CRAFTSMAN AUTOMATION LIMITED Financials Craftsman Automation Limited
Equities
CRAFTSMAN
INE00LO01017
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,256 INR | -2.50% |
|
-4.29% | -21.27% |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 29,991 | 49,829 | 68,779 | 91,167 | 89,929 | - | - |
| Enterprise Value (EV) 1 | 29,991 | 57,303 | 80,708 | 107,885 | 104,763 | 102,585 | 99,149 |
| P/E ratio | - | 30.6 x | 27.7 x | 29.9 x | 24.6 x | 19.2 x | 15.9 x |
| Yield | - | 0.16% | 0.15% | 0.26% | 0.32% | 0.36% | 0.27% |
| Capitalization / Revenue | 1.92 x | 2.25 x | 2.16 x | 2.05 x | 1.79 x | 1.59 x | 1.43 x |
| EV / Revenue | 1.92 x | 2.58 x | 2.54 x | 2.42 x | 2.09 x | 1.81 x | 1.58 x |
| EV / EBITDA | - | 10.7 x | 11.8 x | 12.3 x | 10.4 x | 8.84 x | 7.56 x |
| EV / FCF | - | 50 x | 30.8 x | -91.7 x | 44.1 x | 28.6 x | 30.3 x |
| FCF Yield | - | 2% | 3.25% | -1.09% | 2.27% | 3.49% | 3.3% |
| Price to Book | - | 4.38 x | 15 x | 5.5 x | 4.51 x | 3.62 x | - |
| Nbr of stocks (in thousands) | 21,128 | 21,128 | 21,128 | 21,128 | 21,128 | - | - |
| Reference price 2 | 1,419 | 2,358 | 3,255 | 4,315 | 4,256 | 4,256 | 4,256 |
| Announcement Date | 5/5/21 | 5/9/22 | 5/8/23 | 4/27/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,600 | 22,170 | 31,826 | 44,517 | 50,167 | 56,732 | 62,870 |
| EBITDA 1 | - | 5,342 | 6,836 | 8,788 | 10,028 | 11,610 | 13,122 |
| EBIT 1 | - | 3,282 | 4,620 | 6,011 | 6,950 | 8,177 | 9,206 |
| Operating Margin | - | 14.8% | 14.52% | 13.5% | 13.85% | 14.41% | 14.64% |
| Earnings before Tax (EBT) 1 | - | 2,517 | 3,548 | 4,438 | 5,296 | 6,749 | 8,162 |
| Net income 1 | - | 1,631 | 2,484 | 3,045 | 3,664 | 4,688 | 5,655 |
| Net margin | - | 7.36% | 7.8% | 6.84% | 7.3% | 8.26% | 8.99% |
| EPS 2 | - | 77.19 | 117.6 | 144.1 | 173.4 | 221.8 | 267.4 |
| Free Cash Flow 1 | - | 1,145 | 2,624 | -1,177 | 2,377 | 3,584 | 3,272 |
| FCF margin | - | 5.17% | 8.25% | -2.64% | 4.74% | 6.32% | 5.2% |
| FCF Conversion (EBITDA) | - | 21.44% | 38.39% | - | 23.7% | 30.87% | 24.93% |
| FCF Conversion (Net income) | - | 70.23% | 105.64% | - | 64.88% | 76.46% | 57.85% |
| Dividend per Share 2 | - | 3.750 | 5.000 | 11.25 | 13.48 | 15.18 | 11.30 |
| Announcement Date | 5/5/21 | 5/9/22 | 5/8/23 | 4/27/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,542 | 6,567 | 6,770 | 7,762 | 7,490 | 9,804 | 10,376 | 11,791 | 11,297 | 11,053 |
| EBITDA 1 | 1,278 | 1,550 | 1,647 | 1,722 | 1,583 | 1,884 | 2,142 | 2,375 | 2,202 | 2,069 |
| EBIT | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 575.3 | 810.9 | 874 | - | - | 916 | 1,074 | 1,340 | 1,094 | 935.2 |
| Net income 1 | 376 | 514.6 | 566.4 | 624.8 | 516.1 | 776.6 | 744.8 | 945.4 | 731.1 | 623.3 |
| Net margin | 6.79% | 7.84% | 8.37% | 8.05% | 6.89% | 7.92% | 7.18% | 8.02% | 6.47% | 5.64% |
| EPS 2 | 17.80 | 24.36 | 26.81 | - | - | 36.76 | 36.11 | 44.75 | 34.61 | 29.50 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 1/24/22 | 5/9/22 | 7/25/22 | 10/17/22 | 1/23/23 | 5/8/23 | 7/24/23 | 10/30/23 | 1/27/24 | 4/27/24 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 7,474 | 11,929 | 16,718 | 14,834 | 12,656 | 9,220 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.399 x | 1.745 x | 1.902 x | 1.479 x | 1.09 x | 0.7027 x |
| Free Cash Flow 1 | - | 1,145 | 2,624 | -1,177 | 2,377 | 3,584 | 3,272 |
| ROE (net income / shareholders' equity) | - | 15.5% | 19.8% | 20.1% | 19.8% | 20.6% | 20% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 538.0 | 216.0 | 785.0 | 945.0 | 1,177 | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 2,127 | 3,453 | 6,310 | 5,498 | 4,568 | 5,770 |
| Capex / Sales | - | 9.59% | 10.85% | 14.17% | 10.96% | 8.05% | 9.18% |
| Announcement Date | 5/5/21 | 5/9/22 | 5/8/23 | 4/27/24 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
4,256
INR
Average target price
4,981
INR
Spread / Average Target
+17.03%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -21.27% | 1.11B | |
| +16.16% | 89.26B | |
| +13.97% | 68.1B | |
| +20.67% | 38.53B | |
| +8.44% | 28.28B | |
| +10.08% | 27.77B | |
| +1.14% | 26.72B | |
| +18.74% | 25.31B | |
| +6.82% | 23.28B | |
| +19.88% | 18.95B |
- Stock Market
- Equities
- CRAFTSMAN Stock
- Financials Craftsman Automation Limited
