Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 14 April, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Crown Lifters Ltd

About the Company - Crown Lifters Ltd

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. 19.92 Cr. and Equity Capital is Rs. 10.41 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Services - Others104, Raheja Plaza, Premises Co-Op Soc. Ltd., Shah Industrial Estate, Veera Desai Road, Mumbai Maharashtra 400053cs.cll@crownlifters.com
http://www.crownlifters.com
Management
NamePosition Held
Mr. Karim Kamruddin JariaChairman & Managing Director
Mr. Nizar Nooruddin RajwaniDirector & CFO
Mr. Amit Bhalchandra NandedkarInd. Non-Executive Director
Mr. Payal Pravin MadhaniInd. Non-Executive Director
Mr. Divakar Hebbar KapoliInd. Non-Executive Director
Mr. Sanjay DayalInd. Non-Executive Director

Crown Lifters Ltd. Share Price Update

Share PriceValue
Today₹215.90
Previous Day₹216.00

Basic Stock Data of Crown Lifters Ltd

Last Updated: April 10, 2024, 3:34 am

Market Cap 215 Cr.
Current Price 206
High / Low221/33.3
Stock P/E37.6
Book Value 22.4
Dividend Yield0.19 %
ROCE9.73 %
ROE16.4 %
Face Value 10.0

Data Source: screener.in

Crown Lifters Ltd Quarterly Results

MonthDec 2020Mar 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales3.104.533.363.029.623.944.195.076.075.075.247.25
Expenses2.192.561.932.747.933.033.243.934.402.872.563.44
Operating Profit0.911.971.430.281.690.910.951.141.672.202.683.81
OPM %29.35%43.49%42.56%9.27%17.57%23.10%22.67%22.49%27.51%43.39%51.15%52.55%
Other Income0.560.381.170.071.850.590.050.160.430.170.160.22
Interest0.350.770.330.230.14-0.000.010.070.110.170.410.41
Depreciation0.910.890.690.630.600.470.440.880.851.031.382.22
Profit before tax0.210.691.58-0.512.801.030.550.351.141.171.051.40
Tax %-0.00%-210.14%-18.99%-0.00%240.00%34.95%-0.00%-0.00%-103.51%-0.00%-0.00%-0.00%
Net Profit0.212.141.88-0.51-3.920.670.550.342.331.171.051.40
EPS in Rs0.202.061.81-0.49-3.770.640.530.332.241.121.011.34

Last Updated: April 4, 2024, 10:05 am

Crown Lifters Ltd Quarterly Chart

Crown Lifters Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales20.2021.4414.2215.9919.9023.4814.9118.1114.3812.1819.9219.2821.45
Expenses11.3213.357.4311.3213.6210.389.779.747.856.9314.4514.6113.76
Operating Profit8.888.096.794.676.2813.105.148.376.535.255.474.677.69
OPM %43.96%37.73%47.75%29.21%31.56%55.79%34.47%46.22%45.41%43.10%27.46%24.22%35.85%
Other Income2.581.160.184.384.072.290.720.160.104.343.101.230.92
Interest3.133.182.502.792.164.064.163.983.663.051.060.190.76
Depreciation3.854.664.455.384.217.208.147.486.744.522.702.644.14
Profit before tax4.481.410.020.883.984.13-6.44-2.93-3.772.024.813.073.71
Tax %-4.02%-0.71%650.00%-35.23%37.44%27.60%4.97%9.22%7.16%-27.72%133.47%-27.04%
Net Profit4.661.41-0.111.202.492.99-6.12-2.66-3.512.59-1.603.904.89
EPS in Rs155.3347.00-3.6740.0083.002.88-5.88-2.56-3.382.49-1.543.754.70
Dividend Payout %0.00%0.00%0.00%0.00%0.00%6.96%0.00%0.00%0.00%0.00%0.00%5.34%

Crown Lifters Ltd Profit & Loss Yearly Chart

Crown Lifters Ltd Growth

Compounded Sales Growth
10 Years:-1%
5 Years:5%
3 Years:10%
TTM:4%
Compounded Profit Growth
10 Years:8%
5 Years:20%
3 Years:43%
TTM:3900%
Stock Price CAGR
10 Years:%
5 Years:96%
3 Years:171%
1 Year:434%
Return on Equity
10 Years:-4%
5 Years:-5%
3 Years:2%
Last Year:16%

Crown Lifters Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital0.510.510.510.510.512.082.082.082.082.0810.4110.4110.41
Reserves13.8215.2315.1316.3218.8126.6620.5417.8814.3816.967.0310.7212.94
Borrowings27.4730.7030.6125.0738.9743.3039.1237.4234.1114.560.0011.9725.79
Other Liabilities4.032.871.791.351.490.991.071.610.871.556.656.5125.40
Total Liabilities45.8349.3148.0443.2559.7873.0362.8158.9951.4435.1524.0939.6174.54
Fixed Assets33.7630.8129.6732.3828.7758.7950.6746.4540.3421.3513.4520.3958.94
CWIP0.003.225.560.0020.450.002.950.500.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets12.0715.2812.8110.8710.5614.249.1912.0411.1013.8010.6419.2215.60
Total Assets45.8349.3148.0443.2559.7873.0362.8158.9951.4435.1524.0939.6174.54

Crown Lifters Ltd Reserves and Borrowings Chart

Crown Lifters Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 4.596.259.335.457.1710.0012.698.231.1013.394.6910.84
Cash from Investing Activity -3.26-4.73-5.59-0.41-18.79-15.94-2.87-0.72-0.0910.669.97-8.37
Cash from Financing Activity -2.07-0.02-3.12-8.4412.086.45-11.55-7.49-0.84-22.60-15.628.46
Net Cash Flow-0.741.500.62-3.400.450.51-1.730.030.171.45-0.9610.93

Crown Lifters Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days118.35131.43122.69127.15101.2546.95108.69145.52138.84146.2496.56104.88
Inventory Days0.005.773.7844.29
Days Payable121.19177.4760.71
Cash Conversion Cycle118.35131.43122.69127.15101.2546.95-6.72-28.17138.84146.2480.14104.88
Working Capital Days74.99-1.19-75.72-39.49-52.2734.20-115.79-90.4926.14139.35110.4957.74
ROCE %16.24%10.40%5.44%3.54%7.83%11.68%-3.41%1.76%-0.24%2.69%11.52%9.73%

Crown Lifters Ltd Financial Efficiency Indicators Chart

No valid data available for the Shareholding

Crown Lifters Ltd Shareholding Pattern Chart

No. of Crown Lifters Ltd Shareholders

This stock is not held by any mutual fund

Crown Lifters Ltd ROCE Trend

Crown Lifters Ltd EPS Trend

Crown Lifters Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)3.75-1.5412.00-17.00-12.77
Diluted EPS (Rs.)3.75-1.5412.00-17.00-12.77
Cash EPS (Rs.)6.281.0534.1315.5323.16
Book Value[Excl.RevalReserv]/Share (Rs.)20.3016.7591.4779.0595.90
Book Value[Incl.RevalReserv]/Share (Rs.)20.3016.7591.4779.0595.90
Revenue From Operations / Share (Rs.)18.5219.1458.4869.0586.97
PBDIT / Share (Rs.)4.895.4226.5031.3440.97
PBIT / Share (Rs.)2.352.834.80-1.035.03
PBT / Share (Rs.)2.954.6310.24-18.13-14.09
Net Profit / Share (Rs.)3.75-1.5412.43-16.85-12.77
PBDIT Margin (%)26.4128.3045.3145.3947.10
PBIT Margin (%)12.7114.778.21-1.495.78
PBT Margin (%)15.9124.1617.51-26.26-16.19
Net Profit Margin (%)20.23-8.0421.25-24.40-14.68
Return on Networth / Equity (%)18.45-9.1813.58-21.31-13.31
Return on Capital Employeed (%)7.6114.053.05-0.492.41
Return On Assets (%)9.84-6.657.43-6.81-4.50
Long Term Debt / Equity (X)0.400.000.711.661.17
Total Debt / Equity (X)0.560.000.711.661.22
Asset Turnover Ratio (%)0.600.670.280.260.29
Current Ratio (X)2.543.155.271.170.64
Quick Ratio (X)2.542.955.261.170.64
Inventory Turnover Ratio (X)34.780.000.000.000.00
Interest Coverage Ratio (X)27.425.331.921.822.14
Interest Coverage Ratio (Post Tax) (X)17.68-3.280.500.010.33
Enterprise Value (Cr.)37.1933.2421.1235.7832.35
EV / Net Operating Revenue (X)1.931.671.732.491.79
EV / EBITDA (X)7.305.903.835.483.79
MarketCap / Net Operating Revenue (X)1.911.710.750.600.44
Price / BV (X)1.751.950.470.530.39
Price / Net Operating Revenue (X)1.911.710.750.600.44
EarningsYield0.10-0.040.28-0.40-0.33

Crown Lifters Ltd Profitability Ratios (%)

Crown Lifters Ltd Liquidity Ratios

Crown Lifters Ltd Liquidity Ratios (%)

Crown Lifters Ltd Interest Coverage Ratios (%)

Crown Lifters Ltd Valuation Ratios

Fair Value of Crown Lifters Ltd Stock

Fair Value: 138.39

The stock is overvalued by 32.82% compared to the current price ₹206

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.

*Investments are subject to market risks

Strength and Weakness of Crown Lifters Ltd Stock

StrengthWeakness
  1. The stock has a low average Working Capital Days of 5.66, which is a positive sign.
  2. The company has shown consistent growth in sales (18.11 cr) and profit (1.18 cr) over the years.
  1. The stock has a low average ROCE of 6.43%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 90.25, which may not be favorable.
  3. The company has higher borrowings (27.62) compared to reserves (15.88), which may suggest financial risk.

FAQ

What is the latest fair value of Crown Lifters Ltd?

The latest fair value of Crown Lifters Ltd is 138.39.

What is the Market Cap of Crown Lifters Ltd?

The Market Cap of Crown Lifters Ltd is 215 Cr..

What is the current Stock Price of Crown Lifters Ltd as on 13 April 2024?

The current stock price of Crown Lifters Ltd as on 13 April 2024 is 206.

What is the High / Low of Crown Lifters Ltd stocks in FY 2024?

In FY 2024, the High / Low of Crown Lifters Ltd stocks is ₹221/33.3.

What is the Stock P/E of Crown Lifters Ltd?

The Stock P/E of Crown Lifters Ltd is 37.6.

What is the Book Value of Crown Lifters Ltd?

The Book Value of Crown Lifters Ltd is 22.4.

What is the Dividend Yield of Crown Lifters Ltd?

The Dividend Yield of Crown Lifters Ltd is 0.19 %.

What is the ROCE of Crown Lifters Ltd?

The ROCE of Crown Lifters Ltd is 9.73 %.

What is the ROE of Crown Lifters Ltd?

The ROE of Crown Lifters Ltd is 16.4 %.

What is the Face Value of Crown Lifters Ltd?

The Face Value of Crown Lifters Ltd is 10.0.

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 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