BSE: 0 | NSE: CROWN | Business Support | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Crown Lifters Ltd is a average quality company.
The key valuation ratios of Crown Lifters Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Crown Lifters 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 % ⓘ | 8.3% | 12.3% | 12.6% | -3.4% | 1.8% | -0.2% | 12.1% | 23% | 12.9% | 18.4% | - |
| Value Creation Index ⓘ | -0.4 | -0.1 | -0.1 | -1.2 | -0.9 | -1.0 | -0.1 | 0.6 | -0.1 | 0.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 16 | 19.9 | 23.5 | 15 | 18.1 | 14.4 | 12.2 | 19.9 | 19.3 | 28.1 | 33 |
| Sales YoY Gr. | - | 24.5% | 18.1% | -36.3% | 20.9% | -20.6% | -15.3% | 63.6% | -3.2% | 45.8% | - |
| Adj EPS ⓘ | -0.4 | 1.2 | 2.5 | -5.9 | -2.6 | -3.4 | -0.2 | -3.5 | 3.2 | 4.9 | 13.5 |
| YoY Gr. | - | NA | 104.1% | -335.7% | NA | NA | NA | NA | NA | 53.4% | - |
| BVPS (₹) ⓘ | 22 | 25.3 | 27.6 | 21.7 | 19.2 | 15.8 | 18.3 | 16.8 | 20.3 | 32.1 | 60 |
| Adj Net Profit ⓘ | -0.3 | 0.9 | 2.6 | -6.1 | -2.7 | -3.5 | -0.2 | -3.7 | 3.3 | 5.5 | 16 |
| Cash Flow from Ops. ⓘ | 5.5 | 7.2 | 10 | 12.7 | 8.2 | 1.1 | 13.4 | 4.7 | 10.8 | 55.7 | - |
| Debt/CF from Ops. ⓘ | 4.6 | 5.4 | 4.3 | 3.1 | 4.5 | 30.9 | 1.1 | 0 | 1.1 | 0.5 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 6.5% | 9.2% | 32.1% | 45.8% | ||||
| Adj EPS ⓘ | NA | NA | NA | 53.4% | ||||
| BVPSⓘ | 4.3% | 10.9% | 20.7% | 58.3% | ||||
| Share Price | - | 37.9% | 91% | 95.3% | ||||
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 % ⓘ | -1.6 | 5.2 | 10.8 | -23.8 | -12.5 | -19.3 | -0.9 | -20 | 17.3 | 19.3 | 29.4 |
| Op. Profit Mgn % ⓘ | 42.5 | 31.5 | 57.3 | 34.4 | 46.4 | 45.5 | 43.1 | 27.5 | 24.2 | 53.8 | 56.9 |
| Net Profit Mgn % ⓘ | -1.7 | 4.7 | 11 | -40.8 | -14.7 | -24.5 | -1.4 | -18.3 | 17.3 | 19.6 | 49.6 |
| Debt to Equity ⓘ | 1.5 | 2 | 1.5 | 1.7 | 1.9 | 2.1 | 0.8 | 0 | 0.6 | 0.8 | 0.6 |
| Working Cap Days ⓘ | 189 | 151 | 145 | 226 | 176 | 237 | 269 | 331 | 328 | 172 | 216 |
| Cash Conv. Cycle ⓘ | 87 | 77 | 64 | 101 | 93 | 133 | 135 | 84 | 65 | 51 | 78 |
Return on Equity has increased versus last 3 years average to 29.40%
Sales growth is growing at healthy rate in last 3 years 32.14%
Sales growth is good in last 4 quarters at 52.85%
Net Profit has been subdued in last 3 years 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 13.5 | - |
| TTM Sales (₹ Cr.) | 33 | - |
| BVPS (₹.) ⓘ | 60 | - |
| Reserves (₹ Cr.) ⓘ | 61 | - |
| P/BV ⓘ | 3.45 | - |
| PE ⓘ | 15.31 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 251 |
| Equity (₹ Cr.) | 12.1 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 53.6 |
| 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 | 16 | 20 | 24 | 15 | 18 | 14 | 12 | 20 | 19 | 28 |
| Operating Expenses ⓘ | 9 | 14 | 10 | 10 | 10 | 8 | 7 | 14 | 15 | 13 |
| Manufacturing Costs | 6 | 9 | 7 | 5 | 4 | 4 | 3 | 5 | 10 | 9 |
| Material Costs | 0 | 0 | 0 | 3 | 3 | 0 | 0 | 6 | 1 | 0 |
| Employee Cost | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Other Costs ⓘ | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Operating Profit ⓘ | 7 | 6 | 13 | 5 | 8 | 7 | 5 | 5 | 5 | 15 |
| Operating Profit Margin (%) | 42.5% | 31.5% | 57.3% | 34.4% | 46.4% | 45.5% | 43.1% | 27.5% | 24.2% | 53.8% |
| Other Income ⓘ | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
| Interest ⓘ | 3 | 2 | 4 | 4 | 4 | 4 | 3 | 1 | 0 | 2 |
| Depreciation ⓘ | 5 | 4 | 7 | 8 | 7 | 7 | 5 | 3 | 3 | 7 |
| Exceptional Items ⓘ | 2 | 2 | 1 | 0 | 0 | 0 | 4 | 3 | 1 | 0 |
| Profit Before Tax ⓘ | 1 | 4 | 4 | -6 | -3 | -4 | 2 | 5 | 3 | 7 |
| Tax ⓘ | 0 | 1 | 1 | 0 | 0 | 0 | -1 | 6 | -1 | 2 |
| Profit After Tax | 1 | 2 | 3 | -6 | -3 | -4 | 3 | -2 | 4 | 6 |
| PAT Margin (%) | 7.5% | 12.5% | 12.7% | -40.8% | -14.7% | -24.4% | 21.3% | -8.0% | 20.2% | 19.6% |
| Adjusted EPS (₹) | 1.6 | 3.3 | 2.9 | -5.9 | -2.6 | -3.4 | 2.5 | -1.5 | 3.7 | 4.9 |
| Dividend Payout Ratio (%) | 0% | 0% | 7% | 0% | 0% | 0% | 0% | 0% | 5% | 8% |
| 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 | 17 | 19 | 29 | 23 | 20 | 16 | 19 | 17 | 21 | 36 |
| Share Capital ⓘ | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 11 |
| Reserves ⓘ | 16 | 19 | 27 | 21 | 18 | 14 | 17 | 7 | 11 | 25 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 17 | 32 | 35 | 28 | 24 | 27 | 15 | 0 | 12 | 29 |
| Long Term Debt | 17 | 32 | 35 | 27 | 23 | 27 | 0 | 0 | 9 | 21 |
| Short Term Debt | 0 | 0 | 0 | 0 | 1 | 0 | 15 | 0 | 3 | 8 |
| Trade Payables | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 |
| Others Liabilities ⓘ | 7 | 6 | 7 | 10 | 11 | 5 | -2 | 23 | 4 | 45 |
| Total Liabilities ⓘ | 42 | 58 | 72 | 61 | 57 | 49 | 32 | 41 | 40 | 111 |
Fixed Assets | ||||||||||
| Gross Block | 55 | 55 | 88 | 88 | 91 | 92 | 64 | 50 | 47 | 106 |
| Accumulated Depreciation | 23 | 26 | 29 | 37 | 45 | 52 | 43 | 37 | 27 | 34 |
| Net Fixed Assetsⓘ | 32 | 29 | 59 | 51 | 46 | 40 | 21 | 13 | 20 | 73 |
| CWIP ⓘ | 0 | 20 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Trade Receivables | 6 | 6 | 3 | 4 | 7 | 5 | 5 | 5 | 6 | 8 |
| Cash Equivalents | 1 | 1 | 2 | 0 | 0 | 0 | 2 | 1 | 12 | 19 |
| Others Assetsⓘ | 3 | 2 | 6 | 3 | 3 | 3 | 4 | 21 | 2 | 10 |
| Total Assets ⓘ | 42 | 58 | 72 | 61 | 57 | 49 | 32 | 41 | 40 | 111 |
| 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 ⓘ | 5 | 7 | 10 | 13 | 8 | 1 | 13 | 5 | 11 | 56 |
| PBT ⓘ | 1 | 4 | 4 | -6 | -3 | -4 | 2 | 5 | 3 | 7 |
| Adjustment ⓘ | 6 | 4 | 10 | 12 | 11 | 10 | 11 | 1 | 1 | 17 |
| Changes in Working Capital ⓘ | -1 | 0 | -4 | 8 | 0 | -5 | -0 | -1 | 7 | 33 |
| Tax Paid ⓘ | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -2 |
| Cash Flow From Investing Activity ⓘ | 0 | -19 | -16 | -3 | -1 | 0 | 11 | 10 | -8 | -59 |
| Capex | -3 | -19 | -16 | -3 | -1 | 0 | 10 | 8 | -9 | -59 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 |
| Cash Flow From Financing Activityⓘ | -8 | 12 | 6 | -12 | -7 | -1 | -23 | -16 | 8 | 11 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -6 | 14 | 4 | -8 | -4 | 4 | 0 | 0 | 9 | 12 |
| Interest Paid ⓘ | -3 | -2 | -4 | -4 | -4 | 0 | -3 | -1 | 0 | -2 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 1 | -1 | -20 | -15 | 0 | 0 |
| Net Cash Flow ⓘ | -3 | 0 | 1 | -2 | 0 | 0 | 1 | -1 | 11 | 8 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 7.39 | 13.77 | 12.45 | -23.81 | -12.49 | -19.26 | 14.58 | -8.79 | 20.2 | 19.26 |
| ROCE (%) | 8.33 | 12.25 | 12.56 | -3.4 | 1.81 | -0.21 | 12.06 | 23.01 | 12.88 | 18.38 |
| Asset Turnover Ratio | 0.36 | 0.4 | 0.36 | 0.23 | 0.31 | 0.27 | 0.3 | 0.54 | 0.48 | 0.37 |
| PAT to CFO Conversion(x) | 5 | 3.5 | 3.33 | N/A | N/A | N/A | 4.33 | N/A | 2.75 | 9.33 | Working Capital Days |
| Receivable Days | 118 | 102 | 66 | 91 | 117 | 161 | 155 | 93 | 102 | 89 |
| Inventory Days | 0 | 0 | 35 | 28 | 1 | 1 | 1 | 6 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 105 | 141 | 0 | 965 | 45 | 1,072 | 0 |
Crown Lifters was established in 1986 by Kamruddin Virji Jaria as a partnership firm which engaged in crane renting business. In 2002 Crown Lifters Private Limited was incorporated to take over the running business of Crown Lifters, the partnership firm along with its assets & liabilities. Upon take over by the company, the firm stood dissolved. Karim Kamruddin Jaria partner of erstwhile Crown Lifters, Partnership firm, took over the control as a promoter on incorporation of the company in year 2002. The company is one of the professional construction equipment hire Company which has been preferred by large (blue chip) companies. The company (including partnership firm Crown Lifters) is three decade old enterprise having its registered office at104, Raheja Plaza, Shah Industrial Estate Veera Desai Road, Andheri (W), Mumbai, Maharashtra.
Today the company is established player in construction equipment hire industry/material handling industry. The company is prepared and equipped with resources and operational capabilities to serve ever growing needs of the market; it uses only popular brands of cranes which include Fushun, Kobelco, Link Belt, Manitowoc, Terex and Liebherr. The company’s staff is trained adequately to handle these equipments with utmost care and as per the Engineering requirements of the clients.
Business area of the company
Crown Lifters is one of the professional construction equipment hire Company. It has a fleet of cranes, which includes crawler cranes with lattice boom, all terrain cranes with telescopic boom, rough terrain, pilling rigs, man lifts, etc. The company has contracts with customers in duration of ranges from 3 to 12 months. The company serves refinery, power, cement, transportation, ports, and infrastructure companies. Over the last three decades it has successfully worked with some of the leaders in the engineering and construction industry like Reliance Industries Limited, Larsen & Turbo Limited, BHEL, Ultratech Cement Limited, Tata Projects Limited etc.
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
