Craftsman Automation Ltd

Craftsman Auto Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Craftsman Automation Ltd

₹ 5,211 5.01%
22 Nov - close price
craftsmanautomation.com BSE: 543276 NSE: CRAFTSMAN
About

Craftsman Automation started the journey in the year 1986 as a small scale industry in the southern Indian city of Coimbatore, has grown to become a leader in precision manufacturing in diverse fields.
The co. manufactures several components and sub-assemblies on a supply and job-work basis according to client specifications in the automotive, industrial, and engineering segments. Headquartered in Coimbatore with 12 plants including 10 satellite units across India. [1]
[2]

Key Points

Market Position
Co. is the Largest player in machining of cylinder blocks and cylinder heads in the intermediate, M&HCV segment as well as in the construction equipment category[1]

Website BSE NSE
  • Market Cap ₹ 12,430 Cr.
  • Current Price ₹ 5,211
  • High / Low ₹ 7,121 / 3,782
  • Stock P/E 49.7
  • Book Value ₹ 1,167
  • Dividend Yield 0.22 %
  • ROCE 20.0 %
  • ROE 20.0 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has delivered good profit growth of 25.6% CAGR over last 5 years

Cons

  • Promoter holding has decreased over last 3 years: -11.1%

* 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: Auto Ancillaries Industry: Auto Ancillaries

Part of BSE 250 SmallCap Index Nifty Smallcap 250 BSE Allcap BSE Consumer Discretionary Nifty 500

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
571 554 657 677 776 749 980 1,038 1,179 1,130 1,105 1,151 1,214
427 426 502 512 604 591 792 823 942 910 898 954 1,021
Operating Profit 144 128 155 165 172 158 188 214 238 220 207 197 193
OPM % 25% 23% 24% 24% 22% 21% 19% 21% 20% 19% 19% 17% 16%
1 2 4 1 2 5 5 4 5 4 6 5 7
Interest 18 20 24 25 23 30 42 42 42 44 46 49 41
Depreciation 50 52 54 53 55 54 60 68 67 70 72 72 76
Profit before tax 77 58 81 87 96 80 92 107 134 109 94 81 82
Tax % 35% 35% 37% 35% 35% 35% 12% 25% 22% 26% 25% 26% 25%
50 38 51 57 62 52 80 81 104 81 71 59 62
EPS in Rs 23.65 17.80 24.36 26.81 29.57 24.43 36.76 35.25 44.75 34.61 29.50 22.30 25.86
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
1,102 1,479 1,818 1,492 1,560 2,217 3,183 4,452 4,600
874 1,185 1,375 1,095 1,122 1,683 2,499 3,573 3,783
Operating Profit 228 294 443 398 438 534 684 879 817
OPM % 21% 20% 24% 27% 28% 24% 21% 20% 18%
11 12 14 3 10 8 13 18 21
Interest 90 112 141 149 107 84 120 175 181
Depreciation 113 149 176 196 192 206 222 278 291
Profit before tax 37 44 140 56 149 252 355 445 366
Tax % -117% 28% 30% 28% 35% 35% 29% 24%
80 32 97 40 97 163 251 337 273
EPS in Rs 1,387.02 313.39 48.39 19.88 46.08 77.19 117.56 144.11 112.27
Dividend Payout % 0% 3% 5% 0% 0% 5% 10% 8%
Compounded Sales Growth
10 Years: %
5 Years: 20%
3 Years: 42%
TTM: 17%
Compounded Profit Growth
10 Years: %
5 Years: 26%
3 Years: 46%
TTM: -16%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 29%
1 Year: 2%
Return on Equity
10 Years: %
5 Years: 16%
3 Years: 19%
Last Year: 20%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 6 10 10 10 11 11 11 11 12
Reserves 566 587 673 712 959 1,125 1,366 1,647 2,772
777 847 985 1,058 806 800 1,240 1,755 1,958
469 556 657 527 576 739 1,190 1,293 1,187
Total Liabilities 1,818 1,999 2,325 2,307 2,352 2,675 3,807 4,706 5,930
1,228 1,323 1,589 1,546 1,510 1,544 2,124 2,567 2,757
CWIP 11 24 91 89 32 42 97 179 394
Investments 3 4 4 3 2 3 3 4 6
576 648 642 669 807 1,086 1,583 1,956 2,774
Total Assets 1,818 1,999 2,325 2,307 2,352 2,675 3,807 4,706 5,930

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
257 283 360 306 362 327 608 513
-319 -210 -359 -138 -95 -209 -683 -625
78 -60 -18 -128 -296 -120 73 148
Net Cash Flow 16 12 -17 40 -28 -2 -2 36

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 57 50 42 48 56 49 61 47
Inventory Days 217 168 203 222 221 187 160
Days Payable 285 172 175 193 163 155 120
Cash Conversion Cycle -11 50 38 75 85 107 94 88
Working Capital Days 22 20 10 43 53 60 52 52
ROCE % 11% 18% 12% 14% 18% 21% 20%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
59.76% 59.76% 59.48% 58.77% 58.77% 58.77% 54.99% 54.99% 54.99% 54.99% 48.70% 48.70%
3.70% 3.55% 3.91% 4.26% 9.33% 8.79% 12.10% 12.68% 12.52% 12.55% 15.76% 16.61%
14.50% 14.82% 15.41% 16.34% 15.84% 16.55% 17.20% 17.28% 17.23% 16.00% 21.45% 21.53%
22.03% 21.87% 21.19% 20.60% 16.04% 15.87% 15.72% 15.04% 15.26% 16.45% 14.08% 13.14%
No. of Shareholders 63,38860,14065,90369,76379,03276,21476,64179,17682,69585,91479,49872,494

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls