Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Fundamental Analysis of CRISIL Ltd

About the Company - CRISIL Ltd

Crisil Ltd. is a Public Limited Listed company incorporated on 29/01/1987 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L67120MH1987PLC042363 and registration number is 042363. Currently Company is involved in the business activities of Activities auxiliary to financial service activities. Company’s Total Operating Revenue is Rs. 1052.91 Cr. and Equity Capital is Rs. 7.29 Cr. for the Year ended 31/12/2021.
INDUSTRYADDRESSCONTACT
Services - OthersCRISIL House, Central Avenue, Mumbai Maharashtra 400076investors@crisil.com
http://www.crisil.com
Management
NamePosition Held
Mr. John L BerisfordChairman
Mr. Amish MehtaManaging Director & CEO
Mr. Ewout SteenbergenDirector
Ms. Vinita BaliIndependent Director
Mr. Girish ParanjpeIndependent Director
Ms. Shyamala GopinathIndependent Director
Mr. Amar Raj BindraIndependent Director
Mr. Yann Le PallecDirector

Crisil Ltd. Share Price Update

Share PriceValue
Today₹4,242.05
Previous Day₹4,278.90

Basic Stock Data of CRISIL Ltd

Market Cap 30,781 Cr.
Current Price 4,210
High / Low4,455/2,712
Stock P/E50.7
Book Value 263
Dividend Yield1.13 %
ROCE41.1 %
ROE32.9 %
Face Value 1.00

CRISIL Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales485597495529571706595669683822715771736
Expenses372443368389424514419499531606511567544
Operating Profit113154128139147193176169151216203204192
OPM %23%26%26%26%26%27%30%25%22%26%28%26%26%
Other Income37151322335920356518171836
Interest4433222221111
Depreciation33312827262525262626262626
Profit before tax114134110131151225169177189207194195200
Tax %21%18%24%23%25%25%28%23%22%24%25%23%24%
Net Profit9011084101113169122137148158146151152
EPS in Rs12.4415.1611.4913.8615.5023.1416.6718.7520.2421.6319.9420.6020.79

CRISIL Ltd Quarterly Chart

CRISIL Ltd Profit & Loss

MonthDec 2011Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022TTM
Sales8079781,1111,2531,3801,5481,6581,7481,7321,9822,3012,7693,044
Expenses5456507508659801,1041,2031,2771,2761,4711,6902,0392,229
Operating Profit262328361389400443455471456511611730815
OPM %33%34%32%31%29%29%27%27%26%26%27%26%27%
Other Income43201032443502573738312312289
Interest00000002014964
Depreciation303438363755474337121106103105
Profit before tax275314425376406438434500492458618742796
Tax %25%30%30%29%30%33%30%27%30%23%25%24%
Net Profit206220298268285294304363344355466564606
EPS in Rs29.0731.3842.1637.6240.0441.2642.4650.3547.5748.8763.9277.2582.96
Dividend Payout %37%51%45%53%57%65%66%60%67%68%72%62%

CRISIL Ltd Profit & Loss Yearly Chart

CRISIL Ltd Growth

Compounded Sales Growth
10 Years::11%
5 Years::11%
3 Years::17%
TTM::15%

CRISIL Ltd Growth

Compounded Profit Growth
10 Years::10%
5 Years::14%
3 Years::18%
TTM::12%

CRISIL Ltd Growth

Stock Price CAGR
10 Years::15%
5 Years::22%
3 Years::29%
1 Year::51%

CRISIL Ltd Growth

Return on Equity
10 Years::31%
5 Years::31%
3 Years::30%
Last Year::33%

CRISIL Ltd Balance Sheet

MonthDec 2011Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Jun 2023
Equity Capital7777777777777
Reserves4115226678418499781,0411,1291,1651,3051,5711,7851,918
Borrowings00000003301328355
Other Liabilities285454470416475400446495514895793956945
Total Liabilities7039831,1451,2651,3311,3851,4951,6341,6892,2072,5042,8312,924
Fixed Assets226467449432413309293350349763661619639
CWIP10003413712145140
Investments16115244375383465525477453476645683708
Other Assets4604014514585326076638008759551,1931,5151,577
Total Assets7039831,1451,2651,3311,3851,4951,6341,6892,2072,5042,8312,924

CRISIL Ltd Reserves and Borrowings Chart

CRISIL Ltd Cash Flow

MonthDec 2011Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022
Cash from Operating Activity 260223254265270279291379446500403456
Cash from Investing Activity -59-68-157-1852-19-179-64-77-300-97-59
Cash from Financing Activity -167-111-82-112-262-227-187-203-229-265-291-368
Net Cash Flow344415-311033-75111140-641529

CRISIL Ltd Financial Efficiency Indicators

MonthDec 2011Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022
Debtor Days4244394152495759425786100
Inventory Days
Days Payable
Cash Conversion Cycle4244394152495759425786100
Working Capital Days-54-95-86-46-39-72-8-26-35-98
ROCE %66%66%60%48%45%45%41%45%42%37%38%41%

CRISIL Ltd Financial Efficiency Indicators Chart

CRISIL Ltd Share Holding Pattern

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Promoters67.13%67.05%66.99%66.92%66.88%66.79%66.74%66.72%66.70%66.69%66.67%66.66%
FIIs7.15%6.71%6.81%6.59%6.84%6.65%6.58%6.69%6.68%6.90%7.17%7.25%
DIIs11.55%12.08%12.29%5.96%6.38%7.00%7.50%13.10%13.03%13.16%13.18%13.08%
Public14.17%14.16%13.91%20.53%19.90%19.56%19.19%13.50%13.59%13.27%12.99%13.01%
No. of Shareholders32,27731,94536,05042,91144,20846,67052,58554,16254,55147,27642,12543,145

CRISIL Ltd Shareholding Pattern Chart

No. of CRISIL Ltd Shareholders

CRISIL Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)
SBI Magnum Midcap Fund14000004.34573.59
Kotak Equity Opportunities Fund - Regular Plan5450001.46223.29
HSBC Midcap Fund4264442.18174.72
Quant Active Fund4023002.72164.82
Aditya Birla Sun Life MNC Fund - Div2403942.9698.49
Aditya Birla Sun Life MNC Fund - Gr2403942.9698.49
NJ Balanced Advantage Fund2088472.3985.57
PGIM India Midcap Opportunities Fund1739730.7871.28
UTI MNC Fund1620002.6166.37
Canara Robeco Mid Cap Fund1304103.3153.43

CRISIL Ltd ROCE Trend

CRISIL Ltd EPS Trend

CRISIL Ltd Key Financial Ratios

MonthDec 22Dec 21Dec 20Dec 19Dec 18
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)77.3164.0348.9347.6150.50
Diluted EPS (Rs.)77.3163.9648.9347.5550.33
Cash EPS (Rs.)91.3478.4365.5452.6756.30
Book Value[Excl.RevalReserv]/Share (Rs.)245.14216.21180.69162.09157.59
Book Value[Incl.RevalReserv]/Share (Rs.)245.14216.21180.69162.09157.59
Revenue From Operations / Share (Rs.)378.76315.60272.98239.52242.51
PBDIT / Share (Rs.)116.5794.3181.7973.1275.54
PBIT / Share (Rs.)102.4479.7765.1168.0269.60
PBT / Share (Rs.)101.5684.8363.1367.9969.29
Net Profit / Share (Rs.)77.2163.9048.8647.5750.36
NP After MI And SOA / Share (Rs.)77.2163.9048.8647.5750.36
PBDIT Margin (%)30.7729.8829.9630.5231.14
PBIT Margin (%)27.0425.2723.8528.4028.70
PBT Margin (%)26.8126.8823.1228.3828.57
Net Profit Margin (%)20.3820.2417.8919.8620.76
NP After MI And SOA Margin (%)20.3820.2417.8919.8620.76
Return on Networth / Equity (%)31.4929.5527.0429.3431.95
Return on Capital Employeed (%)39.6734.1631.1441.1543.34
Return On Assets (%)19.9318.6016.0720.3622.22
Asset Turnover Ratio (%)0.700.650.580.610.90
Current Ratio (X)1.871.791.571.951.73
Quick Ratio (X)1.871.791.571.951.73
Dividend Payout Ratio (NP) (%)60.7959.3565.4163.0157.42
Dividend Payout Ratio (CP) (%)51.3948.3548.7656.9151.36
Earning Retention Ratio (%)39.2140.6534.5936.9942.58
Cash Earning Retention Ratio (%)48.6151.6551.2443.0948.64
Interest Coverage Ratio (%)133.1476.9941.262298.61244.23
Interest Coverage Ratio (Post Tax) (%)89.1948.0325.651496.43163.83
Enterprise Value (Cr.)22093.9520741.3113681.2113468.1511468.17
EV / Net Operating Revenue (X)7.989.026.907.786.56
EV / EBITDA (X)25.9330.1723.0425.4821.06
MarketCap / Net Operating Revenue (X)8.109.147.047.986.68
Retention Ratios (%)39.2040.6434.5836.9842.57
Price / BV (X)12.5113.3510.6411.7910.27
Price / Net Operating Revenue (X)8.109.147.047.986.68
EarningsYield0.020.020.020.020.03

CRISIL Ltd Profitability Ratios (%)

CRISIL Ltd Liquidity Ratios

CRISIL Ltd Liquidity Ratios (%)

CRISIL Ltd Interest Coverage Ratios (%)

CRISIL Ltd Valuation Ratios

Fair Value of CRISIL Ltd Stock

Fair Value: ₹4436.49

The stock is undervalued by 5.38% compared to the current price ₹4210

*Investments are subject to market risks

Strength and Weakness of CRISIL Ltd Stock

StrengthWeakness

The stock has a low average Working Capital Days, which is a positive sign.

The company has higher reserves compared to borrowings, indicating strong financial stability.

The company has shown consistent growth in sales and profit over the years.

The stock has a low average ROCE, which may not be favorable.

The stock has a high average Cash Conversion Cycle, which may not be favorable.

More Stocks