BSE: 0 | NSE: CARRARO | Auto Ancillary | Small Cap
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 35.5% | 14.5% | 10.5% | 10.7% | 7.4% | 7.1% | 5.3% | 9.7% | 16.3% | 18.4% | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 1,119 | 847 | 917 | 1,067 | 1,247 | 993 | 1,062 | 1,482 | 1,695 | 1,770 | 1,067 |
| Sales YoY Gr. | - | -24.3% | 8.3% | 16.4% | 16.8% | -20.4% | 7% | 39.5% | 14.4% | 4.4% | - |
| Adj EPS ⓘ | 9.5 | 3.9 | 4 | 3.5 | 1.8 | 2.3 | 0.8 | 3.7 | 8.5 | 10.9 | 0 |
| YoY Gr. | - | -58.9% | 1.3% | -11.3% | -48.3% | 25.3% | -65.8% | 370.5% | 130.8% | 29.2% | - |
| BVPS (₹) ⓘ | 37.3 | 42.4 | 44.6 | 48.3 | 47.5 | 49 | 49.8 | 53.3 | 60.8 | 67.8 | 0 |
| Adj Net Profit ⓘ | 55.9 | 23 | 22.6 | 20 | 10.3 | 13 | 4.4 | 20.9 | 48.2 | 62.2 | NAN |
| Cash Flow from Ops. ⓘ | 121 | 154 | 45.4 | -43.3 | 96.2 | 68.1 | 68.5 | 88.9 | 72.4 | 107 | - |
| Debt/CF from Ops. ⓘ | 1.8 | 0.8 | 1.9 | -3.7 | 1.7 | 3.4 | 2.2 | 2 | 2.6 | 2 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 5.2% | 7.3% | 18.6% | 4.4% | ||||
| Adj EPS ⓘ | 1.5% | 43.2% | 141.2% | 29.2% | ||||
| BVPSⓘ | 6.9% | 7.4% | 10.8% | 11.4% | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 25.2 | 9.8 | 9 | 7.6 | 3.8 | 4.7 | 1.6 | 7.1 | 14.9 | 17 | 0 |
| Op. Profit Mgn % ⓘ | 13.3 | 7.4 | 7.3 | 6.4 | 4.7 | 5.6 | 5.2 | 3.9 | 6.1 | 7.4 | NAN |
| Net Profit Mgn % ⓘ | 5 | 2.7 | 2.5 | 1.9 | 0.8 | 1.3 | 0.4 | 1.4 | 2.8 | 3.5 | NAN |
| Debt to Equity ⓘ | 1 | 0.5 | 0.3 | 0.6 | 0.6 | 0.8 | 0.5 | 0.6 | 0.5 | 0.6 | - |
| Working Cap Days ⓘ | 144 | 186 | 180 | 202 | 195 | 233 | 206 | 164 | 171 | 168 | 0 |
| Cash Conv. Cycle ⓘ | 13 | 19 | 7 | 14 | 17 | 17 | 17 | 12 | 15 | 24 | 0 |
Recent Performance Summary not available for IPO
Recent Performance Summary not available for IPO
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0 | - |
| TTM Sales (₹ Cr.) | 1,067 | - |
| BVPS (₹.) ⓘ | 0 | - |
| Reserves (₹ Cr.) ⓘ | 217 | - |
| P/BV ⓘ | 0.00 | - |
| PE ⓘ | 0.00 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 0 |
| Equity (₹ Cr.) | 0 |
| Face Value (₹) | - |
| Industry PE ⓘ | 50.3 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,118.95 | 846.78 | 916.96 | 1,067.21 | 1,246.61 | 992.74 | 1,062.05 | 1,481.56 | 1,695.12 | 1,770.45 |
| Operating Expenses ⓘ | 970.47 | 784.20 | 852.73 | 999.17 | 1,188.28 | 937.67 | 1,007.23 | 1,424.84 | 1,594.35 | 1,642.28 |
| Manufacturing Costs | 90.68 | 67.65 | 72.71 | 66.41 | 86.04 | 84.21 | 86 | 129.70 | 144.43 | 132.65 |
| Material Costs | 746.47 | 586.57 | 652.91 | 770.21 | 925.02 | 708.61 | 777.87 | 1,122.08 | 1,275.73 | 1,313.15 |
| Employee Cost | 64.26 | 66.21 | 67.29 | 76.21 | 85.86 | 95.24 | 89.78 | 107.54 | 120.35 | 131.55 |
| Other Costs ⓘ | 69.07 | 63.76 | 59.82 | 86.35 | 91.36 | 49.62 | 53.57 | 65.52 | 53.84 | 64.94 |
| Operating Profit ⓘ | 148.48 | 62.59 | 64.23 | 68.04 | 58.34 | 55.06 | 54.83 | 56.72 | 100.77 | 128.17 |
| Operating Profit Margin (%) | 13.3% | 7.4% | 7.0% | 6.4% | 4.7% | 5.5% | 5.2% | 3.8% | 5.9% | 7.2% |
| Other Income ⓘ | 52.98 | 23.30 | 5.56 | 4.95 | 3.97 | 9.98 | 3.38 | 21.98 | 19.84 | 17.18 |
| Interest ⓘ | 14.60 | 14.05 | 9.67 | 7.62 | 15.44 | 18.18 | 18.66 | 15.89 | 19.51 | 22.23 |
| Depreciation ⓘ | 46.11 | 27.63 | 32.39 | 31.67 | 30.42 | 31.91 | 33 | 34.31 | 37.72 | 41.40 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 140.76 | 44.20 | 27.73 | 33.70 | 16.45 | 14.95 | 6.54 | 28.51 | 63.38 | 81.72 |
| Tax ⓘ | 48.90 | 14.25 | 6.54 | 13.13 | 6.12 | 1.48 | 2.10 | 7.74 | 16.58 | 21.14 |
| Profit After Tax | 91.87 | 29.95 | 21.19 | 20.57 | 10.33 | 13.48 | 4.44 | 20.77 | 46.80 | 60.58 |
| PAT Margin (%) | 8.2% | 3.5% | 2.3% | 1.9% | 0.8% | 1.4% | 0.4% | 1.4% | 2.8% | 3.4% |
| Adjusted EPS (₹) | 15.7 | 5.1 | 3.7 | 3.6 | 1.8 | 2.4 | 0.8 | 3.7 | 8.2 | 10.7 |
| Dividend Payout Ratio (%) | 56% | 0% | 0% | 0% | 116% | 30% | 0% | 0% | 11% | 36% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 218.92 | 248.87 | 253.73 | 274.30 | 270.16 | 278.82 | 283.26 | 302.77 | 345.87 | 385.19 |
| Share Capital ⓘ | 58.65 | 58.65 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 | 56.85 |
| Reserves ⓘ | 160.27 | 190.22 | 196.88 | 217.45 | 213.31 | 221.97 | 226.41 | 245.92 | 289.02 | 328.33 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 176.93 | 85.79 | 69.33 | 148.04 | 143.03 | 205.60 | 120.37 | 131.23 | 146.25 | 171.49 |
| Long Term Debt | 68.76 | 37.60 | 39.16 | 68.22 | 79.73 | 75.49 | 83.87 | 85.72 | 130.82 | 122.32 |
| Short Term Debt | 108.18 | 48.19 | 30.17 | 79.83 | 63.29 | 130.11 | 36.51 | 45.50 | 15.43 | 49.17 |
| Trade Payables | 237.54 | 223.14 | 224.30 | 321.71 | 278.14 | 290.65 | 380.21 | 427.71 | 425.27 | 366.24 |
| Others Liabilities ⓘ | 94.53 | 194.04 | 208.81 | 209.17 | 226.54 | 237.64 | 97.65 | 290.80 | 306.62 | 336.40 |
| Total Liabilities ⓘ | 727.93 | 751.84 | 756.16 | 953.22 | 917.87 | 1,012.71 | 881.49 | 1,152.51 | 1,224.01 | 1,259.32 |
Fixed Assets | ||||||||||
| Gross Block | 473.91 | 506.91 | 535.04 | 557.53 | 599.97 | 648.09 | 678.83 | 310.90 | 341.12 | 431.37 |
| Accumulated Depreciation | 246.30 | 273.80 | 305.77 | 333.39 | 363.81 | 391.51 | 424.32 | 35.89 | 39.50 | 80.57 |
| Net Fixed Assetsⓘ | 227.61 | 233.11 | 229.27 | 224.14 | 236.16 | 256.58 | 254.51 | 275.01 | 301.61 | 350.80 |
| CWIP ⓘ | 10.15 | 1.54 | 0.35 | 0.90 | 2.48 | 0 | 3.32 | 10.12 | 9.06 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 135.62 | 106.70 | 108.02 | 164.83 | 180.29 | 170.62 | 185.19 | 236.64 | 255.30 | 286.45 |
| Trade Receivables | 207.34 | 166.61 | 168.95 | 257.59 | 162.97 | 192.90 | 267.97 | 250.26 | 295.95 | 237.36 |
| Cash Equivalents | 38.76 | 70.72 | 23.02 | 22.45 | 50.72 | 119.88 | 58.24 | 98.89 | 95.09 | 100.43 |
| Others Assetsⓘ | 108.46 | 173.16 | 226.56 | 283.32 | 285.25 | 272.74 | 112.27 | 281.58 | 267 | 284.28 |
| Total Assets ⓘ | 727.93 | 751.84 | 756.16 | 953.22 | 917.87 | 1,012.71 | 881.49 | 1,152.51 | 1,224.01 | 1,259.32 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 120.88 | 153.95 | 45.38 | -43.29 | 96.24 | 68.13 | 68.46 | 88.87 | 72.38 | 106.73 |
| PBT ⓘ | 140.76 | 44.20 | 27.73 | 33.70 | 16.45 | 14.95 | 6.54 | 28.51 | 63.38 | 81.72 |
| Adjustment ⓘ | 59.81 | 28.83 | 41.57 | 37.24 | 40.21 | 50.95 | 54.80 | 50.34 | 57.36 | 56.32 |
| Changes in Working Capital ⓘ | -22.93 | 95.03 | -13.85 | -93.6 | 46.78 | 14.33 | 9.4 | 18.88 | -29.68 | -5.29 |
| Tax Paid ⓘ | -56.76 | -14.11 | -10.08 | -20.64 | -7.20 | -12.11 | -2.28 | -8.85 | -18.68 | -26.03 |
| Cash Flow From Investing Activity ⓘ | -30.98 | -20.39 | -27.83 | -26.44 | -38.38 | -47.89 | -34.51 | -58.49 | -61.81 | -84.92 |
| Capex | -32.42 | -21.13 | -28.36 | -27.69 | -38.62 | -47.52 | -36.09 | -58.52 | -62.83 | -85.03 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | -0.56 | 0.56 | -0.01 | 0.99 | 0.10 |
| Others ⓘ | 1.44 | 0.74 | 0.53 | 1.25 | 0.24 | 0.18 | 1.02 | 0.04 | 0.03 | 0.02 |
| Cash Flow From Financing Activityⓘ | -119.03 | -101.29 | -63.73 | 69.16 | -29.59 | 47.72 | -96.52 | 10.71 | -12.42 | -17.76 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -65.49 | -35.48 | -20.06 | 0 | 0 | 0 | 0 | 16.31 | 40.35 | -9.40 |
| Interest Paid ⓘ | -14.85 | -13.23 | -9.31 | -7.83 | -14.67 | -17.95 | -19.05 | -14.70 | -17.56 | -19.92 |
| Dividend Paid ⓘ | -53 | 0 | 0 | 0 | -12 | -4 | 0 | 0 | -5 | -22 |
| Others ⓘ | 14.31 | -52.58 | -34.35 | 76.99 | -2.92 | 69.67 | -77.47 | 9.10 | -30.21 | 33.56 |
| Net Cash Flow ⓘ | -29.13 | 32.27 | -46.18 | -0.57 | 28.27 | 67.96 | -62.57 | 41.09 | -1.85 | 4.05 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 41.47 | 12.8 | 8.43 | 7.79 | 3.8 | 4.91 | 1.58 | 7.09 | 14.43 | 16.57 |
| ROCE (%) | 35.5 | 14.48 | 10.49 | 10.67 | 7.37 | 7.05 | 5.33 | 9.69 | 16.33 | 18.37 |
| Asset Turnover Ratio | 1.54 | 1.19 | 1.28 | 1.28 | 1.33 | 1.03 | 1.12 | 1.46 | 1.43 | 1.43 |
| PAT to CFO Conversion(x) | 1.32 | 5.14 | 2.14 | -2.1 | 9.32 | 5.05 | 15.42 | 4.28 | 1.55 | 1.76 | Working Capital Days |
| Receivable Days | 65 | 77 | 64 | 71 | 62 | 65 | 79 | 64 | 59 | 55 |
| Inventory Days | 43 | 50 | 41 | 46 | 51 | 65 | 61 | 52 | 53 | 56 |
| Payable Days | 123 | 143 | 125 | 129 | 118 | 146 | 157 | 131 | 122 | 110 |
Carraro India Limited was incorporated as ‘Carraro India Private Limited’ on April 11, 1997, as a private limited company under the Companies Act, 1956, at New Delhi, India, pursuant to a certificate of incorporation issued by the Registrar of Companies, NCT of Delhi and Haryana (RoC Delhi). Pursuant to allotment of Equity Shares by the company and in accordance with the provisions of Section 43A(1) of the Companies Act, 1956, its Board passed a resolution on September 30, 1997, wherein its Board noted that the company had become a deemed public company, and the name of the company was changed to ‘Carraro India Limited’ with effect from September 3, 1997, pursuant to a certificate of incorporation endorsed by the RoC Delhi to that effect. Further, pursuant to a resolution passed by its Board dated September 28, 2007 and a special resolution passed by its Shareholders dated September 29, 2007 which was confirmed by an order of the Company Law Board, Northern Region Bench, New Delhi dated July 25, 2008, the registered office of the company was shifted from the state of Delhi to the state of Maharashtra with effect from July 25, 2008 and a certificate of registration of the order of the Company Law Board for change of state of its registered office was issued by the Registrar of Companies, Maharashtra at Pune (RoC) on August 14, 2008.
Subsequently, pursuant to a resolution passed by its Board dated August 28, 2008 and a special resolution passed by its Shareholders dated September 22, 2008, the company was re-converted into a private limited company and the name of the company was changed to ‘Carraro India Private Limited’, and a fresh certificate of incorporation dated March 16, 2009 was issued by the RoC. Subsequently, on the conversion of the company to a public limited company, pursuant to a resolution passed by its Board on July 3, 2024 and a special resolution passed by its Shareholders on July 4, 2024, the name of the company was changed to ‘Carraro India Limited’ and a fresh certificate of incorporation dated August 12, 2024 was issued by the RoC.
The company is a technology driven integrated supplier that develops complex engineering products and solutions for its original equipment manufacturer (OEM) customers. It is an independent tier 1 solution provider of axles, transmission systems and gears for the agricultural tractor and construction vehicle industries in India. It supports the full value chain of services as a solution provider for axles, transmission systems, gears and other related components with in-house product design manufacturing capabilities.
Its Promoter, Carraro S.p.A., is the parent company of the Carraro Group which designs, manufactures and sells transmission systems (axles, transmissions and drives) mainly for agricultural and construction equipment for off-highway vehicles, in addition to marketing a wide range of gears for diverse sectors, from automotive to trucks to agricultural and construction vehicles. The Carraro brand is owned by Carraro S.p.A. and licensed to it pursuant to a licensing agreement with Carraro S.p.A.
The company primarily manufactures axles and transmission systems for agricultural tractors and construction vehicles such as backhoe loaders, soil compactors, cranes, self-loading concrete mixers and small motor graders. Its products are mission critical for its customers, as its products constitute important components of its customers’ final products. It provides a diverse range of products including axles and transmission systems of different HP ranges for off-highway vehicles in the agricultural tractor and construction vehicle sectors, as well as gears, shafts and ring gears for industrial and automotive vehicles. It also supplies gears mainly used in industrial and automotive markets, spare parts which are primarily loose components of agricultural tractors and construction vehicles and other products which are non-core parts of agricultural tractors and construction vehicles.
Business area of the company
The company is engaged in the manufacture of mechanical transmissions, clutches, hydraulic lifts and planetary drives, axles for agricultural tractors and construction equipment including components, parts and spares thereof.
Products of the company
Agricultural Tractors
Construction Vehicles
Axles- agricultural tractors
Axles- construction vehicles
Gears
Spare Parts and Others
Awards, accreditations and recognitions
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
