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.

INDUSTRY	ADDRESS	CONTACT
Services - Others	104, Raheja Plaza, Premises Co-Op Soc. Ltd., Shah Industrial Estate, Veera Desai Road, Mumbai Maharashtra 400053	cs.cll@crownlifters.com http://www.crownlifters.com

Management
Name	Position Held
Mr. Karim Kamruddin Jaria	Chairman & Managing Director
Mr. Nizar Nooruddin Rajwani	Director & CFO
Mrs. Salima Siraj Jaria	Non Executive Woman Director
Mr. Amit Bhalchandra Nandedkar	Ind. Non-Executive Director
Mr. Sanjay Dayal	Ind. Non-Executive Director
Mr. Payal Pravin Madhani	Ind. Non-Executive Director

Crown Lifters Ltd. Share Price Update
Share Price	Value
Today	₹94.40
Previous Day	₹94.40

Basic Stock Data of Crown Lifters Ltd

Market Cap	101 Cr.
Current Price	97.0
High / Low	99.8/29.0
Stock P/E	21.8
Book Value	22.4
Dividend Yield	0.41 %
ROCE	9.73 %
ROE	16.4 %
Face Value	10.0

Crown Lifters Ltd Quarterly Results

Month	Dec 2020	Mar 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
Sales	3.10	4.53	3.36	3.02	9.62	3.94	4.19	5.07	6.07	5.07	5.24
Expenses	2.19	2.56	1.93	2.74	7.93	3.03	3.24	3.93	4.40	2.87	2.56
Operating Profit	0.91	1.97	1.43	0.28	1.69	0.91	0.95	1.14	1.67	2.20	2.68
OPM %	29.35%	43.49%	42.56%	9.27%	17.57%	23.10%	22.67%	22.49%	27.51%	43.39%	51.15%
Other Income	0.56	0.38	1.17	0.07	1.85	0.59	0.05	0.16	0.43	0.17	0.16
Interest	0.35	0.77	0.33	0.23	0.14	-0.00	0.01	0.07	0.11	0.17	0.41
Depreciation	0.91	0.89	0.69	0.63	0.60	0.47	0.44	0.88	0.85	1.03	1.38
Profit before tax	0.21	0.69	1.58	-0.51	2.80	1.03	0.55	0.35	1.14	1.17	1.05
Tax %	-0.00%	-210.14%	-18.99%	-0.00%	240.00%	34.95%	-0.00%	-0.00%	-103.51%	-0.00%	-0.00%
Net Profit	0.21	2.14	1.88	-0.51	-3.92	0.67	0.55	0.34	2.33	1.17	1.05
EPS in Rs	0.20	2.06	1.81	-0.49	-3.77	0.64	0.53	0.33	2.24	1.12	1.01

Crown Lifters Ltd Quarterly Chart

Crown Lifters Ltd Profit & Loss

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Sales	20.20	21.44	14.22	15.99	19.90	23.48	14.91	18.11	14.38	12.18	19.92	19.28	21.45
Expenses	11.32	13.35	7.43	11.32	13.62	10.38	9.77	9.74	7.85	6.93	14.45	14.61	13.76
Operating Profit	8.88	8.09	6.79	4.67	6.28	13.10	5.14	8.37	6.53	5.25	5.47	4.67	7.69
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 Income	2.58	1.16	0.18	4.38	4.07	2.29	0.72	0.16	0.10	4.34	3.10	1.23	0.92
Interest	3.13	3.18	2.50	2.79	2.16	4.06	4.16	3.98	3.66	3.05	1.06	0.19	0.76
Depreciation	3.85	4.66	4.45	5.38	4.21	7.20	8.14	7.48	6.74	4.52	2.70	2.64	4.14
Profit before tax	4.48	1.41	0.02	0.88	3.98	4.13	-6.44	-2.93	-3.77	2.02	4.81	3.07	3.71
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 Profit	4.66	1.41	-0.11	1.20	2.49	2.99	-6.12	-2.66	-3.51	2.59	-1.60	3.90	4.89
EPS in Rs	155.33	47.00	-3.67	40.00	83.00	2.88	-5.88	-2.56	-3.38	2.49	-1.54	3.75	4.70
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::	3%

Crown Lifters Ltd Growth

Compounded Profit Growth
10 Years::	8%
5 Years::	20%
3 Years::	43%
TTM::	564%

Crown Lifters Ltd Growth

Stock Price CAGR
10 Years::	%
5 Years::	56%
3 Years::	121%
1 Year::	158%

Crown Lifters Ltd Growth

Return on Equity
10 Years::	-4%
5 Years::	-5%
3 Years::	2%
Last Year::	16%

Crown Lifters Ltd Balance Sheet

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	0.51	0.51	0.51	0.51	0.51	2.08	2.08	2.08	2.08	2.08	10.41	10.41	10.41
Reserves	13.82	15.23	15.13	16.32	18.81	26.66	20.54	17.88	14.38	16.96	7.03	10.72	12.94
Borrowings	27.47	30.70	30.61	25.07	38.97	43.30	39.12	37.42	34.11	14.56	0.00	11.97	25.79
Other Liabilities	4.03	2.87	1.79	1.35	1.49	0.99	1.07	1.61	0.87	1.55	6.65	6.51	25.40
Total Liabilities	45.83	49.31	48.04	43.25	59.78	73.03	62.81	58.99	51.44	35.15	24.09	39.61	74.54
Fixed Assets	33.76	30.81	29.67	32.38	28.77	58.79	50.67	46.45	40.34	21.35	13.45	20.39	58.94
CWIP	0.00	3.22	5.56	0.00	20.45	0.00	2.95	0.50	0.00	0.00	0.00	0.00	0.00
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	12.07	15.28	12.81	10.87	10.56	14.24	9.19	12.04	11.10	13.80	10.64	19.22	15.60
Total Assets	45.83	49.31	48.04	43.25	59.78	73.03	62.81	58.99	51.44	35.15	24.09	39.61	74.54

Crown Lifters Ltd Reserves and Borrowings Chart

Crown Lifters Ltd Cash Flow

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity	4.59	6.25	9.33	5.45	7.17	10.00	12.69	8.23	1.10	13.39	4.69	10.84
Cash from Investing Activity	-3.26	-4.73	-5.59	-0.41	-18.79	-15.94	-2.87	-0.72	-0.09	10.66	9.97	-8.37
Cash from Financing Activity	-2.07	-0.02	-3.12	-8.44	12.08	6.45	-11.55	-7.49	-0.84	-22.60	-15.62	8.46
Net Cash Flow	-0.74	1.50	0.62	-3.40	0.45	0.51	-1.73	0.03	0.17	1.45	-0.96	10.93

Crown Lifters Ltd Financial Efficiency Indicators

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	118.35	131.43	122.69	127.15	101.25	46.95	108.69	145.52	138.84	146.24	96.56	104.88
Inventory Days		0.00					5.77	3.78			44.29
Days Payable							121.19	177.47			60.71
Cash Conversion Cycle	118.35	131.43	122.69	127.15	101.25	46.95	-6.72	-28.17	138.84	146.24	80.14	104.88
Working Capital Days	74.99	-1.19	-75.72	-39.49	-52.27	34.20	-115.79	-90.49	26.14	139.35	110.49	57.74
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

Month	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	3.75	-1.54	12.00	-17.00	-12.77
Diluted EPS (Rs.)	3.75	-1.54	12.00	-17.00	-12.77
Cash EPS (Rs.)	6.28	1.05	34.13	15.53	23.16
Book Value[Excl.RevalReserv]/Share (Rs.)	20.30	16.75	91.47	79.05	95.90
Book Value[Incl.RevalReserv]/Share (Rs.)	20.30	16.75	91.47	79.05	95.90
Revenue From Operations / Share (Rs.)	18.52	19.14	58.48	69.05	86.97
PBDIT / Share (Rs.)	4.89	5.42	26.50	31.34	40.97
PBIT / Share (Rs.)	2.35	2.83	4.80	-1.03	5.03
PBT / Share (Rs.)	2.95	4.63	10.24	-18.13	-14.09
Net Profit / Share (Rs.)	3.75	-1.54	12.43	-16.85	-12.77
PBDIT Margin (%)	26.41	28.30	45.31	45.39	47.10
PBIT Margin (%)	12.71	14.77	8.21	-1.49	5.78
PBT Margin (%)	15.91	24.16	17.51	-26.26	-16.19
Net Profit Margin (%)	20.23	-8.04	21.25	-24.40	-14.68
Return on Networth / Equity (%)	18.45	-9.18	13.58	-21.31	-13.31
Return on Capital Employeed (%)	7.61	14.05	3.05	-0.49	2.41
Return On Assets (%)	9.84	-6.65	7.43	-6.81	-4.50
Long Term Debt / Equity (X)	0.40	0.00	0.71	1.66	1.17
Total Debt / Equity (X)	0.56	0.00	0.71	1.66	1.22
Asset Turnover Ratio (%)	0.60	0.67	0.28	0.26	0.29
Current Ratio (X)	2.54	3.15	5.27	1.17	0.64
Quick Ratio (X)	2.54	2.95	5.26	1.17	0.64
Inventory Turnover Ratio (X)	34.78	0.00	0.00	0.00	0.00
Interest Coverage Ratio (%)	27.42	5.33	1.92	1.82	2.14
Interest Coverage Ratio (Post Tax) (%)	17.68	-3.28	0.50	0.01	0.33
Enterprise Value (Cr.)	37.19	33.24	21.12	35.78	32.35
EV / Net Operating Revenue (X)	1.93	1.67	1.73	2.49	1.79
EV / EBITDA (X)	7.30	5.90	3.83	5.48	3.79
MarketCap / Net Operating Revenue (X)	1.91	1.71	0.75	0.60	0.44
Price / BV (X)	1.75	1.95	0.47	0.53	0.39
Price / Net Operating Revenue (X)	1.91	1.71	0.75	0.60	0.44
EarningsYield	0.10	-0.04	0.28	-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: ₹80.41

The stock is overvalued by 17.10% compared to the current price ₹97

*This is not Investment Advice

Strength and Weakness of Crown Lifters Ltd Stock

Strength	Weakness
The stock has a high average ROCE, which is a positive sign. The stock has a low average Working Capital Days, which is a positive sign. The company has shown consistent growth in sales and profit over the years.	The stock has a high average Cash Conversion Cycle, which may not be favorable. The company has higher borrowings compared to reserves, which may suggest financial risk.

Strength

Weakness

The stock has a high average ROCE, which is a positive sign.

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

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

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

The company has higher borrowings compared to reserves, which may suggest financial risk.

About the Company - Crown Lifters Ltd

Crown Lifters Ltd. Share Price Update

Basic Stock Data of Crown Lifters Ltd

Crown Lifters Ltd Quarterly Results

Crown Lifters Ltd Quarterly Chart

Crown Lifters Ltd Profit & Loss

Crown Lifters Ltd Profit & Loss Yearly Chart

Crown Lifters Ltd Growth

Crown Lifters Ltd Growth

Crown Lifters Ltd Growth

Crown Lifters Ltd Growth

Crown Lifters Ltd Balance Sheet

Crown Lifters Ltd Reserves and Borrowings Chart

Crown Lifters Ltd Cash Flow

Crown Lifters Ltd Financial Efficiency Indicators

Crown Lifters Ltd Financial Efficiency Indicators Chart

Crown Lifters Ltd Shareholding Pattern Chart

No. of Crown Lifters Ltd Shareholders

Crown Lifters Ltd ROCE Trend

Crown Lifters Ltd EPS Trend

Crown Lifters Ltd Key Financial Ratios

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

Strength and Weakness of Crown Lifters Ltd Stock

Related Posts