Crompton Greaves Consumer Electricals Limited
CROMPTON · Consumer Durables · NSE
₹260
Current Market Price
Fair Value (DCF)
₹296
Margin of Safety
+14.0%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
55%
ROE
16.4%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.17 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.2%
Return on capital employed
EV / EBITDA
17.4×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
16.8×
EBIT covers interest
Current Ratio
1.34×
Short-term liquidity
Asset Turnover
1.24×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹259.78
Bear case
₹178.4
MoS -45.6%
Base case
₹296.18
MoS +12.3%
Bull case
₹384.58
MoS +32.5%
Ratio Trends
CROMPTON · last 8 annual periods
ROE
16.4%
ROCE
24.7%
Operating Margin
—
Debt / Equity
0.14×
PE
41.3×
EV / EBITDA
24.0×
Historical Financials
CROMPTON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4804 Cr | ₹5374 Cr | ₹6833 Cr | ₹7274 Cr | ₹7827 Cr | +13.0% |
| EBITDA | — | ₹829 Cr | ₹837 Cr | ₹780 Cr | ₹957 Cr | +3.6% |
| EBIT | ₹767 Cr | ₹787 Cr | ₹721 Cr | ₹652 Cr | — | -4.0% |
| PAT | ₹617 Cr | ₹578 Cr | ₹463 Cr | ₹440 Cr | ₹556 Cr | -2.6% |
| EPS (diluted) | ₹9.75 | ₹9.17 | ₹7.27 | ₹6.88 | — | -8.3% |
| CFO | ₹830 Cr | ₹736 Cr | ₹553 Cr | ₹843 Cr | ₹737 Cr | -2.9% |
| CapEx | — | ₹-171 Cr | ₹-79.1 Cr | ₹-83.8 Cr | ₹-110 Cr | — |
| FCF | — | ₹565 Cr | ₹473 Cr | ₹760 Cr | ₹628 Cr | +2.7% |
| Total Assets | — | ₹6449 Cr | ₹5654 Cr | ₹6082 Cr | ₹6330 Cr | -0.5% |
| Total Debt | — | ₹1686 Cr | ₹1005 Cr | ₹683 Cr | ₹479 Cr | -27.0% |
| Shareholders' Equity | — | ₹2453 Cr | ₹2660 Cr | ₹3000 Cr | ₹3390 Cr | +8.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CROMPTON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| WHIRLPOOL Whirlpool of India Limited | +23.1% | 53 | Below Fair Value | 9.1% | 35.0× |
| CELLO CELLO | — | — | Pending | 15.6% | — |
| EUREKAFORB Eureka Forbes Limited | -65.5% | 55 | Above Fair Value | 372.9% | — |
| TTKPRESTIG TTK PRESTIGE LTD | -59.0% | 49 | Above Fair Value | 6.0% | — |
| SFL SFL | — | — | Pending | 3.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.00/sh
Last payout
2025-07-24
₹3.00
Peak payout
₹3.00
Trailing yield
1.15%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Crompton Greaves Consumer Electricals Limited (CROMPTON.NS) trades at 259.78 vs a model fair value of 296.18, a gap of 14.0%. Piotroski F...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CROMPTON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CROMPTON →
Compare
Head-to-head with peers
Compare CROMPTON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CROMPTONNow →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.