Crompton Greaves Consumer Electricals Limited
CROMPTON · Consumer Durables · NSE
₹253
Current Market Price
Fair Value (DCF)
₹266
Discount to FV
+5.3%
Updated 4h ago
YieldIQ Score
48/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
60%
ROE
-8.2%
Debt/Equity
0.07
WACC
9.8%
Market Cap
₹16,536 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
4.3%
Return on capital employed
EV / EBITDA
107.4×
Enterprise multiple
Debt / EBITDA
0.7×
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)
0.9%
3-year revenue growth
Revenue CAGR (5Y)
6.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹253
Bear case
Discount -57.6%
Base case
Discount +5.0%
Bull case
Discount +26.8%
Ratio Trends
CROMPTON · last 9 annual periods
ROE
-8.2%
ROCE
4.3%
Operating Margin
—
Debt / Equity
0.07×
PE
41.3×
EV / EBITDA
107.4×
Historical Financials
CROMPTON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5374 Cr | ₹6833 Cr | ₹7274 Cr | ₹7864 Cr | ₹8096 Cr | +10.8% |
| EBITDA | ₹829 Cr | ₹837 Cr | ₹780 Cr | ₹970 Cr | ₹137 Cr | -36.3% |
| EBIT | ₹787 Cr | ₹721 Cr | ₹652 Cr | — | — | -4.6% |
| PAT | ₹578 Cr | ₹463 Cr | ₹440 Cr | ₹556 Cr | ₹-242 Cr | — |
| EPS (diluted) | ₹9.17 | ₹7.27 | ₹6.88 | — | — | -6.9% |
| CFO | ₹736 Cr | ₹553 Cr | ₹843 Cr | ₹750 Cr | ₹723 Cr | -0.4% |
| CapEx | ₹-171 Cr | ₹-79.1 Cr | ₹-83.8 Cr | ₹-110 Cr | ₹-83.5 Cr | — |
| FCF | ₹565 Cr | ₹473 Cr | ₹760 Cr | ₹640 Cr | ₹640 Cr | +3.2% |
| Total Assets | ₹6449 Cr | ₹5654 Cr | ₹6082 Cr | ₹6330 Cr | ₹6083 Cr | -1.5% |
| Total Debt | ₹1686 Cr | ₹1005 Cr | ₹683 Cr | ₹479 Cr | ₹199 Cr | -41.4% |
| Shareholders' Equity | ₹2453 Cr | ₹2660 Cr | ₹3000 Cr | ₹3390 Cr | ₹2966 Cr | +4.9% |
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 | +23.2% | 45 | Near Fair Value | 7.1% | 35.0× |
EUREKAFORB EUREKAFORB | — | — | Pending | 3.5% | — |
 CELLO CELLO WORLD LIMITED | -30.8% | 43 | Above Fair Value | 12.3% | — |
 TTKPRESTIG TTKPRESTIG | — | — | Pending | 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
1.19%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Crompton Greaves Consumer Electricals Limited (CROMPTON.NS) trades at 253.00 vs a model fair value of 266.41, a gap of 5.3%. 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.