Crown Lifters Live BSE/NSE | Crown Lifters Fundamenta data | Crown Lifters Balance sheet | Crown Lifters Quarterly Results | Crown Lifters Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8.33
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

45.65
N/A
0.51

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales - 18.11 14.98 23.51 19.91 15.99 14.22 21.44 20.20 Net Sales Growth - 20.89% -36.28% 18.08% 24.52% 12.45% -33.68% 6.14% Cost Of Goods Sold - 2.90 2.53 0.00 0.00 0.00 0.00 2.69 0.00 Gross Profit - 15.21 12.45 23.51 19.91 15.99 14.22 18.75 20.20 GP Margin - 83.99% 83.11% 100% 100% 100% 100% 87.45% 100% Total Expenditure - 9.70 9.83 10.04 13.63 9.20 7.43 13.30 10.15 Power & Fuel Cost - 0.30 0.52 0.40 2.02 0.50 0.47 0.33 0.40 % Of Sales - 1.66% 3.47% 1.70% 10.15% 3.13% 3.31% 1.54% 1.98% Employee Cost - 1.50 1.28 1.29 1.93 1.33 0.94 1.09 0.97 % Of Sales - 8.28% 8.54% 5.49% 9.69% 8.32% 6.61% 5.08% 4.80% Manufacturing Exp. - 3.29 4.05 6.57 7.27 5.91 4.29 7.69 6.95 % Of Sales - 18.17% 27.04% 27.95% 36.51% 36.96% 30.17% 35.87% 34.41% General & Admin Exp. - 1.50 1.38 1.54 1.61 1.07 1.09 1.25 1.39 % Of Sales - 8.28% 9.21% 6.55% 8.09% 6.69% 7.67% 5.83% 6.88% Selling & Distn. Exp. - 0.16 0.06 0.13 0.27 0.14 0.11 0.10 0.19 % Of Sales - 0.88% 0.40% 0.55% 1.36% 0.88% 0.77% 0.47% 0.94% Miscellaneous Exp. - 0.05 0.00 0.12 0.52 0.25 0.53 0.16 0.26 % Of Sales - 0.28% 0% 0.51% 2.61% 1.56% 3.73% 0.75% 1.29% EBITDA - 8.41 5.15 13.47 6.28 6.79 6.79 8.14 10.05 EBITDA Margin - 46.44% 34.38% 57.29% 31.54% 42.46% 47.75% 37.97% 49.75% Other Income - 0.16 0.72 1.35 1.85 0.15 0.18 1.16 0.23 Interest - 4.01 4.16 4.06 2.16 2.79 2.50 3.18 3.13 Depreciation - 7.48 8.14 7.20 4.21 5.38 4.45 4.66 3.85 PBT - -2.93 -6.43 3.56 1.75 -1.21 0.02 1.45 3.30 Tax - -0.27 -0.32 1.14 1.49 -0.32 0.13 -0.01 -0.18 Tax Rate - 9.22% 4.98% 27.54% 37.53% -36.36% 650.00% -0.71% -4.03% PAT - -2.66 -6.12 2.99 2.49 1.20 -0.11 1.41 4.66 PAT before Minority Interest - -2.66 -6.12 2.99 2.49 1.20 -0.11 1.41 4.66 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -14.69% -40.85% 12.72% 12.51% 7.50% -0.77% 6.58% 23.07% PAT Growth - 56.54% -304.68% 20.08% 107.50% 1190.91% -107.80% -69.74% Unadjusted EPS - -12.67 -29.14 14.24 11.86 5.71 -0.52 6.71 22.19

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Net Sales

18.11

14.98

23.51

19.91

15.99

14.22

21.44

20.20

Net Sales Growth

20.89%

-36.28%

18.08%

24.52%

12.45%

-33.68%

6.14%

Cost Of Goods Sold

2.90

2.53

0.00

2.69

0.00

Gross Profit

15.21

12.45

23.51

19.91

15.99

14.22

18.75

20.20

GP Margin

83.99%

83.11%

100%

87.45%

100%

Total Expenditure

9.70

9.83

10.04

13.63

9.20

7.43

13.30

10.15

Power & Fuel Cost

0.30

0.52

0.40

2.02

0.50

0.47

0.33

0.40

% Of Sales

1.66%

3.47%

1.70%

10.15%

3.13%

3.31%

1.54%

1.98%

Employee Cost

1.50

1.28

1.29

1.93

1.33

0.94

1.09

0.97

% Of Sales

8.28%

8.54%

5.49%

9.69%

8.32%

6.61%

5.08%

4.80%

Manufacturing Exp.

3.29

4.05

6.57

7.27

5.91

4.29

7.69

6.95

% Of Sales

18.17%

27.04%

27.95%

36.51%

36.96%

30.17%

35.87%

34.41%

General & Admin Exp.

1.50

1.38

1.54

1.61

1.07

1.09

1.25

1.39

% Of Sales

8.28%

9.21%

6.55%

8.09%

6.69%

7.67%

5.83%

6.88%

Selling & Distn. Exp.

0.16

0.06

0.13

0.27

0.14

0.11

0.10

0.19

% Of Sales

0.88%

0.40%

0.55%

1.36%

0.88%

0.77%

0.47%

0.94%

Miscellaneous Exp.

0.05

0.00

0.12

0.52

0.25

0.53

0.16

0.26

% Of Sales

0.28%

0.51%

2.61%

1.56%

3.73%

0.75%

1.29%

EBITDA

8.41

5.15

13.47

6.28

6.79

8.14

10.05

EBITDA Margin

46.44%

34.38%

57.29%

31.54%

42.46%

47.75%

37.97%

49.75%

Other Income

0.16

0.72

1.35

1.85

0.15

0.18

1.16

0.23

Interest

4.01

4.16

4.06

2.16

2.79

2.50

3.18

3.13

Depreciation

7.48

8.14

7.20

4.21

5.38

4.45

4.66

3.85

PBT

-2.93

-6.43

3.56

1.75

-1.21

0.02

1.45

3.30

Tax

-0.27

-0.32

1.14

1.49

-0.32

0.13

-0.01

-0.18

Tax Rate

9.22%

4.98%

27.54%

37.53%

-36.36%

650.00%

-0.71%

-4.03%

PAT

-2.66

-6.12

2.99

2.49

1.20

-0.11

1.41

4.66

PAT before Minority Interest

-2.66

-6.12

2.99

2.49

1.20

-0.11

1.41

4.66

Minority Interest

0.00

PAT Margin

-14.69%

-40.85%

12.72%

12.51%

7.50%

-0.77%

6.58%

23.07%

PAT Growth

56.54%

-304.68%

20.08%

107.50%

1190.91%

-107.80%

-69.74%

Unadjusted EPS

-12.67

-29.14

14.24

11.86

5.71

-0.52

6.71

22.19

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 19.97 22.63 28.74 19.32 16.83 15.64 15.74 14.33 Share Capital 2.08 2.08 2.08 0.51 0.51 0.51 0.51 0.51 Total Reserves 17.88 20.54 26.66 18.81 16.32 15.13 15.23 13.82 Non-Current Liabilities 21.45 25.85 34.04 29.99 16.30 22.38 19.80 20.42 Secured Loans 17.16 27.45 35.34 27.59 14.87 20.74 16.43 17.70 Unsecured Loans 6.15 0.00 0.00 4.00 2.61 2.47 3.95 3.00 Long Term Provisions 0.08 0.07 0.05 0.06 0.02 0.00 0.00 0.00 Current Liabilities 15.63 12.66 8.90 8.80 8.92 9.19 13.19 10.79 Trade Payables 1.41 0.84 0.63 1.33 0.99 1.44 2.48 2.97 Other Current Liabilities 13.08 11.35 7.96 7.48 7.93 7.75 7.18 7.70 Short Term Borrowings 1.14 0.48 0.00 0.00 0.00 0.00 3.53 0.12 Short Term Provisions 0.00 0.00 0.31 0.00 0.00 0.00 0.00 0.00 Total Liabilities 57.05 61.14 71.68 58.11 42.05 47.21 48.73 45.54 Net Block 46.45 50.67 58.79 28.77 32.38 29.67 30.81 33.76 Gross Block 91.38 88.12 88.10 54.64 54.88 46.80 43.49 41.78 Accumulated Depreciation 44.93 37.45 29.31 25.87 22.51 17.13 12.68 8.01 Non Current Assets 46.95 53.62 58.79 50.88 34.04 36.73 35.53 35.26 Capital Work in Progress 0.50 2.95 0.00 20.45 0.00 5.56 3.22 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 1.66 1.66 1.50 1.50 1.50 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 10.09 7.51 12.89 7.23 8.02 10.47 13.21 10.28 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.03 0.04 2.28 0.00 0.00 0.03 0.00 0.00 Sundry Debtors 7.22 4.44 3.02 5.52 5.57 4.78 7.72 6.55 Cash & Bank 0.09 0.06 1.79 1.28 0.82 4.23 3.61 2.11 Other Current Assets 2.75 0.67 0.12 0.00 1.61 1.44 1.88 1.62 Short Term Loans & Adv. 2.65 2.30 5.68 0.43 1.61 1.44 1.72 1.62 Net Current Assets -5.54 -5.15 3.99 -1.57 -0.90 1.28 0.01 -0.51 Total Assets 57.04 61.13 71.68 58.11 42.06 47.20 48.74 45.54

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Shareholder's Funds

19.97

22.63

28.74

19.32

16.83

15.64

15.74

14.33

Share Capital

2.08

0.51

Total Reserves

17.88

20.54

26.66

18.81

16.32

15.13

15.23

13.82

Non-Current Liabilities

21.45

25.85

34.04

29.99

16.30

22.38

19.80

20.42

Secured Loans

17.16

27.45

35.34

27.59

14.87

20.74

16.43

17.70

Unsecured Loans

6.15

0.00

4.00

2.61

2.47

3.95

3.00

Long Term Provisions

0.08

0.07

0.05

0.06

0.02

0.00

Current Liabilities

15.63

12.66

8.90

8.80

8.92

9.19

13.19

10.79

Trade Payables

1.41

0.84

0.63

1.33

0.99

1.44

2.48

2.97

Other Current Liabilities

13.08

11.35

7.96

7.48

7.93

7.75

7.18

7.70

Short Term Borrowings

1.14

0.48

0.00

3.53

0.12

Short Term Provisions

0.00

0.31

0.00

Total Liabilities

57.05

61.14

71.68

58.11

42.05

47.21

48.73

45.54

Net Block

46.45

50.67

58.79

28.77

32.38

29.67

30.81

33.76

Gross Block

91.38

88.12

88.10

54.64

54.88

46.80

43.49

41.78

Accumulated Depreciation

44.93

37.45

29.31

25.87

22.51

17.13

12.68

8.01

Non Current Assets

46.95

53.62

58.79

50.88

34.04

36.73

35.53

35.26

Capital Work in Progress

0.50

2.95

0.00

20.45

0.00

5.56

3.22

0.00

Non Current Investment

0.00

Long Term Loans & Adv.

0.00

1.66

1.50

Other Non Current Assets

0.00

Current Assets

10.09

7.51

12.89

7.23

8.02

10.47

13.21

10.28

Current Investments

0.00

Inventories

0.03

0.04

2.28

0.00

0.03

0.00

Sundry Debtors

7.22

4.44

3.02

5.52

5.57

4.78

7.72

6.55

Cash & Bank

0.09

0.06

1.79

1.28

0.82

4.23

3.61

2.11

Other Current Assets

2.75

0.67

0.12

0.00

1.61

1.44

1.88

1.62

Short Term Loans & Adv.

2.65

2.30

5.68

0.43

1.61

1.44

1.72

1.62

Net Current Assets

-5.54

-5.15

3.99

-1.57

-0.90

1.28

0.01

-0.51

Total Assets

57.04

61.13

71.68

58.11

42.06

47.20

48.74

45.54

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 8.23 12.69 10.00 7.17 5.45 9.33 6.25 4.59 PBT -2.93 -6.43 4.13 3.98 0.88 0.02 1.40 4.48 Adjustment 11.38 12.08 10.27 3.92 5.97 6.81 7.56 3.04 Changes in Working Capital 0.12 7.56 -4.05 0.04 -1.37 2.88 -2.44 -2.02 Cash after chg. in Working capital 8.56 13.21 10.35 7.94 5.49 9.71 6.53 5.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.33 -0.52 -0.37 -0.77 -0.05 -0.39 -0.28 -0.90 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 0.02 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.72 -2.87 -15.94 -18.79 -0.41 -5.59 -4.73 -3.26 Net Fixed Assets -0.81 -2.97 -13.01 -20.21 -2.52 -5.65 -4.93 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.09 0.10 -2.93 1.42 2.11 0.06 0.20 Cash from Financing Activity -7.49 -11.55 6.45 12.08 -8.44 -3.12 -0.02 -2.07 Net Cash Inflow / Outflow 0.03 -1.73 0.51 0.45 -3.40 0.62 1.50 -0.74 Opening Cash & Equivalents 0.06 1.79 1.28 0.82 4.23 3.61 2.11 2.85 Closing Cash & Equivalent 0.09 0.06 1.79 1.28 0.82 4.23 3.61 2.11

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Cash From Operating Activity

8.23

12.69

10.00

7.17

5.45

9.33

6.25

4.59

PBT

-2.93

-6.43

4.13

3.98

0.88

0.02

1.40

4.48

Adjustment

11.38

12.08

10.27

3.92

5.97

6.81

7.56

3.04

Changes in Working Capital

0.12

7.56

-4.05

0.04

-1.37

2.88

-2.44

-2.02

Cash after chg. in Working capital

8.56

13.21

10.35

7.94

5.49

9.71

6.53

5.50

Interest Paid

0.00

Tax Paid

-0.33

-0.52

-0.37

-0.77

-0.05

-0.39

-0.28

-0.90

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

0.02

0.00

Cash From Investing Activity

-0.72

-2.87

-15.94

-18.79

-0.41

-5.59

-4.73

-3.26

Net Fixed Assets

-0.81

-2.97

-13.01

-20.21

-2.52

-5.65

-4.93

Net Investments

0.00

Others

0.09

0.10

-2.93

1.42

2.11

0.06

0.20

Cash from Financing Activity

-7.49

-11.55

6.45

12.08

-8.44

-3.12

-0.02

-2.07

Net Cash Inflow / Outflow

0.03

-1.73

0.51

0.45

-3.40

0.62

1.50

-0.74

Opening Cash & Equivalents

0.06

1.79

1.28

0.82

4.23

3.61

2.11

2.85

Closing Cash & Equivalent

0.09

0.06

1.79

1.28

0.82

4.23

3.61

2.11

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 95.90 108.67 138.05 126.27 110.01 102.20 102.89 93.65 ROA -4.50% -9.21% 4.61% 4.97% 2.69% -0.22% 3.00% 10.22% ROE -12.49% -23.81% 12.45% 13.77% 7.39% -0.67% 9.40% 32.49% ROCE 1.81% -3.40% 12.56% 12.25% 8.33% 5.44% 10.38% 18.19% Fixed Asset Turnover 0.20 0.17 0.33 0.36 0.31 0.32 0.50 0.48 Receivable days 117.46 90.80 66.30 101.74 118.15 160.34 121.43 118.28 Inventory Days 0.71 28.30 35.42 0.00 0.00 0.64 0.00 0.00 Payable days 25.10 17.81 19.54 25.14 31.68 64.80 56.94 80.90 Cash Conversion Cycle 93.07 101.29 82.18 76.60 86.47 96.18 64.48 37.38 Total Debt/Equity 1.87 1.73 1.51 2.02 1.49 1.96 1.95 1.92 Interest Cover 0.27 -0.55 2.02 2.84 1.32 1.01 1.44 2.43

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Book Value (Rs.)

95.90

108.67

138.05

126.27

110.01

102.20

102.89

93.65

ROA

-4.50%

-9.21%

4.61%

4.97%

2.69%

-0.22%

3.00%

10.22%

ROE

-12.49%

-23.81%

12.45%

13.77%

7.39%

-0.67%

9.40%

32.49%

ROCE

1.81%

-3.40%

12.56%

12.25%

8.33%

5.44%

10.38%

18.19%

Fixed Asset Turnover

0.20

0.17

0.33

0.36

0.31

0.32

0.50

0.48

Receivable days

117.46

90.80

66.30

101.74

118.15

160.34

121.43

118.28

Inventory Days

0.71

28.30

35.42

0.00

0.64

0.00

Payable days

25.10

17.81

19.54

25.14

31.68

64.80

56.94

80.90

Cash Conversion Cycle

93.07

101.29

82.18

76.60

86.47

96.18

64.48

37.38

Total Debt/Equity

1.87

1.73

1.51

2.02

1.49

1.96

1.95

1.92

Interest Cover

0.27

-0.55

2.02

2.84

1.32

1.01

1.44

2.43

Crown Lifters Ltd.

Miscellaneous

BSE: Not Listed | NSE: CROWN

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Crown Lifters Ltd.

Miscellaneous

BSE: Not Listed | NSE: CROWN

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update