Micro Services

Crown Lifters Ltd.

CROWN

₹202.55

0.23% (0.46)

Market Cap

₹228 Cr.

P/E

12.01

Crown Lifters Ltd.

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

FAQs on Crown Lifters Ltd. Shareprice

Has the share price of Crown Lifters grown faster than its competition?

Crown Lifters has given better returns compared to its competitors.
Crown Lifters has grown at ~103.92% over the last 2yrs while peers have grown at a median rate of 24.0%

Is Crown Lifters stock expensive?

Crown Lifters is not expensive.
Latest PE of Crown Lifters is 12.01, while 3 year average PE is 13.99.
Also latest EV/EBITDA of Crown Lifters is 11.94 while 3yr average is 12.05.

View FAQ's On Business

Growth Table

Crown Lifters Ltd.
Trishakti Industries
Loading...
Silicon Rental Solut
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-19.78	98.88	85.63	82.39	88.62	75.22	43.25	32.16	—	—
TTM EPS CAGR	250	117	—	63.27	—	—	—	—	—	—
Sales CAGR	24.67	34.81	20.70	46.39	—	—	—	—	—	—
PAT Margin (Abs Growth)	-0.61	27.64	-1.65	44.01	34.29	60.43	6.87	7.10	12.10	20.34
PE CAGR	-76.42	-6.06	—	13.22	—	—	—	—	—	—
CFO CAGR	414	245	60.82	167	46.57	27.95	27.80	29.21	29.48	19.56

* 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

Crown Lifters Ltd.
Trishakti Industries
Loading...
Silicon Rental Solut
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	58.11	71.68	61.14	57.04	49.23	32.37	40.99	39.97	111	179
Non Current Assets	52.55	60.15	55.29	48.89	42.55	27.27	10.69	18.42	70.35	124
Net Block	28.77	58.79	50.67	46.45	40.34	21.35	13.45	20.39	72.87	124
Capital Work in Progress	20.45	0.00	2.95	0.50	0.00	0.00	0.00	0.00	0.00	—
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	—	—	—	—	—	—	—	—	—	—
Current Assets	7.23	12.89	7.51	10.09	8.89	7.88	26.83	19.19	37.76	55.02
Inventory	—	2.28	0.04	0.03	0.02	0.02	0.62	—	—	—
Accounts Receivable	5.52	3.02	4.44	7.22	5.47	4.88	5.27	5.54	8.20	10.58
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	1.28	1.79	0.06	0.09	0.25	1.70	0.75	11.68	19.27	30.48
Liabilities	58.11	71.68	61.14	57.04	49.23	32.37	40.99	39.97	111	179
Shareholders Funds	19.32	28.74	22.63	19.97	16.46	19.04	17.44	21.13	36.07	61.82
Share Capital	0.51	2.08	2.08	2.08	2.08	2.08	10.41	10.41	11.22	11.22
Reserves	18.81	26.66	20.54	17.88	14.38	16.96	7.03	10.72	24.85	50.60
Non Current Liabilities	29.99	34.04	25.85	21.45	25.17	-2.76	3.49	11.06	62.78	72.16
Secured Loans	27.59	35.34	27.45	17.16	19.07	505	—	8.65	20.93	—
Unsecured Loans	4.00	—	—	6.15	8.22	860	—	—	—	30.71
Current Liabilities	8.80	8.90	12.66	15.63	7.61	16.09	20.05	7.78	11.89	45.23
Accounts Payable	1.33	0.63	0.84	1.41	0.70	0.52	0.85	2.81	1.22	27.57
Short Term Loans	—	—	0.48	1.14	—	14.56	—	3.32	7.93	16.51

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Crown Lifters Ltd.
Trishakti Industries
Loading...
Silicon Rental Solut
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	19.91	23.51	14.98	18.11	14.38	12.18	19.92	19.28	28.10	35.03
Operating Expenses	13.63	10.04	9.83	9.70	7.84	6.92	14.45	14.61	12.97	14.53
Raw Material	—	2.28	0.25	2.90	—	0.22	6.12	—	—	9.42
Material Cost (%)	0.00	0.00	16.90	16.02	0.00	1.90	27.68	3.23	0.00	26.88
Employee Cost	1.93	1.29	1.28	1.50	1.92	1.70	1.87	1.93	1.64	3.77
Power & Fuel Cost	2.02	0.40	0.52	0.30	0.37	0.61	0.93	1.31	1.21	—
Operating Profit	6.28	13.46	5.15	8.41	6.53	5.25	5.47	4.67	15.13	20.50
Other Income	1.85	1.35	0.72	0.16	0.08	0.41	0.17	0.42	0.77	1.93
OPM (%)	31.53	57.28	34.36	46.42	45.45	43.13	27.47	24.23	53.84	58.53
Depreciation and Amortisation	4.21	7.20	8.14	7.48	6.74	4.52	2.70	2.64	6.89	5.99
Interest	2.16	4.06	4.16	4.01	3.66	3.05	1.06	0.19	1.63	3.33
Profit Before Tax	3.98	4.13	-6.43	-2.93	-3.78	2.02	4.81	3.07	7.38	25.47
Tax	1.49	1.14	-0.32	-0.27	-0.27	-0.56	6.42	-0.83	1.87	6.50
Net Profit	2.49	2.99	-6.12	-2.66	-3.51	2.59	-1.60	3.90	5.51	18.98
Number of shares(Crs)	—	0.21	0.21	0.21	0.21	0.21	1.04	1.04	1.04	—
Dividend Payout Ratio(%)	0.00	6.96	0.00	0.00	0.00	0.00	0.00	5.34	8.15	—

TTM Values as of Mar 2025

Cash Flow

Crown Lifters Ltd.
Trishakti Industries
Loading...
Silicon Rental Solut
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	7.17	10.00	12.69	8.23	1.10	13.39	4.69	10.84	55.68	47.72
Profit Before Tax	3.98	4.13	-6.43	-2.93	-3.78	2.02	4.81	3.07	7.38	18.98
Adjustments	3.92	10.27	12.08	11.38	10.28	11.49	0.67	1.41	17.28	8.30
OCF Before Working Capital	7.90	14.43	5.65	8.45	6.50	18.89	5.49	4.48	24.66	27.28
Working Capital Changes	0.04	-4.05	7.56	0.12	-5.09	-0.12	-0.63	6.64	32.63	21.70
Taxes Paid	-0.77	-0.37	-0.52	-0.33	-0.31	-5.38	-0.17	-0.28	-1.60	-1.27
Cash from Investing Activity	-18.79	-15.94	-2.87	-0.72	-0.09	10.66	9.97	-8.37	-58.75	-42.94
Net Fixed Assets Purchased	-18.83	-16.21	-2.97	-0.81	-0.11	10.47	8.13	-8.78	-59.36	-44.80
Fixed Assets Purchased	-21.45	-18.80	-2.97	-0.81	-0.14	-4.44	-0.09	-13.27	-59.39	-51.08
Fixed Assets Sold	2.62	2.58	—	—	0.03	14.91	8.22	4.49	0.02	6.28
Investment Purchased	—	—	—	—	—	—	—	—	—	—
Investment Sold	—	—	—	—	—	—	—	—	—	—
Interest Recieved	0.04	0.27	0.09	0.09	0.02	0.09	0.15	0.41	0.67	1.92
Dividends Recieved	—	—	—	—	—	—	—	0.21	0.10	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Cash from Financing Activity	12.08	6.45	-11.55	-7.49	-0.84	-22.60	-15.62	8.46	10.65	6.44
Proceeds From Shares	—	6.68	—	—	—	—	—	—	—	—
Net Long Term Borrowings	14.11	3.75	-7.89	-4.14	3.98	0.00	0.00	8.65	12.28	9.78
Proceeds From Borrowings	14.11	3.75	—	—	3.98	—	—	8.65	12.28	9.78
Repayment From Borrowings	—	—	-7.89	-4.14	—	—	—	—	—	—
Interest Paid	-2.03	-3.97	-3.88	-4.01	-3.67	-3.05	-1.06	-0.19	-1.63	-3.33
Dividend Paid	—	—	-0.25	—	-3.67	-290	—	—	—	—
Net Cash Flow	0.45	0.51	-1.73	0.03	0.17	1.45	-0.96	10.93	7.59	11.22
Opening Cash & Cash Equivalents	0.82	1.28	1.79	0.06	0.09	0.25	1.70	0.75	11.68	19.27
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	1.28	1.79	0.06	0.09	0.25	1.70	0.75	11.68	19.27	30.48
Net Capex (est)	18.83	16.21	2.97	0.81	0.11	-10.47	-8.13	8.78	59.36	44.80
Free Cash Flow (est)	-11.66	-6.21	9.72	7.43	0.99	23.86	12.82	2.06	-3.68	2.91

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Crown Lifters Ltd.
Trishakti Industries
Loading...
Silicon Rental Solut
Loading...

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	0.90	0.82	1.19	0.59	0.64	1.17	0.49	1.31	2.47	3.17
Liquid Assets (Crs)	8.02	7.23	10.60	7.47	10.06	8.87	7.86	26.21	19.19	37.76
Current Liabilities (Crs)	8.92	8.80	8.90	12.66	15.63	7.61	16.09	20.05	7.78	11.89
Current Ratio	0.90	0.82	1.45	0.59	0.65	1.17	0.49	1.34	2.47	3.17
Current Assets (Crs)	8.02	7.23	12.89	7.51	10.09	8.89	7.88	26.83	19.19	37.76
Current Liabilities (Crs)	8.92	8.80	8.90	12.66	15.63	7.61	16.09	20.05	7.78	11.89
Interest Coverage Ratio	1.32	2.84	2.02	-0.55	0.27	-0.03	1.66	5.55	17.52	5.53
EBIT (Crs)	1.58	3.91	7.61	-2.27	1.08	-0.13	1.14	2.94	2.45	9.01
Interest Expenses (Crs)	2.79	2.16	4.06	4.16	4.01	3.66	3.05	1.06	0.19	1.63
Fixed Asset Turnover	0.29	0.36	0.27	0.17	0.20	0.16	0.19	0.40	0.41	0.26
Net Sales (Crs)	15.99	19.91	23.51	14.98	18.11	14.38	12.18	19.92	19.28	28.10
Fixed Assets (Crs)	54.88	54.64	88.10	88.12	91.38	91.87	64.42	50.33	47.10	106
Cash Conversion Cycle	86.47	76.60	82.18	13.74	-22.84	133	-809	53.55	-969	89.29
Inventory Days	0.00	0.00	35.42	28.30	0.71	0.68	0.60	5.85	0.00	0.00
Days Receivable	118	102	66.30	90.80	117	161	155	92.97	102	89.29
Days Payable	31.68	25.14	19.54	105	141	28.75	965	45.26	1,072	—
Debt to Equity Ratio	1.49	2.02	1.51	1.73	1.87	2.07	0.76	0.00	0.57	0.80
Total Debt (Crs)	25.07	38.98	43.30	39.12	37.41	34.11	14.56	0.00	11.97	28.86
Shareholders Equity (Crs)	16.83	19.32	28.74	22.63	19.97	16.46	19.04	17.44	21.13	36.07
Free Cash Flow/Sales (%)	18.30	-58.60	-26.44	64.89	41.01	6.88	196	64.32	10.68	-13.09
Free Cash Flow(est) (Crs)	2.93	-11.66	-6.21	9.72	7.43	0.99	23.86	12.82	2.06	-3.68
Net Sales (Crs)	15.99	19.91	23.51	14.98	18.11	14.38	12.18	19.92	19.28	28.10
Profitability Ratios
Gross Margin (%)	100.00	100.00	100.00	83.10	83.98	100.00	98.10	72.32	96.77	100.00
Op Profit Margin (%)	42.49	31.53	57.28	34.36	46.42	45.45	43.13	27.47	24.23	53.84
Operating Profit (Crs)	6.95	8.13	14.81	5.87	8.56	6.61	5.66	5.64	5.09	15.90
Net Sales (Crs)	15.99	19.91	23.51	14.98	18.11	14.38	12.18	19.92	19.28	28.10
Net Profit Margin (%)	7.51	12.50	12.73	-40.83	-14.69	-24.40	21.25	-8.04	20.21	19.60
Net Profit (Crs)	1.20	2.49	2.99	-6.12	-2.66	-3.51	2.59	-1.60	3.90	5.51
Net Sales (Crs)	15.99	19.91	23.51	14.98	18.11	14.38	12.18	19.92	19.28	28.10
ROCE (%)	4.76	7.94	12.12	-4.69	2.61	-0.31	7.00	14.06	7.61	9.11
EBIT (Crs)	1.58	3.91	7.61	-2.27	1.08	-0.13	1.14	2.94	2.45	9.01
Capital Employed (Crs)	33.14	49.31	62.78	48.47	41.41	41.62	16.28	20.93	32.19	98.85
Return on Assets (%)	2.85	4.28	4.17	-10.00	-4.66	-7.13	7.99	-3.91	9.75	4.97
Net Profit (Crs)	1.20	2.49	2.99	-6.12	-2.66	-3.51	2.59	-1.60	3.90	5.51
Total Assets (Crs)	42.05	58.11	71.68	61.14	57.04	49.23	32.37	40.99	39.97	111
ROIC (%)	6.32	2.78	7.43	-5.87	2.03	-0.47	8.20	-4.75	12.81	7.74
Op Profit after Taxes (Crs)	1.94	1.29	4.53	-2.84	0.84	-0.19	0.94	-0.92	2.58	6.15
Invested Capital (Crs)	30.65	46.37	60.99	48.42	41.33	41.37	11.43	19.48	20.12	79.47
ROE (%)	7.13	12.88	10.41	-27.03	-13.32	-21.32	13.59	-9.19	18.44	15.27
Net Profit Margin (%)	7.51	12.50	12.73	-40.83	-14.69	-24.40	21.25	-8.04	20.21	19.60
Asset Turnover ratio	0.38	0.34	0.33	0.25	0.32	0.29	0.38	0.49	0.48	0.25
Equity Multiplier	2.50	3.01	2.49	2.70	2.86	2.99	1.70	2.35	1.89	3.07
Adjusted EPS	1.57	3.25	2.87	-5.87	-2.55	-3.37	2.49	-1.54	3.74	4.91
Valuation Ratios
P/E	0.00	0.00	5.36	0.00	0.00	0.00	3.53	0.00	9.47	43.37
Price to Book	0.00	0.00	0.56	0.73	0.40	0.53	0.48	1.95	1.75	6.62
EV/EBITDA	3.56	4.70	3.89	9.46	5.29	6.44	3.89	5.90	7.30	15.63
Dividend Yield (%)	—	—	1.30	0.00	0.00	0.00	0.00	0.00	0.56	0.19

Quarterly Results

Crown Lifters Ltd.
Trishakti Industries
Loading...
Silicon Rental Solut
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	5.07	6.07	5.07	5.24	7.25	10.54	7.63	7.56	8.70	11.14
Operating Expenses	3.94	4.40	2.86	2.56	3.44	4.11	3.71	2.97	3.31	4.54
Increase/Decrease in Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Raw Material	3.09	3.14	2.35	1.84	2.55	2.74	2.48	1.96	2.00	2.98
Employee Cost	0.69	0.76	0.37	0.61	0.77	0.80	0.90	0.80	1.10	0.96
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	1.13	1.67	2.20	2.68	3.81	6.43	3.92	4.59	5.39	6.60
Other Income	0.16	0.18	0.17	0.16	0.22	0.22	0.30	0.43	0.61	0.59
Interest	0.07	0.11	0.17	0.41	0.41	0.64	0.61	0.77	0.84	1.11
PBDT	1.23	1.99	2.20	2.43	3.62	6.02	15.89	4.25	5.16	6.16
Depreciation and Amortization	0.88	0.85	1.03	1.38	2.22	2.26	1.27	1.40	1.63	1.69
Profit Before Tax	0.34	1.15	1.17	1.05	1.40	3.75	14.62	2.85	3.53	4.47
Tax	0.00	-1.19	0.00	0.00	0.00	1.87	3.66	0.72	0.89	1.22
Profit After Tax	0.34	2.33	1.17	1.05	1.40	1.88	10.96	2.13	2.64	3.25
Exceptional Items	0.00	0.25	0.00	0.00	0.00	0.00	12.28	0.01	0.00	0.08
Net Profit	0.34	2.33	1.17	1.05	1.40	1.88	10.96	2.13	2.64	3.25
Quarterly Ratios
EPS	0.33	2.24	1.12	1.01	1.35	1.68	9.76	1.90	2.35	2.90
Operating Profit Margin	22.32	27.56	43.51	51.15	52.51	61.03	51.39	60.69	61.95	59.28
Net Profit Margin	6.78	38.45	23.10	20.05	19.35	17.84	144	28.16	30.34	29.21

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

13.00%

Implied Growth Rate over a 5 year period*

0.50%

Implied Growth Rate over a 10 year period*

-1.50%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Crown Lifters Ltd. Financials

How strong is Crown Lifters balance sheet?

Balance sheet of Crown Lifters is strong.
It shouldn't have solvency or liquidity issues.

Is the debt of Crown Lifters increasing or decreasing?

Yes, The net debt of Crown Lifters is increasing.
Latest net debt of Crown Lifters is ₹16.73 Crs as of Mar-25.
This is greater than Mar-24 when it was -₹9.63 Crs.

Is the profitablity of Crown Lifters improving?

Yes, profit is increasing.
The profit of Crown Lifters is ₹18.98 Crs for TTM, ₹5.51 Crs for Mar 2024 and ₹3.9 Crs for Mar 2023.

Does Crown Lifters pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Crown Lifters latest dividend payout ratio is 8.15% and 3yr average dividend payout ratio is 6.75%

How has Crown Lifters allocated its funds?

Companies resources are allocated to majorly productive assets like Plant & Machinery

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Crown Lifters Ltd.

Crown Lifters Ltd.

Has the share price of Crown Lifters grown faster than its competition?

Is Crown Lifters stock expensive?

How strong is Crown Lifters balance sheet?

Is the debt of Crown Lifters increasing or decreasing?

Is the profitablity of Crown Lifters improving?

Does Crown Lifters pay decent dividends?

How has Crown Lifters allocated its funds?

SIGN UP FOR FREE