹22.5 Cr..

How does Crimson Metal Engineering Company Ltd's P/E ratio compare to its industry?

Crimson Metal Engineering Company Ltd has a P/E ratio of 205, which is above the industry average of 40.74. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Crimson Metal Engineering Company Ltd financially healthy?

Key indicators for Crimson Metal Engineering Company Ltd: ROCE of 8.11 % is on the lower side compared to the industry average of 15.34%; ROE of 2.35 % is below ideal levels (industry average: 11.65%). Dividend yield is 0.00 %.

Is Crimson Metal Engineering Company Ltd profitable and how is the profit trend?

Crimson Metal Engineering Company Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹10 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a declining trend.

Does Crimson Metal Engineering Company Ltd pay dividends?

Crimson Metal Engineering Company Ltd has a dividend yield of 0.00 % at the current price of ₹50.80. The company is currently not paying meaningful dividends.