Nifty
:
23526.50
Sensex
:
77620.21
-162.45 (-0.69%)
-528.28 (-0.68%)
Nifty
Sensex
:
:
23526.50
77620.21
-162.45 (-0.69%)
-528.28 (-0.68%)

Cranex Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 522001 | NSE: Not Listed

NSE BSE
136.15
09-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  138.00
  •  139.90
  •  135.75
  •  138.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2333
  •  3.22
  •  190.05
  •  47.02

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81.69
  • 43.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 107.88
  • N/A
  • 6.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.92%
  • 2.22%
  • 51.25%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.61%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 11.82
  • 15.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.37
  • 13.14
  • 6.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.73
  • 16.14
  • 27.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.18
  • 18.58
  • 32.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.25
  • 2.43
  • 3.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.71
  • 16.04
  • 17.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
13.23
14.85
-10.91%
8.92
8.95
-0.34%
21.22
16.15
31.39%
17.10
9.48
80.38%
Expenses
12.25
13.80
-11.23%
8.16
8.73
-6.53%
19.99
15.17
31.77%
16.68
9.14
82.49%
EBITDA
0.99
1.06
-6.60%
0.76
0.22
245.45%
1.22
0.98
24.49%
0.42
0.34
23.53%
EBIDTM
7.45%
7.12%
8.46%
2.43%
5.75%
6.08%
2.47%
3.60%
Other Income
0.16
0.12
33.33%
0.12
0.36
-66.67%
0.36
0.14
157.14%
0.18
0.20
-10.00%
Interest
0.39
0.39
0.00%
0.53
0.30
76.67%
0.36
0.25
44.00%
0.41
0.34
20.59%
Depreciation
0.08
0.08
0.00%
0.08
0.08
0.00%
0.08
0.08
0.00%
0.08
0.08
0.00%
PBT
0.68
0.72
-5.56%
0.27
0.20
35.00%
1.14
0.79
44.30%
0.12
0.12
0.00%
Tax
-0.02
0.32
-
0.06
0.05
20.00%
0.26
0.46
-43.48%
0.02
0.06
-66.67%
PAT
0.70
0.40
75.00%
0.20
0.15
33.33%
0.88
0.33
166.67%
0.10
0.07
42.86%
PATM
5.25%
2.67%
2.28%
1.65%
4.13%
2.03%
0.56%
0.73%
EPS
1.16
0.65
78.46%
0.34
0.23
47.83%
1.46
0.52
180.77%
0.16
0.09
77.78%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
60.47
62.11
41.38
40.14
35.66
35.53
31.12
25.94
22.76
Net Sales Growth
22.33%
50.10%
3.09%
12.56%
0.37%
14.17%
19.97%
13.97%
 
Cost Of Goods Sold
40.80
24.66
13.70
25.23
22.53
24.14
21.96
18.31
15.65
Gross Profit
19.67
37.45
27.69
14.92
13.12
11.39
9.16
7.63
7.11
GP Margin
32.53%
60.30%
66.92%
37.17%
36.79%
32.06%
29.43%
29.41%
31.24%
Total Expenditure
57.08
59.20
39.12
38.02
33.82
33.96
29.66
25.07
21.79
Power & Fuel Cost
-
0.33
0.28
0.31
0.23
0.26
0.28
0.28
0.31
% Of Sales
-
0.53%
0.68%
0.77%
0.64%
0.73%
0.90%
1.08%
1.36%
Employee Cost
-
4.24
4.97
3.62
3.48
2.84
2.14
1.97
1.29
% Of Sales
-
6.83%
12.01%
9.02%
9.76%
7.99%
6.88%
7.59%
5.67%
Manufacturing Exp.
-
23.55
15.53
3.57
3.68
2.96
2.30
2.24
2.32
% Of Sales
-
37.92%
37.53%
8.89%
10.32%
8.33%
7.39%
8.64%
10.19%
General & Admin Exp.
-
2.02
1.48
1.39
1.18
1.39
1.33
1.06
1.05
% Of Sales
-
3.25%
3.58%
3.46%
3.31%
3.91%
4.27%
4.09%
4.61%
Selling & Distn. Exp.
-
3.00
2.04
1.42
1.64
0.88
0.92
1.10
0.53
% Of Sales
-
4.83%
4.93%
3.54%
4.60%
2.48%
2.96%
4.24%
2.33%
Miscellaneous Exp.
-
1.39
1.14
2.48
1.09
1.49
0.73
0.12
0.64
% Of Sales
-
2.24%
2.75%
6.18%
3.06%
4.19%
2.35%
0.46%
2.81%
EBITDA
3.39
2.91
2.26
2.12
1.84
1.57
1.46
0.87
0.97
EBITDA Margin
5.61%
4.69%
5.46%
5.28%
5.16%
4.42%
4.69%
3.35%
4.26%
Other Income
0.82
1.01
0.47
0.28
0.23
0.56
0.44
0.74
0.36
Interest
1.69
1.45
1.16
1.22
0.99
1.02
0.88
0.73
0.65
Depreciation
0.32
0.31
0.31
0.29
0.24
0.23
0.22
0.14
0.05
PBT
2.21
2.17
1.26
0.89
0.84
0.87
0.81
0.73
0.63
Tax
0.32
0.65
0.64
0.15
0.12
0.16
0.17
0.18
0.13
Tax Rate
14.48%
29.95%
50.79%
16.85%
14.29%
18.39%
20.99%
24.66%
20.63%
PAT
1.88
1.50
0.56
0.73
0.72
0.71
0.63
0.56
0.50
PAT before Minority Interest
1.88
1.50
0.56
0.73
0.72
0.71
0.63
0.56
0.50
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.11%
2.42%
1.35%
1.82%
2.02%
2.00%
2.02%
2.16%
2.20%
PAT Growth
97.89%
167.86%
-23.29%
1.39%
1.41%
12.70%
12.50%
12.00%
 
EPS
3.13
2.50
0.93
1.22
1.20
1.18
1.05
0.93
0.83

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
10.80
9.30
9.16
8.47
7.75
7.04
6.40
5.83
Share Capital
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
Total Reserves
4.80
3.30
3.16
2.47
1.75
1.04
0.40
-0.17
Non-Current Liabilities
7.35
7.19
24.43
21.54
20.60
18.91
18.35
18.14
Secured Loans
0.34
0.19
4.32
4.13
4.77
3.53
1.84
4.61
Unsecured Loans
6.17
6.23
18.45
15.76
15.08
14.83
12.78
9.38
Long Term Provisions
0.53
0.47
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
37.09
36.04
12.36
19.55
13.46
12.24
9.32
11.87
Trade Payables
13.04
13.81
10.30
18.84
12.57
10.44
6.57
10.60
Other Current Liabilities
3.54
4.52
1.78
0.59
0.73
1.62
2.57
1.13
Short Term Borrowings
20.30
17.34
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.22
0.36
0.27
0.12
0.16
0.17
0.18
0.13
Total Liabilities
55.24
52.53
45.95
49.56
41.81
38.19
34.07
35.84
Net Block
6.00
5.79
6.05
5.46
4.49
4.10
2.92
2.67
Gross Block
10.20
9.67
9.63
8.75
7.58
6.99
5.75
5.48
Accumulated Depreciation
4.20
3.88
3.57
3.28
3.09
2.89
2.83
2.81
Non Current Assets
12.03
10.42
11.40
10.39
9.69
11.24
9.49
8.19
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.92
1.94
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.52
0.29
1.59
1.23
1.41
1.18
1.25
0.83
Other Non Current Assets
3.58
2.40
3.75
3.70
3.79
5.96
5.33
4.69
Current Assets
43.22
42.11
34.55
39.17
32.11
26.95
24.57
27.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
11.31
16.10
12.48
14.57
9.01
8.16
7.76
5.62
Sundry Debtors
27.05
21.03
15.89
19.90
20.42
16.64
14.79
20.50
Cash & Bank
1.47
2.45
0.44
0.37
0.36
0.27
0.34
0.20
Other Current Assets
3.39
0.08
0.01
1.94
2.32
1.88
1.69
1.32
Short Term Loans & Adv.
3.11
2.45
5.74
2.39
1.84
1.11
0.92
0.97
Net Current Assets
6.12
6.07
22.19
19.62
18.66
14.71
15.26
15.77
Total Assets
55.25
52.53
45.95
49.56
41.80
38.19
34.06
35.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-1.12
0.69
-0.94
2.84
-1.00
-1.77
-0.01
1.42
PBT
2.15
1.20
0.93
0.86
0.88
0.81
0.73
0.63
Adjustment
1.46
1.13
1.26
0.51
0.38
0.28
0.24
0.18
Changes in Working Capital
-4.18
-1.37
-2.97
1.59
-2.10
-2.69
-0.81
0.74
Cash after chg. in Working capital
-0.57
0.96
-0.78
2.96
-0.84
-1.60
0.16
1.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.56
-0.27
-0.15
-0.12
-0.16
-0.17
-0.17
-0.13
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.42
-0.99
-0.62
-0.99
-0.21
-0.96
-0.05
0.09
Net Fixed Assets
-0.53
-0.04
-0.88
-1.17
-0.59
-1.24
-0.27
Net Investments
0.00
-0.32
0.00
0.00
0.00
0.00
-1.82
Others
0.11
-0.63
0.26
0.18
0.38
0.28
2.04
Cash from Financing Activity
1.52
0.16
1.66
-1.83
1.19
2.66
0.20
-1.41
Net Cash Inflow / Outflow
-0.02
-0.13
0.10
0.01
-0.01
-0.07
0.14
0.09
Opening Cash & Equivalents
0.03
0.16
0.06
0.05
0.06
0.34
0.20
0.11
Closing Cash & Equivalent
0.01
0.03
0.16
0.06
0.05
0.27
0.34
0.20

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
18.01
15.50
15.26
14.11
12.91
11.73
10.67
9.72
ROA
2.78%
1.15%
1.54%
1.58%
1.78%
1.75%
1.59%
1.39%
ROE
14.91%
6.11%
8.33%
8.88%
9.62%
9.42%
9.11%
8.57%
ROCE
10.09%
7.22%
7.01%
6.51%
7.12%
7.22%
7.16%
6.46%
Fixed Asset Turnover
6.25
4.29
4.37
4.37
4.87
4.88
4.70
4.57
Receivable days
141.26
162.86
162.75
206.40
190.38
184.31
244.03
298.96
Inventory Days
80.53
126.03
122.96
120.67
88.19
93.38
92.54
81.98
Payable days
198.71
321.44
210.85
254.33
173.97
109.77
128.42
188.77
Cash Conversion Cycle
23.09
-32.54
74.87
72.73
104.60
167.92
208.15
192.17
Total Debt/Equity
2.51
2.59
2.49
2.35
2.58
2.63
2.30
2.40
Interest Cover
2.48
2.04
1.73
1.85
1.85
1.92
2.00
1.98

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.