Stock CROMPTON CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crompton Greaves Consumer Electricals Limited

Equities

CROMPTON

INE299U01018

Household Electronics

Market Closed - NSE India S.E.
Other stock markets
 07:43:47 2024-04-26 am EDT 		5-day change 1st Jan Change
313.5 INR +1.21% Intraday chart for Crompton Greaves Consumer Electricals Limited +5.54% +0.84%
Apr. 03 Crompton Greaves Consumer Electricals Limited Launches HIGHSPEED HS PLUS - 3 STAR (Launched in 1200 MM sweep size) CI
Apr. 02 Crompton Greaves Consumer Electricals Limited Launches SUPERBREEZE OPTIMUS (Launched in 1200 MM sweep size) CI

Valuation

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 142,451 130,965 246,369 236,894 186,380 201,614 - -
Enterprise Value (EV) 1 139,101 126,873 245,117 243,817 194,507 205,950 201,063 194,854
P/E ratio 35.7 x 26.6 x 40.3 x 40.8 x 40.3 x 45.9 x 35.6 x 28.8 x
Yield 0.88% - 1.4% 0.67% 1.02% 0.96% 1.13% 1.3%
Capitalization / Revenue 3.18 x 2.9 x 5.13 x 4.39 x 2.71 x 2.75 x 2.44 x 2.17 x
EV / Revenue 3.11 x 2.81 x 5.1 x 4.52 x 2.83 x 2.81 x 2.44 x 2.1 x
EV / EBITDA 23.8 x 21.2 x 34 x 31.7 x 25.2 x 28.7 x 22.9 x 18.8 x
EV / FCF 49.2 x 35.1 x 30.3 x 44.2 x 41.1 x 39.6 x 35 x 29 x
FCF Yield 2.03% 2.85% 3.3% 2.26% 2.43% 2.53% 2.85% 3.44%
Price to Book 13 x 8.92 x 12.8 x 9.66 x 7.01 x 6.71 x 6.02 x 5.3 x
Nbr of stocks (in thousands) 626,986 627,227 627,691 633,406 636,110 643,107 - -
Reference price 2 227.2 208.8 392.5 374.0 293.0 313.5 313.5 313.5
Announcement Date 5/21/19 5/15/20 5/21/21 5/27/22 5/19/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 44,789 45,203 48,035 53,941 68,696 73,322 82,514 92,880
EBITDA 1 5,843 5,991 7,205 7,694 7,705 7,179 8,796 10,339
EBIT 1 5,714 5,723 6,910 7,272 6,546 5,985 7,471 9,048
Operating Margin 12.76% 12.66% 14.39% 13.48% 9.53% 8.16% 9.05% 9.74%
Earnings before Tax (EBT) 1 5,598 5,907 7,236 7,515 6,122 5,841 7,614 9,334
Net income 1 4,014 4,964 6,166 5,784 4,632 4,346 5,695 6,959
Net margin 8.96% 10.98% 12.84% 10.72% 6.74% 5.93% 6.9% 7.49%
EPS 2 6.360 7.850 9.750 9.170 7.270 6.824 8.802 10.87
Free Cash Flow 1 2,830 3,615 8,101 5,522 4,735 5,203 5,739 6,709
FCF margin 6.32% 8% 16.86% 10.24% 6.89% 7.1% 6.95% 7.22%
FCF Conversion (EBITDA) 48.43% 60.34% 112.44% 71.77% 61.45% 72.48% 65.24% 64.89%
FCF Conversion (Net income) 70.5% 72.83% 131.37% 95.48% 102.22% 119.71% 100.78% 96.4%
Dividend per Share 2 2.000 - 5.500 2.500 3.000 3.010 3.555 4.084
Announcement Date 5/21/19 5/15/20 5/21/21 5/27/22 5/19/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 S1
Net sales 1 13,482 15,220 10,505 13,851 24,356 14,106 15,479 18,629 16,995 35,624 15,162 17,910 18,768 17,921 36,800 17,203 19,596 -
EBITDA 1 2,000 2,280 1,250 2,141 - 2,015 2,288 2,199 1,931 4,130 1,524 2,114 1,858 1,815 3,600 1,750 1,973 -
EBIT 1 1,932 2,210 1,175 2,040 - 1,914 2,143 1,924 1,648 - 1,227 1,810 1,566 1,641 - 1,382 1,632 -
Operating Margin 14.33% 14.52% 11.18% 14.73% - 13.57% 13.84% 10.33% 9.7% - 8.09% 10.11% 8.34% 9.16% - 8.03% 8.33% -
Earnings before Tax (EBT) 1 2,025 2,310 1,270 2,129 - 1,987 2,129 1,739 1,533 - 1,146 1,704 1,558 1,503 - 1,244 1,708 -
Net income 1 1,511 2,491 947.6 1,588 2,536 1,483 1,766 1,210 1,258 - 852.5 1,312 1,184 1,106 2,200 1,040 1,203 -
Net margin 11.21% 16.36% 9.02% 11.47% 10.41% 10.51% 11.41% 6.5% 7.4% - 5.62% 7.32% 6.31% 6.17% 5.98% 6.05% 6.14% -
EPS 2 2.390 3.940 1.500 2.510 - 2.340 2.790 1.980 2.050 - 1.380 2.060 1.850 1.760 - 1.547 1.917 11.50
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 1/22/21 5/21/21 7/23/21 10/22/21 10/22/21 1/29/22 5/27/22 7/22/22 10/26/22 10/26/22 2/2/23 5/19/23 8/12/23 - - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 6,923 8,127 4,336 - -
Net Cash position 1 3,350 4,092 1,252 - - - 551 6,760
Leverage (Debt/EBITDA) - - - 0.8998 x 1.055 x 0.604 x - -
Free Cash Flow 1 2,830 3,615 8,101 5,522 4,735 5,203 5,739 6,709
ROE (net income / shareholders' equity) 42.5% 38.7% 36.3% 26.4% 18.1% 15% 17.6% 19.3%
ROA (Net income/ Total Assets) - - 13.6% 11.5% 7.65% 7.77% 9.73% 11.1%
Assets 1 - - 45,476 50,230 60,515 55,963 58,507 62,898
Book Value Per Share 2 17.50 23.40 30.80 38.70 41.80 46.70 52.10 59.10
Cash Flow per Share 2 - - 12.90 11.40 8.690 9.270 10.00 11.90
Capex 1 160 494 202 1,712 791 880 883 933
Capex / Sales 0.36% 1.09% 0.42% 3.17% 1.15% 1.2% 1.07% 1%
Announcement Date 5/21/19 5/15/20 5/21/21 5/27/22 5/19/23 - - -
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

Ratings for Crompton Greaves Consumer Electricals Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
32
Last Close Price
313.5 INR
Average target price
327.4 INR
Spread / Average Target
+4.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Household Electronics

1st Jan change Capi.
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED Stock Crompton Greaves Consumer Electricals Limited
+0.84% 2.42B
SONY GROUP CORPORATION Stock Sony Group Corporation
-4.77% 98.61B
PANASONIC HOLDINGS CORPORATION Stock Panasonic Holdings Corporation
-4.19% 19.84B
LG ELECTRONICS INC. Stock LG Electronics Inc.
-10.81% 11.28B
DIXON TECHNOLOGIES (INDIA) LIMITED Stock Dixon Technologies (India) Limited
+30.66% 6.15B
GN STORE NORD A/S Stock GN Store Nord A/S
+9.46% 3.92B
HANGZHOU EZVIZ NETWORK CO., LTD. Stock Hangzhou EZVIZ Network Co., Ltd.
+6.79% 3.72B
SHARP CORPORATION Stock Sharp Corporation
-18.57% 3.38B
SHENZHEN MTC CO., LTD. Stock Shenzhen MTC Co., Ltd.
-3.05% 3.38B
SICHUAN CHANGHONG ELECTRIC CO.,LTD. Stock Sichuan Changhong Electric Co.,Ltd.
+0.95% 3.4B
Other Household Electronics
  1. Stock Market
  2. Equities
  3. CROMPTON Stock
  4. Financials Crompton Greaves Consumer Electricals Limited