Valuation Crompton Greaves Consumer Electricals Limited

Equities

Market Closed - NSE India S.E. Other stock markets 07:40:50 2024-09-20 EDT			5-day change	1st Jan Change
446.80 ^INR	-0.71%		-2.66%	+43.71%

09-09	Crompton Greaves Consumer Electricals Launches New Ceiling Fan	MT
09-09	Crompton Greaves Consumer Electricals Limited Announces Launch of Avancer Swirl	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	130,965	246,369	236,894	186,380	172,031	287,576	-	-
Change	-	88.12%	-3.85%	-21.32%	-7.7%	67.16%	-	-
Enterprise Value (EV) ¹	126,873	245,117	243,817	194,507	175,413	283,340	277,761	271,256
Change	-	93.2%	-0.53%	-20.22%	-9.82%	61.53%	-1.97%	-2.34%
P/E ratio	26.6x	40.3x	40.8x	40.3x	38.9x	48.3x	38.2x	31.7x
PBR	8.92x	12.8x	9.66x	7.01x	5.74x	8.33x	7.34x	6.31x
PEG	-	1.7x	-6.86x	-1.9x	-7.25x	1.4x	1.4x	1.6x
Capitalization / Revenue	2.9x	5.13x	4.39x	2.71x	2.35x	3.46x	3.05x	2.7x
EV / Revenue	2.81x	5.1x	4.52x	2.83x	2.4x	3.41x	2.94x	2.55x
EV / EBITDA	21.2x	34x	31.7x	25.2x	24.6x	31.1x	25.2x	21.1x
EV / EBIT	22.2x	35.5x	33.5x	29.7x	24.4x	35.9x	28.6x	23.6x
EV / FCF	35.1x	30.3x	44.2x	41.1x	23.1x	53.9x	36.8x	31.8x
FCF Yield	2.85%	3.3%	2.26%	2.43%	4.33%	1.86%	2.72%	3.14%
Dividend per Share ²	-	5.5	2.5	3	3	3.821	4.729	5.263
Rate of return	-	1.4%	0.67%	1.02%	1.12%	0.86%	1.06%	1.18%
EPS ²	7.85	9.75	9.17	7.27	6.88	9.254	11.7	14.08
Distribution rate	-	56.4%	27.3%	41.3%	43.6%	41.3%	40.4%	37.4%
Net sales ¹	45,203	48,035	53,941	68,696	73,128	83,010	94,362	106,475
EBITDA ¹	5,991	7,205	7,694	7,705	7,137	9,123	11,005	12,861
EBIT ¹	5,723	6,910	7,272	6,546	7,196	7,894	9,721	11,510
Net income ¹	4,964	6,166	5,784	4,632	4,399	5,942	7,501	9,017
Net Debt ¹	-4,092	-1,252	6,923	8,127	3,382	-4,235	-9,814	-16,320
Reference price ²	208.80	392.50	374.00	293.00	267.50	446.80	446.80	446.80
Nbr of stocks (in thousands)	627,227	627,691	633,406	636,110	643,107	643,634	-	-
Announcement Date	20-05-15	21-05-21	22-05-27	23-05-19	24-05-16	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	48.63x	3.44x	31.28x	+0.85%	3.46B
SONY GROUP CORPORATION	15.71x	1.36x	7.78x	+0.75%	112B
PANASONIC HOLDINGS CORPORATION	8.96x	0.4x	4.1x	+3.02%	20.3B
LG ELECTRONICS INC.	9.28x	0.26x	3.03x	+1.51%	14.08B
DIXON TECHNOLOGIES (INDIA) LIMITED	112.83x	2.33x	60.75x	+0.06%	9.84B
SHARP CORPORATION	32.98x	0.41x	17.78x	+0.54%	4.2B
GN STORE NORD A/S	23.89x	1.83x	11.09x	+0.01%	3.55B
SHENZHEN MTC CO., LTD.	9.4x	-	-	+3.99%	2.89B
HANGZHOU EZVIZ NETWORK CO., LTD.	29.04x	-	-	+1.60%	2.84B
Average	32.30x	1.43x	19.40x	+1.37%	19.2B
Weighted average by Cap.	21.28x	1.23x	10.86x	+1.09%