Small Consumer Durables

Crompton Greaves Consumer Electricals Ltd.

CROMPTON

₹350.45

0.85% (2.95)

Market Cap

₹22,358 Cr.

P/E

40.22

Crompton Greaves Consumer Electricals Ltd.
Overview
Financials
Benchmarking
Shareholding

Crompton Greaves Consumer Electricals Ltd.

Crompton Greaves Consumer Electricals Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Crompton Greaves Consumer Electricals Ltd. Shareprice

Has the share price of Crompt.Greaves Cons. grown faster than its competition?

Crompt.Greaves Cons. has given lower returns compared to its competitors.
Crompt.Greaves Cons. has grown at ~6.41% over the last 7yrs while peers have grown at a median rate of 9.2%

Is Crompt.Greaves Cons. stock expensive?

Crompt.Greaves Cons. is not expensive.
Latest PE of Crompt.Greaves Cons. is 40.22, while 3 year average PE is 44.16.
Also latest EV/EBITDA of Crompt.Greaves Cons. is 25.11 while 3yr average is 31.39.

View FAQ's On Business

Growth Table

Crompton Greaves Consumer Electricals Ltd.
V-Guard Inds.
Loading...
Whirlpool Of India
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-12.96	12.18	-1.30	-3.28	8.94	6.45	6.51	5.09	11.30	—
TTM EPS CAGR	25.55	7.49	-2.19	-2.70	1.77	5.22	7.46	8.70	—	—
Sales CAGR	7.53	6.99	13.39	13.11	11.71	9.84	9.73	8.78	17.48	—
PAT Margin (Abs Growth)	-0.89	-4.68	-6.80	-4.94	-2.92	-1.85	-1.01	0.41	6.04	—
PE CAGR	-26.55	3.71	0.63	-0.78	6.88	1.05	-0.98	-3.47	—	—
CFO CAGR	52.63	7.02	0.52	19.69	23.05	17.81	15.24	21.66	—	—

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Crompton Greaves Consumer Electricals Ltd.
V-Guard Inds.
Loading...
Whirlpool Of India
Loading...

In Rs. Cr.	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	2,377	2,609	2,701	3,539	6,449	5,654	6,082	6,330
Non Current Assets	938	950	1,010	1,018	3,366	3,384	3,367	3,447
Net Block	862	863	909	915	3,273	3,250	3,197	3,130
Capital Work in Progress	0.61	0.98	19.90	10.86	13.00	26.51	58.48	14.17
Intangible Assets Under Development	—	—	—	—	—	21.05	47.06	20.13
Long Term Investments	—	—	—	—	0.34	0.35	—	—
Current Assets	1,487	1,720	1,742	2,580	3,043	2,258	2,704	2,882
Inventory	303	352	464	519	721	744	830	882
Accounts Receivable	554	566	463	461	594	671	721	691
Short Term Investments	368	541	541	770	624	548	689	721
Cash & Bank Balances	177	143	48.12	604	915	109	261	353
Liabilities	2,377	2,609	2,701	3,539	6,449	5,654	6,082	6,330
Shareholders Funds	790	1,097	1,468	1,931	2,453	2,660	3,000	3,390
Share Capital	125	125	125	126	127	127	129	129
Reserves	576	851	1,202	1,643	2,188	2,392	2,795	3,261
Non Current Liabilities	618	306	148	377	206	810	569	334
Secured Loans	649	349	180	299	4.56	597	299	—
Unsecured Loans	—	—	—	—	—	—	—	—
Current Liabilities	969	1,206	1,085	1,231	3,007	1,737	2,063	2,148
Accounts Payable	768	665	644	820	1,010	1,035	1,314	1,395
Short Term Loans	—	—	—	—	1,448	—	—	300

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Crompton Greaves Consumer Electricals Ltd.
V-Guard Inds.
Loading...
Whirlpool Of India
Loading...

In Rs. Cr.	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	4,080	4,479	4,520	4,804	5,394	6,870	7,313	7,864
Operating Expenses	3,549	3,895	3,921	4,085	4,625	6,099	6,599	6,975
Raw Material	2,814	3,115	3,197	3,252	3,615	4,704	5,072	1,629
Material Cost (%)	68.62	69.03	67.92	66.88	67.76	67.52	67.75	20.08
Employee Cost	283	292	311	337	362	541	590	639
Power & Fuel Cost	6.81	6.15	5.61	4.56	5.73	19.25	19.57	—
Operating Profit	531	584	599	718	769	770	714	888
Other Income	30.75	48.01	59.05	77.74	72.65	66.78	67.39	68.83
OPM (%)	13.02	13.05	13.25	14.96	14.26	11.22	9.76	11.30
Depreciation and Amortisation	12.61	12.89	26.79	29.69	42.28	116	129	153
Interest	63.74	59.60	40.67	42.91	35.31	109	79.19	47.98
Profit Before Tax	485	560	591	724	752	612	573	756
Tax	162	158	94.30	107	173	136	131	192
Net Profit	324	401	496	617	578	463	440	564
Number of shares(Crs)	62.68	62.70	62.73	62.77	63.34	63.61	64.31	—
Dividend Payout Ratio(%)	33.88	31.24	0.00	55.99	27.38	41.20	43.86	—

TTM Values as of Mar 2025

Cash Flow

Crompton Greaves Consumer Electricals Ltd.
V-Guard Inds.
Loading...
Whirlpool Of India
Loading...

In Rs. Cr.	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	315	299	411	830	736	553	843	737
Profit Before Tax	485	560	591	724	752	612	573	756
Adjustments	105	59.20	36.94	19.69	64.13	184	146	143
OCF Before Working Capital	590	619	628	743	816	796	719	899
Working Capital Changes	-93.30	-121	-72.08	144	101	-104	223	16.66
Taxes Paid	-181	-199	-145	-57.50	-180	-140	-98.36	-178
Cash from Investing Activity	-33.05	-168	8.90	-496	-1,736	263	-207	-131
Net Fixed Assets Purchased	-13.31	-15.55	-48.27	-19.77	-171	-70.82	-80.51	-103
Fixed Assets Purchased	-13.46	-15.95	-49.40	-20.18	-171	-79.10	-83.79	-109
Fixed Assets Sold	0.15	0.40	1.13	0.41	0.56	8.28	3.28	6.73
Investment Purchased	-48.19	-179	—	-503	-392	—	-170	—
Investment Sold	16.03	10.63	36.32	—	183	803	0.35	—
Interest Recieved	12.42	15.28	20.85	26.73	37.03	43.18	43.17	27.66
Dividends Recieved	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	-1,393	-512	—	—
Cash from Financing Activity	-175	-186	-513	-96.17	907	-911	-541	-575
Proceeds From Shares	0.73	3.75	5.15	7.27	60.33	41.60	89.34	—
Net Long Term Borrowings	0.00	0.00	0.00	0.00	0.00	-9.36	0.00	0.00
Proceeds From Borrowings	—	—	—	—	—	—	—	—
Repayment From Borrowings	—	—	—	—	—	-9.36	—	—
Interest Paid	-63.35	-58.73	-58.58	-34.15	-50.53	-76.47	-75.39	-49.33
Dividend Paid	-113	-131	-151	-187	-156	-158	-191	-193
Net Cash Flow	107	-55.51	-92.95	238	-92.16	-94.78	95.22	31.62
Opening Cash & Cash Equivalents	65.60	172	117	24.03	262	172	76.84	172
Effect of FX	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	172	117	24.03	262	170	76.84	172	204
Net Capex (est)	13.31	15.55	48.27	19.77	171	70.82	80.51	103
Free Cash Flow (est)	302	283	363	811	566	482	763	635

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Crompton Greaves Consumer Electricals Ltd.
V-Guard Inds.
Loading...
Whirlpool Of India
Loading...

	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	1.22	1.13	1.18	1.67	0.77	0.87	0.91
Liquid Assets (Crs)	1,184	1,367	1,278	2,061	2,322	1,514	1,873
Current Liabilities (Crs)	969	1,206	1,085	1,231	3,007	1,737	2,063
Current Ratio	1.53	1.43	1.61	2.10	1.01	1.30	1.31
Current Assets (Crs)	1,487	1,720	1,742	2,580	3,043	2,258	2,704
Current Liabilities (Crs)	969	1,206	1,085	1,231	3,007	1,737	2,063
Interest Coverage Ratio	8.62	10.39	15.52	17.86	22.28	6.61	8.24
EBIT (Crs)	549	619	631	767	800	721	652
Interest Expenses (Crs)	63.74	59.60	40.67	42.91	35.31	109	79.19
Fixed Asset Turnover	4.61	4.98	4.66	4.78	1.59	1.98	2.08
Net Sales (Crs)	4,080	4,479	4,520	4,804	5,394	6,870	7,313
Fixed Assets (Crs)	885	899	971	1,006	3,389	3,466	3,518
Cash Conversion Cycle	9.78	12.37	13.68	2.24	3.56	4.29	-4.33
Inventory Days	26.96	26.71	32.94	37.32	41.94	38.92	39.29
Days Receivable	49.23	45.62	41.56	35.12	35.67	33.58	34.73
Days Payable	66.41	59.96	60.83	70.20	74.05	68.21	78.34
Debt to Equity Ratio	0.82	0.59	0.24	0.25	0.66	0.35	0.20
Total Debt (Crs)	649	649	350	479	1,608	922	599
Shareholders Equity (Crs)	790	1,097	1,468	1,931	2,453	2,660	3,000
Free Cash Flow/Sales (%)	7.41	6.33	8.02	16.87	10.49	7.01	10.43
Free Cash Flow(est) (Crs)	302	283	363	811	566	482	763
Net Sales (Crs)	4,080	4,479	4,520	4,804	5,394	6,870	7,313
Profitability Ratios
Gross Margin (%)	31.38	30.97	32.08	33.12	32.24	32.48	32.25
Op Profit Margin (%)	13.02	13.05	13.25	14.96	14.26	11.22	9.76
Operating Profit (Crs)	562	632	658	796	842	837	781
Net Sales (Crs)	4,080	4,479	4,520	4,804	5,394	6,870	7,313
Net Profit Margin (%)	7.94	8.96	10.98	12.84	10.72	6.74	6.02
Net Profit (Crs)	324	401	496	617	578	463	440
Net Sales (Crs)	4,080	4,479	4,520	4,804	5,394	6,870	7,313
ROCE (%)	39.01	44.13	39.06	33.21	23.24	18.41	16.23
EBIT (Crs)	549	619	631	767	800	721	652
Capital Employed (Crs)	1,408	1,404	1,617	2,308	3,441	3,918	4,018
Return on Assets (%)	13.62	15.38	18.38	17.43	8.97	8.19	7.23
Net Profit (Crs)	324	401	496	617	578	463	440
Total Assets (Crs)	2,377	2,609	2,701	3,539	6,449	5,654	6,082
ROIC (%)	28.41	33.08	48.19	34.83	22.90	13.65	12.24
Op Profit after Taxes (Crs)	346	410	481	587	560	509	451
Invested Capital (Crs)	1,217	1,238	998	1,685	2,443	3,732	3,684
ROE (%)	41.01	36.58	33.81	31.93	23.58	17.41	14.67
Net Profit Margin (%)	7.94	8.96	10.98	12.84	10.72	6.74	6.02
Asset Turnover ratio	1.72	1.72	1.67	1.36	0.84	1.21	1.20
Equity Multiplier	3.01	2.38	1.84	1.83	2.63	2.13	2.03
Adjusted EPS	5.17	6.40	7.91	9.82	9.13	7.28	6.84
Valuation Ratios
P/E	45.79	35.25	26.37	40.05	40.95	40.23	39.06
Price to Book	21.13	14.49	9.86	13.96	10.23	7.40	5.88
EV/EBITDA	27.23	23.18	20.35	30.86	28.95	23.23	22.43
Dividend Yield (%)	0.74	0.89	0.00	1.40	0.67	1.02	1.12

Quarterly Results

Crompton Greaves Consumer Electricals Ltd.
V-Guard Inds.
Loading...
Whirlpool Of India
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24	Mar'25
Net Sales	1,516	1,791	1,877	1,782	1,693	1,961	2,138	1,896	1,769	2,061
Operating Expenses	1,364	1,580	1,691	1,608	1,543	1,757	1,905	1,693	1,581	1,796
Increase/Decrease in Stock	46.66	-73.94	-52.58	-43.27	-44.35	22.64	7.88	-12.10	-88.98	43.65
Raw Material	349	431	521	479	405	424	468	404	392	365
Employee Cost	134	130	143	150	146	151	162	160	150	168
Selling and Distribution Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Electricity, Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gen_AdminExpenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	152	211	186	175	150	204	232	203	188	264
Other Income	21.30	16.77	19.80	14.88	16.67	16.04	23.78	17.52	11.60	15.93
Interest	29.42	27.38	20.57	21.53	21.53	15.56	15.52	12.04	10.47	9.95
PBDT	144	201	185	168	145	204	241	209	189	270
Depreciation and Amortization	29.68	30.40	29.18	32.12	32.48	35.04	37.15	38.16	37.94	39.58
Profit Before Tax	115	170	156	136	112	169	203	171	151	231
Tax	26.40	38.88	33.79	34.88	27.01	35.61	51.13	42.67	39.27	59.06
Profit After Tax	88.19	132	122	101	85.45	133	152	128	112	172
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	85.25	131	118	97.22	85.99	138	152	125	110	169
Quarterly Ratios
EPS	1.34	2.06	1.85	1.52	1.34	2.15	2.36	1.94	1.71	2.63
Operating Profit Margin	10.05	11.81	9.90	9.79	8.85	10.38	10.87	10.73	10.63	12.83
Net Profit Margin	5.82	7.35	6.50	5.66	5.05	6.80	7.13	6.75	6.33	8.33

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

48.60%

Implied Growth Rate over a 5 year period*

17.50%

Implied Growth Rate over a 10 year period*

8.00%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Rhapson method.

Learn how to use Reverse DCF

FAQs on Crompton Greaves Consumer Electricals Ltd. Financials

How strong is Crompt.Greaves Cons. balance sheet?

Balance sheet of Crompt.Greaves Cons. is strong.
But short term working capital might become an issue for this company.

Is the debt of Crompt.Greaves Cons. increasing or decreasing?

The net debt of Crompt.Greaves Cons. is decreasing.
Latest net debt of Crompt.Greaves Cons. is -₹53.23 Crs as of Mar-25.
This is less than Mar-24 when it was ₹77.43 Crs.

Is the profitablity of Crompt.Greaves Cons. improving?

The profit is oscillating.
The profit of Crompt.Greaves Cons. is ₹564 Crs for TTM, ₹440 Crs for Mar 2024 and ₹463 Crs for Mar 2023.

Does Crompt.Greaves Cons. pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Crompt.Greaves Cons. latest dividend payout ratio is 43.86% and 3yr average dividend payout ratio is 37.48%

How has Crompt.Greaves Cons. allocated its funds?

Companies resources are allocated to majorly unproductive assets like Cash & Short Term Investments

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Crompton Greaves Consumer Electricals Ltd.

Crompton Greaves Consumer Electricals Ltd.

Has the share price of Crompt.Greaves Cons. grown faster than its competition?

Is Crompt.Greaves Cons. stock expensive?

How strong is Crompt.Greaves Cons. balance sheet?

Is the debt of Crompt.Greaves Cons. increasing or decreasing?

Is the profitablity of Crompt.Greaves Cons. improving?

Does Crompt.Greaves Cons. pay decent dividends?

How has Crompt.Greaves Cons. allocated its funds?

SIGN UP FOR FREE