CROWN
FAIRLY_VALUEDCrown Lifters Limited
Others · NSE
↓ 4.3% vs fair value
52W Low
₹101
+19.0% from low
52W High
₹222
-46.0% from high
Valuation Gauge
Current Price
₹120
Fair Value
₹115
Fair Value Analysis
₹115
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | CAUTION: ROCE declining (latest 18.8%) — returns on capital are falling; verify this isn't a value trap. | COVID-resilient: PAT dropped from ₹3Cr (FY2017) to ₹-4Cr (FY2020) during COVID but has fully recovered.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 10.9% is acceptable for Others sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.7x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 16.2x trades at a 60% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-3 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 11.6% is below the Others sector average of 12.0%
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
3.5%
Free cash flow / market cap
Revenue Growth (YoY)
+38.1%
Year-on-year revenue change
Profit Growth (YoY)
-82.8%
Year-on-year PAT change
Operating Cash Flow
₹48 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹7.4
P/E Ratio
16.2x
P/B Ratio
1.8x
ROE
11%
ROCE
21.3%
Debt / Equity
0.67x
Beta
0.47
Div Yield
—
FCF (Cr)
₹-3 Cr
Revenue (Cr)
₹35 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹132 Cr
52W High
₹221.8
52W Low
₹100.6
Book Value/Share
₹65.2
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹39 Cr | ₹21 Cr | 54.1% | ₹10 Cr | ₹8.82 |
| 2025-03-31 | ₹35 Cr | ₹20 Cr | 58.5% | ₹19 Cr | ₹16.91 |
| 2024-03-31 | ₹28 Cr | ₹15 Cr | 53.8% | ₹6 Cr | ₹4.91 |
| 2023-03-31 | ₹19 Cr | ₹5 Cr | 24.2% | ₹4 Cr | ₹3.75 |
| 2022-03-31 | ₹20 Cr | ₹5 Cr | 27.5% | ₹-2 Cr | ₹-1.54 |
| 2021-03-31 | ₹12 Cr | ₹5 Cr | 43.1% | ₹3 Cr | ₹2.49 |
| 2020-03-31 | ₹14 Cr | ₹7 Cr | 45.4% | ₹-4 Cr | ₹-3.38 |
| 2019-03-31 | ₹18 Cr | ₹8 Cr | 46.2% | ₹-3 Cr | ₹-2.56 |
| 2018-03-31 | ₹15 Cr | ₹5 Cr | 34.5% | ₹-6 Cr | ₹-5.88 |
| 2017-03-31 | ₹23 Cr | ₹13 Cr | 55.8% | ₹3 Cr | ₹2.88 |
| 2016-03-31 | ₹20 Cr | ₹6 Cr | 31.6% | ₹2 Cr | ₹83.00 |
| 2015-03-31 | ₹16 Cr | ₹5 Cr | 29.2% | ₹1 Cr | ₹40.00 |
| 2014-03-31 | ₹14 Cr | ₹7 Cr | 47.8% | ₹-0 Cr | ₹-3.67 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Star Paper Mills Limited | ₹132 | ₹657.4 | +79.9% | 5.1 | 44.2% | UNDERVALUED |
Credo Brands Marketing Limited | ₹72.9 | ₹314.3 | +76.8% | 10.2 | 16.4% | UNDERVALUED |
Heads UP Ventures Limited | ₹7 | ₹28.8 | +75.7% | 3.7 | — | UNDERVALUED |
Jindal Drilling And Industries Limited | ₹485.4 | ₹1,838.1 | +73.6% | 5.9 | 13.3% | UNDERVALUED |
Shanti Gold International Limited | ₹174 | ₹628 | +72.3% | 9.5 | 23.6% | UNDERVALUED |
Shankara Building Products Limited | ₹120.9 | ₹417.1 | +71.0% | 3.8 | 15.9% | UNDERVALUED |
Ksolves India Limited | ₹289 | ₹944.6 | +69.4% | 22.2 | 114.6% | UNDERVALUED |
SEDEMAC Mechatronics Limited | ₹1,672.5 | ₹5,216 | +67.9% | 142.9 | 20.2% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant