CRP Risk Management Ltd

CRP Risk Mgt. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

CRP Risk Management Ltd

₹ 10.2 2.51%
22 Nov - close price
crp.co.in BSE - SME: 540903
About

Incorporated in 2000, CRP Risk Management Ltd trades and sells Agro and CVD products[1]

Key Points

Business Overview:[1][2][3]
a) CRPRML is India’s first Risk management company to be listed on the BSE SME.
b) It provides risk mitigation consulting and Human Resource solutions.
c) Company offers customized solutions to its corporate clients, based on their key risk frameworks.
d) It also has a Veterinary division
e) It is a FieldTech™ company which
is expert in Field Management. It has
a vast field force spread across India,
and is driven from a centralized control
room, managing over 550 trained, field operates to deliver service and speed
f) CRP is aligning with the government machinery to drive the vision of creating
a large e-governance structure backed
by multiple Citizen Facilities Centers [CFC] across all the districts of India, which will
act as a single window hubs for over 100 services most needed by the citizens from over 60 Government departments including municipalizes, RTO’s, Healthcare, and Education, etc.

Website BSE
  • Market Cap ₹ 17.8 Cr.
  • Current Price ₹ 10.2
  • High / Low ₹ 35.2 / 7.16
  • Stock P/E 446
  • Book Value ₹ 34.6
  • Dividend Yield 0.00 %
  • ROCE 0.07 %
  • ROE 0.07 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.29 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -30.8% over past five years.
  • Company has a low return on equity of 0.31% over last 3 years.
  • Contingent liabilities of Rs.6.26 Cr.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 1,446 days.
  • Working capital days have increased from 1,427 days to 2,073 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Mar 2019 Sep 2019 Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024
42.17 31.04 26.00 5.29 24.83 10.33 22.43 5.64 10.99 6.22 6.83 2.13
36.19 25.66 43.85 5.16 23.09 8.72 21.61 5.15 10.43 5.76 6.34 2.11
Operating Profit 5.98 5.38 -17.85 0.13 1.74 1.61 0.82 0.49 0.56 0.46 0.49 0.02
OPM % 14.18% 17.33% -68.65% 2.46% 7.01% 15.59% 3.66% 8.69% 5.10% 7.40% 7.17% 0.94%
0.98 0.83 0.90 1.00 1.78 0.09 1.25 0.00 0.00 0.00 0.00 0.00
Interest 1.14 1.04 1.15 0.96 1.26 1.31 1.16 0.01 0.02 0.01 0.00 0.00
Depreciation 1.30 1.11 0.84 0.82 0.81 0.69 0.58 0.49 0.48 0.45 0.44 0.00
Profit before tax 4.52 4.06 -18.94 -0.65 1.45 -0.30 0.33 -0.01 0.06 0.00 0.05 0.02
Tax % 19.47% 25.37% -25.87% -13.85% 5.52% -153.33% 30.30% -100.00% 33.33% 40.00% 0.00%
3.64 3.04 -14.04 -0.56 1.37 0.15 0.23 0.00 0.04 0.00 0.03 0.01
EPS in Rs 2.08 1.74 -8.03 -0.32 0.78 0.09 0.13 0.00 0.02 0.00 0.02 0.01
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
93.53 74.60 80.65 82.25 82.30 57.04 30.12 32.75 16.63 13.05 8.96
80.81 65.10 69.11 69.87 67.88 69.50 28.25 30.33 15.57 12.10 8.45
Operating Profit 12.72 9.50 11.54 12.38 14.42 -12.46 1.87 2.42 1.06 0.95 0.51
OPM % 13.60% 12.73% 14.31% 15.05% 17.52% -21.84% 6.21% 7.39% 6.37% 7.28% 5.69%
0.21 0.11 1.09 0.15 0.98 1.72 2.78 1.34 0.00 0.00 0.00
Interest 4.65 4.55 3.86 2.63 2.16 2.19 2.22 2.47 0.03 0.01 0.00
Depreciation 2.22 2.26 1.69 1.74 2.60 1.95 1.63 1.27 0.97 0.89 0.44
Profit before tax 6.06 2.80 7.08 8.16 10.64 -14.88 0.80 0.02 0.06 0.05 0.07
Tax % 30.53% 36.79% 28.53% 27.57% 27.91% -26.08% -1.25% -1,800.00% 16.67% 40.00%
4.21 1.78 5.05 5.91 7.66 -11.01 0.81 0.39 0.05 0.04 0.04
EPS in Rs 6.48 2.74 7.77 3.38 4.38 -6.30 0.46 0.22 0.03 0.02 0.03
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: -31%
3 Years: -24%
TTM: -48%
Compounded Profit Growth
10 Years: %
5 Years: -65%
3 Years: -63%
TTM: -20%
Stock Price CAGR
10 Years: %
5 Years: -19%
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: -3%
3 Years: 0%
Last Year: 0%

Balance Sheet

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 6.50 6.50 6.50 17.48 17.48 17.48 17.48 17.48 17.48 17.48 17.48
Reserves 16.05 17.82 22.88 43.25 50.92 40.28 41.09 41.47 42.97 43.00 43.02
28.90 27.61 19.92 15.44 16.88 16.54 19.81 25.42 25.45 30.15 30.06
12.36 11.81 10.06 12.00 22.11 25.07 27.09 22.38 20.57 12.41 12.53
Total Liabilities 63.81 63.74 59.36 88.17 107.39 99.37 105.47 106.75 106.47 103.04 103.09
14.47 12.36 16.15 17.69 15.22 13.27 11.64 13.15 12.18 11.29 11.29
CWIP 1.99 1.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 1.43 1.07 0.28 0.28 0.28 0.29 0.28 0.33 0.33 0.33 0.33
45.92 48.71 42.93 70.20 91.89 85.81 93.55 93.27 93.96 91.42 91.47
Total Assets 63.81 63.74 59.36 88.17 107.39 99.37 105.47 106.75 106.47 103.04 103.09

Cash Flows

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
6.56 5.23 17.62 -18.03 4.37 -1.71 -0.83 2.13 -2.96 -4.68
-2.32 0.35 -3.10 -3.28 -0.13 -0.01 0.01 -2.83 0.00 0.00
-2.95 -7.13 -14.54 21.21 -0.70 -1.47 0.89 0.34 2.92 4.68
Net Cash Flow 1.28 -1.55 -0.02 -0.09 3.54 -3.19 0.06 -0.36 -0.04 0.00

Ratios

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 128.16 156.86 133.37 127.14 147.95 244.12 417.84 586.23 1,186.09 1,445.74
Inventory Days 130.40 200.82 207.28 119.87 30.52 59.06 74.78
Days Payable 6.50 7.13 141.55 759.48 119.33 230.91 45.97
Cash Conversion Cycle 128.16 156.86 133.37 251.04 341.64 309.86 -221.77 497.42 1,014.24 1,474.54
Working Capital Days 128.47 159.06 145.82 262.67 295.90 358.60 742.24 703.03 1,503.68 2,073.09
ROCE % 14.22% 21.61% 17.20% 15.86% -15.90% 3.96% 2.97% 0.11% 0.07%

Shareholding Pattern

Numbers in percentages

Mar 2019Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024
66.38% 66.38% 65.23% 65.23% 65.23% 65.23% 65.23% 65.23% 65.23% 65.23% 65.23% 65.23%
33.62% 33.62% 34.77% 34.77% 34.77% 34.77% 34.77% 34.76% 34.76% 34.76% 34.76% 34.77%
No. of Shareholders 476474455438424423423423421420424572

Documents

Announcements

Annual reports

DRHP