Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:47 am
Author: Getaka|Social: XLinkedIn

Crown Lifters Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹141.75Undervalued by 21.15%vs CMP ₹117.00

P/E (13.7) × ROE (20.0%) × BV (₹63.40) × DY (2.00%)

₹120.99Fairly Valued by 3.41%vs CMP ₹117.00
MoS: +3.3% (Thin)Confidence: 48/100 (Moderate)Models: 3 Under, 1 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹230.1023%Under (+96.7%)
Graham NumberEarnings₹111.5917%Fair (-4.6%)
Earnings PowerEarnings₹11.6011%Over (-90.1%)
DCFCash Flow₹168.6811%Under (+44.2%)
Net Asset ValueAssets₹64.137%Over (-45.2%)
EV/EBITDAEnterprise₹141.139%Under (+20.6%)
Earnings YieldEarnings₹87.307%Over (-25.4%)
ROCE CapitalReturns₹27.097%Over (-76.8%)
Revenue MultipleRevenue₹30.366%Over (-74.1%)
Consensus (9 models)₹120.99100%Fairly Valued
Key Drivers: EPS CAGR 62.3% lifts DCF — verify sustainability. | Wide model spread (₹12–₹230) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 62.3%

*Investments are subject to market risks

Investment Snapshot

64
Crown Lifters Ltd scores 64/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health70/100 · Strong
ROCE 18.9% GoodROE 20.0% ExcellentD/E 0.71 ModerateInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 69.6% Stable
Earnings Quality75/100 · Strong
OPM expanding (26% → 56%) ImprovingWorking capital: -216 days (improving) Efficient
Quarterly Momentum40/100 · Moderate
Revenue (4Q): +20% YoY GrowingProfit (4Q): -33% YoY DecliningOPM: 51.2% (down 9.5% YoY) Margin pressure
Industry Rank75/100 · Strong
P/E 13.7 vs industry 29.6 Cheaper than peersROCE 18.9% vs industry 21.4% Average3Y sales CAGR: 21% High growth

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, 2:47 am

Market Cap 135 Cr.
Current Price 117
Intrinsic Value₹120.99
High / Low 222/101
Stock P/E13.7
Book Value 63.4
Dividend Yield0.00 %
ROCE18.9 %
ROE20.0 %
Face Value 10.0
PEG Ratio0.22

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

View Share Price Target for Crown Lifters Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Crown Lifters Ltd 135 Cr. 117 222/10113.7 63.40.00 %18.9 %20.0 % 10.0
KHFM Hospitality & Facility Mgt. Services Ltd 128 Cr. 55.3 97.0/51.034.9 28.00.00 %10.4 %6.15 % 10.0
Affordable Robotic & Automation Ltd 158 Cr. 141 540/12035.3 90.80.00 %2.63 %10.9 % 10.0
Focus Business Solution Ltd 104 Cr. 143 146/51.588.3 11.10.04 %15.5 %12.4 % 10.0
Aarvi Encon Limited 189 Cr. 128 152/88.011.4 89.41.57 %10.8 %8.26 % 10.0
Industry Average9,395.86 Cr456.1029.58147.900.87%21.42%19.77%8.65

All Competitor Stocks of Crown Lifters Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 4.195.076.075.075.247.2510.547.637.568.7011.1410.079.53
Expenses 3.243.934.402.872.563.444.103.712.973.314.544.024.65
Operating Profit 0.951.141.672.202.683.816.443.924.595.396.606.054.88
OPM % 22.67%22.49%27.51%43.39%51.15%52.55%61.10%51.38%60.71%61.95%59.25%60.08%51.21%
Other Income 0.050.160.430.170.160.220.2212.580.430.610.670.590.89
Interest 0.010.070.110.170.410.410.640.610.770.841.111.030.94
Depreciation 0.440.880.851.031.382.222.261.271.401.631.691.841.88
Profit before tax 0.550.351.141.171.051.403.7614.622.853.534.473.772.95
Tax % 0.00%0.00%-103.51%0.00%0.00%0.00%49.73%25.10%25.26%25.21%27.29%25.46%25.42%
Net Profit 0.550.342.331.171.051.401.8810.962.132.643.252.812.20
EPS in Rs 0.530.332.241.121.011.341.689.771.902.352.902.501.96

Last Updated: January 2, 2026, 1:03 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 27, 2026, 3:30 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 14.2215.9919.9023.4814.9118.1114.3812.1819.9219.2828.1035.0339.24
Expenses 7.4311.3213.6210.389.779.747.856.9314.4514.6112.9714.5417.99
Operating Profit 6.794.676.2813.105.148.376.535.255.474.6715.1320.4921.25
OPM % 47.75%29.21%31.56%55.79%34.47%46.22%45.41%43.10%27.46%24.22%53.84%58.49%54.15%
Other Income 0.184.384.072.290.720.160.104.343.101.230.7714.302.89
Interest 2.502.792.164.064.163.983.663.051.060.191.633.334.16
Depreciation 4.455.384.217.208.147.486.744.522.702.646.895.996.69
Profit before tax 0.020.883.984.13-6.44-2.93-3.772.024.813.077.3825.4713.29
Tax % 650.00%-35.23%37.44%27.60%-4.97%-9.22%-7.16%-27.72%133.47%-27.04%25.34%25.52%
Net Profit -0.111.202.492.99-6.12-2.66-3.512.59-1.603.905.5118.989.93
EPS in Rs -3.6740.0083.002.88-5.88-2.56-3.382.49-1.543.754.9116.918.73
Dividend Payout % 0.00%0.00%0.00%6.96%0.00%0.00%0.00%0.00%0.00%5.34%8.15%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)1190.91%107.50%20.08%-304.68%56.54%-31.95%173.79%-161.78%343.75%41.28%244.46%
Change in YoY Net Profit Growth (%)0.00%-1083.41%-87.42%-324.76%361.22%-88.49%205.74%-335.57%505.53%-302.47%203.18%

Crown Lifters 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:8%
5 Years:19%
3 Years:21%
TTM:22%
Compounded Profit Growth
10 Years:29%
5 Years:37%
3 Years:161%
TTM:77%
Stock Price CAGR
10 Years:%
5 Years:81%
3 Years:56%
1 Year:-42%
Return on Equity
10 Years:3%
5 Years:12%
3 Years:19%
Last Year:20%

Last Updated: September 5, 2025, 2:20 am

Balance Sheet

Last Updated: December 10, 2025, 2:33 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.510.510.51222221010111112
Reserves 1516192721181417711255162
Borrowings 3125394339373415012294749
Other Liabilities 2111121276447070
Total Liabilities 48436073635951352440109179193
Fixed Assets 3032295951464021132073124129
CWIP 60200300000000
Investments 0000000000000
Other Assets 1311111491211141119365564
Total Assets 48436073635951352440109179193

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 9.335.457.1710.0012.698.231.1013.394.6910.8455.6847.72
Cash from Investing Activity + -5.59-0.41-18.79-15.94-2.87-0.72-0.0910.669.97-8.37-58.75-42.94
Cash from Financing Activity + -3.12-8.4412.086.45-11.55-7.49-0.84-22.60-15.628.4610.656.44
Net Cash Flow 0.62-3.400.450.51-1.730.030.171.45-0.9610.937.5911.22
Free Cash Flow 3.685.04-11.66-6.229.727.420.9923.8612.822.06-3.692.92
CFO/OP 143%118%126%79%257%102%22%255%89%238%379%239%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-24.21-20.33-32.72-29.90-33.86-28.63-27.47-9.755.47-7.33-13.87-26.51

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1231271014710914613914697105107110
Inventory Days 64440
Days Payable 12117761
Cash Conversion Cycle 12312710147-7-2813914680105107110
Working Capital Days -76-39-5234-128-11326-297110-586-216
ROCE %5%4%8%12%-3%2%-0%3%12%10%18%19%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%75.00%75.00%75.00%75.00%69.56%69.56%69.56%69.56%69.56%69.56%69.56%
Public 25.00%25.00%25.00%25.00%25.00%30.44%30.44%30.44%30.44%30.44%30.44%30.44%
No. of Shareholders 1,0241,0801,3681,6081,9383,1244,3146,2806,9537,5157,5937,382

Shareholding Pattern Chart

No. of Shareholders

Crown Lifters 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.) 16.915.283.74-1.5412.00
Diluted EPS (Rs.) 16.915.283.74-1.5412.00
Cash EPS (Rs.) 22.2511.046.281.0534.13
Book Value[Excl.RevalReserv]/Share (Rs.) 55.0932.1420.3016.7591.47
Book Value[Incl.RevalReserv]/Share (Rs.) 55.0932.1420.3016.7591.47
Dividend / Share (Rs.) 0.000.400.200.000.00
Revenue From Operations / Share (Rs.) 31.2225.0418.5219.1458.48
PBDIT / Share (Rs.) 19.9914.164.895.4226.50
PBIT / Share (Rs.) 14.658.032.352.834.80
PBT / Share (Rs.) 22.706.582.954.6310.24
Net Profit / Share (Rs.) 16.914.913.74-1.5412.43
PBDIT Margin (%) 64.0256.5626.4128.3045.31
PBIT Margin (%) 46.9332.0612.7114.778.21
PBT Margin (%) 72.7126.2615.9124.1617.51
Net Profit Margin (%) 54.1719.6020.21-8.0421.25
Return on Networth / Equity (%) 30.7015.2618.44-9.1813.58
Return on Capital Employeed (%) 12.279.117.6114.053.05
Return On Assets (%) 10.595.069.83-6.657.43
Long Term Debt / Equity (X) 0.490.580.400.000.71
Total Debt / Equity (X) 0.760.800.560.000.71
Asset Turnover Ratio (%) 0.240.370.600.670.28
Current Ratio (X) 1.223.632.543.155.27
Quick Ratio (X) 1.223.632.542.955.26
Inventory Turnover Ratio (X) 0.000.002.000.000.00
Dividend Payout Ratio (NP) (%) 0.001.895.340.000.00
Dividend Payout Ratio (CP) (%) 0.000.833.180.000.00
Earning Retention Ratio (%) 0.0098.1194.660.000.00
Cash Earning Retention Ratio (%) 0.0099.1796.820.000.00
Interest Coverage Ratio (X) 6.739.7627.425.331.92
Interest Coverage Ratio (Post Tax) (X) 2.984.3817.65-3.280.50
Enterprise Value (Cr.) 207.19248.4837.1933.2421.12
EV / Net Operating Revenue (X) 5.918.841.931.671.73
EV / EBITDA (X) 9.2415.637.305.903.83
MarketCap / Net Operating Revenue (X) 5.448.501.911.710.75
Retention Ratios (%) 0.0098.1094.650.000.00
Price / BV (X) 3.086.621.751.950.47
Price / Net Operating Revenue (X) 5.448.501.911.710.75
EarningsYield 0.090.020.10-0.040.28

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Crown Lifters Ltd. is a Public Limited Listed company incorporated on 27/12/2002 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L74210MH2002PLC138439 and registration number is 138439. Currently Company is involved in the business activities of Other specialized construction activities. Company's Total Operating Revenue is Rs. 35.03 Cr. and Equity Capital is Rs. 11.22 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Services - Others104, Raheja Plaza, Premises Co-Op Soc. Ltd., Mumbai Maharashtra 400053Contact not found
Management
NamePosition Held
Mr. Karim Kamruddin JariaChairman & Managing Director
Mr. Nizar Nooruddin RajwaniDirector & CFO
Mr. Sanjay DayalInd. Non-Executive Director
Mr. Amit Bhalchandra NandedkarInd. Non-Executive Director
Mr. Nooruddin Savji RajwaniNon Exe.Non Ind.Director
Mr. Payal Pravin MadhaniInd. Non-Executive Director

FAQ

What is the intrinsic value of Crown Lifters Ltd and is it undervalued?

As of 10 April 2026, Crown Lifters Ltd's intrinsic value is ₹120.99, which is 3.41% higher than the current market price of ₹117.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (20.0 %), book value (₹63.4), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Crown Lifters Ltd is trading at ₹117.00 as of 10 April 2026, with a FY2026-2027 high of ₹222 and low of ₹101. The stock is currently near its 52-week low. Market cap stands at ₹135 Cr..

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

Crown Lifters Ltd has a P/E ratio of 13.7, which is below the industry average of 29.58. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Crown Lifters Ltd financially healthy?

Key indicators for Crown Lifters Ltd: ROCE of 18.9 % indicates efficient capital utilization; ROE of 20.0 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Crown Lifters Ltd profitable and how is the profit trend?

Crown Lifters Ltd reported a net profit of ₹19 Cr in Mar 2025 on revenue of ₹35 Cr. Compared to ₹-2 Cr in Mar 2022, the net profit shows an improving trend.

Does Crown Lifters Ltd pay dividends?

Crown Lifters Ltd has a dividend yield of 0.00 % at the current price of ₹117.00. 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 Crown Lifters 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