Craftsman Automation Limited
CRAFTSMAN · Auto Components · NSE
₹7,495
Current Market Price
Fair Value (DCF)
₹4,082
Margin of Safety
-45.5%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
22%
ROE
6.8%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.18 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.1%
Return on capital employed
EV / EBITDA
19.2×
Enterprise multiple
Debt / EBITDA
2.9×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.21×
Short-term liquidity
Asset Turnover
0.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
33.4%
3-year revenue growth
Revenue CAGR (5Y)
37.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7,494.5
Bear case
₹2,381.8
MoS -214.7%
Base case
₹4,081.68
MoS -83.6%
Bull case
₹6,734.49
MoS -11.3%
Ratio Trends
CRAFTSMAN · last 5 annual periods
ROE
6.8%
ROCE
15.8%
Operating Margin
—
Debt / Equity
0.83×
PE
30.9×
EV / EBITDA
11.8×
Historical Financials
CRAFTSMAN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1546 Cr | ₹2217 Cr | ₹3183 Cr | ₹4452 Cr | ₹5645 Cr | +38.2% |
| EBITDA | — | ₹531 Cr | ₹679 Cr | ₹889 Cr | ₹823 Cr | +11.6% |
| EBIT | ₹255 Cr | ₹336 Cr | ₹475 Cr | ₹618 Cr | — | +24.8% |
| PAT | ₹96.8 Cr | ₹163 Cr | ₹251 Cr | ₹337 Cr | ₹195 Cr | +19.1% |
| EPS (diluted) | ₹48.02 | ₹77.19 | ₹117.56 | ₹144.11 | — | +31.6% |
| CFO | ₹356 Cr | ₹327 Cr | ₹608 Cr | ₹513 Cr | ₹283 Cr | -5.6% |
| CapEx | — | — | — | — | ₹-992 Cr | — |
| FCF | — | — | — | — | ₹-708 Cr | — |
| Total Assets | — | ₹2675 Cr | ₹3807 Cr | ₹4706 Cr | ₹7116 Cr | +27.7% |
| Total Debt | — | — | ₹247 Cr | ₹422 Cr | ₹2358 Cr | +75.9% |
| Shareholders' Equity | — | — | ₹1377 Cr | ₹1658 Cr | ₹2857 Cr | +20.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CRAFTSMAN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CIEINDIA CIE Automotive India Limited | -13.4% | 61 | Near Fair Value | 11.1% | — |
| BELRISE BELRISE | — | — | Pending | 13.1% | — |
| SUNDRMFAST SUNDRMFAST | — | — | Pending | 14.1% | — |
| SHRIPISTON Shriram Pistons & Rings Limited | -48.7% | 50 | Above Fair Value | 20.3% | — |
| CEATLTD CEATLTD | — | — | Pending | 10.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹31.25/sh
Last payout
2025-07-14
₹5.00
Peak payout
₹11.25
Trailing yield
0.07%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CRAFTSMAN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CRAFTSMAN →
Compare
Head-to-head with peers
Compare CRAFTSMAN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CRAFTSMANNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.