BSE: 519457 | NSE: | Consumer Food | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Virat Crane Industries Ltd is a good quality company.
The key valuation ratios of Virat Crane Industries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Virat Crane Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
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 % ⓘ | 32.8% | 31.5% | 12.7% | 29.6% | 24.7% | 19.1% | 16.3% | 14.2% | -2.1% | 18.4% | - |
| Value Creation Index ⓘ | 1.4 | 1.3 | -0.1 | 1.1 | 0.8 | 0.4 | 0.2 | 0.0 | -1.2 | 0.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 63 | 60.9 | 71.5 | 87.8 | 85.7 | 85.4 | 85 | 96.1 | 123 | 134 | 133 |
| Sales YoY Gr. | - | -3.4% | 17.5% | 22.8% | -2.3% | -0.3% | -0.5% | 13.1% | 28.1% | 9.2% | - |
| Adj EPS ⓘ | 2.6 | 2.8 | 1.1 | 3 | 3.3 | 3 | 3 | 2.9 | 1.6 | 5 | 5.1 |
| YoY Gr. | - | 6.1% | -59.3% | 166.7% | 9.5% | -9% | -2% | -1.7% | -46.9% | 220% | - |
| BVPS (₹) ⓘ | 13.4 | 14.2 | 14.9 | 16.8 | 19.5 | 22.5 | 25.5 | 28.4 | 26.4 | 31.4 | 33.5 |
| Adj Net Profit ⓘ | 5.4 | 5.7 | 2.3 | 6.2 | 6.8 | 6.2 | 6.1 | 6 | 3.2 | 10.1 | 10 |
| Cash Flow from Ops. ⓘ | 2.9 | 6.6 | 3.5 | 3.9 | 0.9 | 0.8 | 7.1 | 4.3 | 7.6 | 6.5 | - |
| Debt/CF from Ops. ⓘ | 0.1 | 0 | 0.2 | 1 | 3.8 | 3.7 | 0.5 | 0.8 | 0.9 | 0.9 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 8.8% | 9.4% | 16.5% | 9.2% | ||||
| Adj EPS ⓘ | 7.3% | 8.3% | 18.6% | 220% | ||||
| BVPSⓘ | 9.9% | 10% | 7.2% | 18.7% | ||||
| Share Price | 14.1% | 22.7% | 26.1% | 36.4% | ||||
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 % ⓘ | 21.2 | 20.2 | 7.8 | 19.2 | 18.4 | 14.4 | 12.4 | 10.9 | 5.7 | 17.2 | 15.9 |
| Op. Profit Mgn % ⓘ | 13.5 | 14.3 | 5.4 | 11.9 | 12 | 10.6 | 10.2 | 8.7 | 7.4 | 9.2 | 10.2 |
| Net Profit Mgn % ⓘ | 8.6 | 9.4 | 3.3 | 7.1 | 7.9 | 7.3 | 7.1 | 6.2 | 2.6 | 7.5 | 7.9 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
| Working Cap Days ⓘ | 105 | 118 | 109 | 109 | 118 | 123 | 148 | 145 | 114 | 108 | 59 |
| Cash Conv. Cycle ⓘ | 5 | 8 | -2 | 4 | 23 | 46 | 55 | 51 | 43 | 27 | 36 |
Return on Equity has increased versus last 3 years average to 15.90%
Sales growth is growing at healthy rate in last 3 years 16.53%
Net Profit is growing at healthy rate in last 3 years 18.64%
Sales growth is not so good in last 4 quarters at 4.45%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 5.1 | 1.6 |
| TTM Sales (₹ Cr.) | 133 | 36 |
| BVPS (₹.) ⓘ | 33.5 | 0 |
| Reserves (₹ Cr.) ⓘ | 48 | 3 |
| P/BV ⓘ | 1.91 | 0.00 |
| PE ⓘ | 12.44 | 39.20 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 41.31 / 87.00 |
| All Time Low / High (₹) | 0.10 / 92.00 |
| Market Cap (₹ Cr.) | 131 |
| Equity (₹ Cr.) | 20.4 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 64.6 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 63 | 61 | 71 | 88 | 86 | 85 | 85 | 96 | 123 | 134 |
| Operating Expenses ⓘ | 54 | 52 | 68 | 77 | 75 | 76 | 76 | 88 | 114 | 122 |
| Manufacturing Costs | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 7 | 8 | 9 |
| Material Costs | 48 | 44 | 60 | 70 | 65 | 66 | 68 | 71 | 95 | 103 |
| Employee Cost | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| Other Costs ⓘ | 5 | 7 | 5 | 5 | 7 | 8 | 5 | 8 | 8 | 8 |
| Operating Profit ⓘ | 9 | 9 | 4 | 10 | 10 | 9 | 9 | 8 | 9 | 12 |
| Operating Profit Margin (%) | 13.5% | 14.3% | 5.3% | 11.9% | 12.0% | 10.5% | 10.2% | 8.7% | 7.4% | 9.2% |
| Other Income ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest ⓘ | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 |
| Profit Before Tax ⓘ | 8 | 9 | 4 | 10 | 10 | 8 | 8 | 8 | -2 | 11 |
| Tax ⓘ | 3 | 3 | 1 | 3 | 3 | 2 | 2 | 2 | 2 | 1 |
| Profit After Tax | 5 | 6 | 2 | 6 | 7 | 6 | 6 | 6 | -4 | 10 |
| PAT Margin (%) | 8.5% | 9.4% | 3.2% | 7.1% | 7.9% | 7.3% | 7.1% | 6.2% | -3.3% | 7.5% |
| Adjusted EPS (₹) | 2.6 | 2.8 | 1.1 | 3.0 | 3.3 | 3.0 | 3.0 | 2.9 | -2.0 | 5.0 |
| Dividend Payout Ratio (%) | 38% | 36% | 45% | 33% | 0% | 0% | 0% | 0% | 0% | 0% |
| 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 | 27 | 29 | 30 | 34 | 40 | 46 | 52 | 58 | 54 | 64 |
| Share Capital ⓘ | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
| Reserves ⓘ | 7 | 9 | 10 | 14 | 19 | 26 | 32 | 38 | 34 | 44 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0 | 0 | 1 | 4 | 3 | 3 | 3 | 3 | 7 | 6 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 |
| Short Term Debt | 0 | 0 | 1 | 4 | 3 | 3 | 3 | 3 | 5 | 3 |
| Trade Payables | 2 | 3 | 8 | 10 | 5 | 7 | 7 | 7 | 13 | 12 |
| Others Liabilities ⓘ | 8 | 7 | 5 | 7 | 3 | 2 | 2 | 2 | 1 | 2 |
| Total Liabilities ⓘ | 38 | 39 | 43 | 56 | 51 | 58 | 64 | 70 | 75 | 84 |
Fixed Assets | ||||||||||
| Gross Block | 15 | 16 | 14 | 19 | 19 | 22 | 22 | 19 | 20 | 21 |
| Accumulated Depreciation | 3 | 3 | 0 | 1 | 1 | 4 | 4 | 2 | 2 | 2 |
| Net Fixed Assetsⓘ | 12 | 13 | 14 | 19 | 18 | 18 | 18 | 18 | 18 | 19 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 8 | 18 | 23 |
| Investmentsⓘ | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 0 |
| Inventories | 4 | 3 | 5 | 12 | 9 | 16 | 13 | 14 | 19 | 6 |
| Trade Receivables | 1 | 1 | 1 | 4 | 4 | 5 | 7 | 9 | 9 | 16 |
| Cash Equivalents | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 1 | 1 | 0 |
| Others Assetsⓘ | 15 | 16 | 16 | 14 | 12 | 11 | 17 | 17 | 10 | 20 |
| Total Assets ⓘ | 38 | 39 | 43 | 56 | 51 | 58 | 64 | 70 | 75 | 84 |
| 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 ⓘ | 3 | 7 | 4 | 4 | 1 | 1 | 7 | 4 | 8 | 6 |
| PBT ⓘ | 8 | 9 | 2 | 10 | 10 | 8 | 8 | 6 | -2 | 11 |
| Adjustment ⓘ | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 11 | 1 |
| Changes in Working Capital ⓘ | -5 | 0 | 2 | -3 | -4 | -6 | 1 | 0 | 0 | -5 |
| Tax Paid ⓘ | -1 | -3 | -3 | -3 | -5 | -2 | -2 | -2 | -2 | -1 |
| Cash Flow From Investing Activity ⓘ | 0 | -1 | -2 | -5 | 0 | 0 | -2 | -6 | -11 | -5 |
| Capex | 0 | -1 | -1 | -5 | 0 | 0 | -2 | -6 | -11 | -5 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | -2 | -5 | -2 | 2 | -1 | 0 | -6 | 0 | 3 | -2 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| Dividend Paid ⓘ | -1 | -4 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | -1 | -1 | 0 | 5 | 0 | 0 | -6 | 0 | 1 | -2 |
| Net Cash Flow ⓘ | 1 | 0 | 0 | 1 | 0 | 1 | -1 | -2 | 0 | 0 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 21.18 | 20.31 | 7.68 | 19.19 | 18.4 | 14.44 | 12.37 | 10.85 | -7.28 | 17.15 |
| ROCE (%) | 32.83 | 31.45 | 12.67 | 29.6 | 24.73 | 19.1 | 16.26 | 14.23 | -2.09 | 18.44 |
| Asset Turnover Ratio | 1.75 | 1.58 | 1.73 | 1.78 | 1.6 | 1.56 | 1.4 | 1.43 | 1.7 | 1.7 |
| PAT to CFO Conversion(x) | 0.6 | 1.17 | 2 | 0.67 | 0.14 | 0.17 | 1.17 | 0.67 | N/A | 0.6 | Working Capital Days |
| Receivable Days | 5 | 6 | 6 | 11 | 18 | 20 | 25 | 30 | 26 | 33 |
| Inventory Days | 21 | 21 | 22 | 36 | 45 | 55 | 63 | 50 | 49 | 35 |
| Payable Days | 22 | 21 | 32 | 47 | 45 | 33 | 36 | 36 | 39 | 45 |
Virat Crane Industries Limited was incorporated on June 18, 1992 as a private limited company under the provisions of the Companies Act 1956 in the state of Andhra Pradesh. The company was converted into a public limited company with effect from December 2, 1992 in terms of Special Resolutions passed on July 16,1992 U/S 33(1)/44 of the Companies Act 1956.
G.V.S.L.Kantha Rao has proved his sterling mettle in promoting the first joint-stock company of the group - Virat Crane Industries Limited. The rich legacy of experience, expertise and wealth of wisdom inherited from his illustrious father spiral the fortunes of the company to stellar heights.
Virat Crane Industries Limited has a landmark of achievement with premium products from the house of Crane, ‘Crane Gutka’ and ‘Crane Fruit Masala’ which are sensational favorites in South India. The rich recipe for success, the expert touch, the state-of-art know-how is all provided by the man who made it possible - Shri. Grandhi Subba Rao. Strengthened and reaffirmed by G.V.S.L.Kantha Rao's strong belief that advanced technology is a pre-requisite for Crane's outstanding quality outputs, sophisticated machinery has been absorbed to guarantee consistently superior products of unmistakable quality.
The processing by crushing, drying and mixing is performed on semi automatic machines and packing is done on totally automatic 'Form-Fill-Seal Machines'. Conforming to vital standards in quality, the products are aesthetically packed in metal film polyester pouches, which are attractively designed to please the eye.
Together with advanced technology and adept workforce, Crane has claimed its pride of place as the unchallenged leader. Masterminding marketing strategies with an expertise ingrained by instinct.
Fulfilling the needs of millions of satisfied customers all over India, Virat Crane Industries Limited now plans to reach Overseas Markets. Committed to high technology, Crane has the ability to innovate and excel in every task and across every activity, inviting the future in to the present and embracing every opportunity.
Business area of the company:
The company is engaged in the manufacturing of Gutka, Pan Masala and Fruit Masala. The company is also engaged in the manufacturing of ghee products through its subsidiary Durga Diary, which it acquired in last fiscal.
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
