CRAFTSMAN AUTOMATION LIMITED Financials Craftsman Automation Limited Bombay S.E.
Equities
CRAFTSMAN
INE00LO01017
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,422 INR | +0.05% |
|
+2.74% | -18.08% |
| Apr. 29 | Transcript : Craftsman Automation Limited, Q4 2024 Earnings Call, Apr 29, 2024 | |
| Apr. 29 | Craftsman Automation Gets Board Approval to Raise Up to INR12 Billion Via Equity Offering | MT |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 29,991 | 49,829 | 68,779 | 93,461 | - | - |
| Enterprise Value (EV) 1 | 29,991 | 57,303 | 80,708 | 91,167 | 93,461 | 93,461 |
| P/E ratio | - | 30.6 x | 27.7 x | 29.9 x | 25.3 x | 19.6 x |
| Yield | - | 0.16% | 0.15% | 0.29% | 0.33% | 0.38% |
| Capitalization / Revenue | 1.92 x | 2.25 x | 2.16 x | 2.05 x | 1.87 x | 1.66 x |
| EV / Revenue | 1.92 x | 2.58 x | 2.54 x | 2.05 x | 1.87 x | 1.66 x |
| EV / EBITDA | - | 10.7 x | 11.8 x | 10.4 x | 9.31 x | 8.04 x |
| EV / FCF | - | 50 x | 30.8 x | 96.4 x | 28.6 x | 21.8 x |
| FCF Yield | - | 2% | 3.25% | 1.04% | 3.49% | 4.58% |
| Price to Book | - | 4.38 x | 15 x | 5.39 x | 4.67 x | 3.7 x |
| Nbr of stocks (in thousands) | 21,128 | 21,128 | 21,128 | 21,128 | - | - |
| Reference price 2 | 1,419 | 2,358 | 3,255 | 4,424 | 4,424 | 4,424 |
| Announcement Date | 5/5/21 | 5/9/22 | 5/8/23 | 4/27/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,600 | 22,170 | 31,826 | 44,517 | 50,073 | 56,307 |
| EBITDA 1 | - | 5,342 | 6,836 | 8,788 | 10,035 | 11,630 |
| EBIT 1 | - | 3,282 | 4,620 | 6,011 | 6,859 | 8,094 |
| Operating Margin | - | 14.8% | 14.52% | 13.5% | 13.7% | 14.37% |
| Earnings before Tax (EBT) 1 | - | 2,517 | 3,548 | 4,438 | 5,364 | 6,980 |
| Net income 1 | - | 1,631 | 2,484 | 3,045 | 3,824 | 4,835 |
| Net margin | - | 7.36% | 7.8% | 6.84% | 7.64% | 8.59% |
| EPS 2 | - | 77.19 | 117.6 | 144.1 | 174.8 | 225.6 |
| Free Cash Flow 1 | - | 1,145 | 2,624 | 1,118 | 3,262 | 4,282 |
| FCF margin | - | 5.17% | 8.25% | 2.45% | 6.52% | 7.6% |
| FCF Conversion (EBITDA) | - | 21.44% | 38.39% | 12.16% | 32.51% | 36.82% |
| FCF Conversion (Net income) | - | 70.23% | 105.64% | 33.34% | 85.31% | 88.57% |
| Dividend per Share 2 | - | 3.750 | 5.000 | 12.76 | 14.62 | 16.76 |
| Announcement Date | 5/5/21 | 5/9/22 | 5/8/23 | 4/27/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,372 | 4,352 | 5,710 | 5,542 | 6,567 | 6,770 | 7,762 | 7,490 | 9,804 | 10,376 | 11,386 | 11,665 | 11,942 |
| EBITDA 1 | - | 1,077 | 1,436 | 1,278 | 1,550 | 1,647 | 1,722 | 1,583 | 1,884 | 2,142 | 2,339 | 2,445 | 2,371 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 765.4 | 575.3 | 810.9 | 874 | - | - | 916 | 1,074 | 1,332 | 1,293 | 1,176 |
| Net income 1 | - | 240.7 | 499.6 | 376 | 514.6 | 566.4 | 624.8 | 516.1 | 776.6 | 744.8 | 951.3 | 901.4 | 873.4 |
| Net margin | - | 5.53% | 8.75% | 6.79% | 7.84% | 8.37% | 8.05% | 6.89% | 7.92% | 7.18% | 8.36% | 7.73% | 7.31% |
| EPS 2 | - | 11.39 | 23.65 | 17.80 | 24.36 | 26.81 | - | - | 36.76 | 36.11 | 46.80 | 41.52 | 37.60 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/5/21 | 7/14/21 | 10/18/21 | 1/24/22 | 5/9/22 | 7/25/22 | 10/17/22 | 1/23/23 | 5/8/23 | 7/24/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 7,474 | 11,929 | 14,292 | - | - |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.399 x | 1.745 x | 1.555 x | - | - |
| Free Cash Flow 1 | - | 1,145 | 2,624 | 1,118 | 3,262 | 4,282 |
| ROE (net income / shareholders' equity) | - | 15.5% | 19.8% | 21.7% | 19.9% | 20.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 538.0 | 216.0 | 821.0 | 947.0 | 1,195 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 2,127 | 3,453 | 4,909 | 5,580 | 4,191 |
| Capex / Sales | - | 9.59% | 10.85% | 10.78% | 11.14% | 7.44% |
| Announcement Date | 5/5/21 | 5/9/22 | 5/8/23 | 4/27/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
4,424
INR
Average target price
5,309
INR
Spread / Average Target
+20.03%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.30% | 83.13B | |
| +20.35% | 71.2B | |
| +20.75% | 37.69B | |
| +15.94% | 32.06B | |
| +11.57% | 27.33B | |
| +4.58% | 27.11B | |
| +2.02% | 26.01B | |
| +17.57% | 24.71B | |
| +17.05% | 24.74B |
- Stock Market
- Equities
- CRAFTSMAN Stock
- CRAFTSMAN Stock
- Financials Craftsman Automation Limited
