CROWN LIFTERS LIMITED
CROWN · General/Diversified · NSE
₹109
Current Market Price
Fair Value (DCF)
₹94
Discount to FV
-13.6%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
3/9
Economic Moat
Moderate
Confidence
11%
ROE
11.5%
Debt/Equity
0.75
WACC
11.1%
Market Cap
₹122.49 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.5%
Return on capital employed
EV / EBITDA
8.1×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
9.2×
EBIT covers interest
Current Ratio
1.22×
Short-term liquidity
Asset Turnover
0.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
27.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹109.14
Bear case
Discount -44.6%
Base case
Discount -15.7%
Bull case
Discount +16.8%
Ratio Trends
CROWN · last 5 annual periods
ROE
11.5%
ROCE
17.5%
Operating Margin
—
Debt / Equity
0.75×
PE
10.2×
EV / EBITDA
6.8×
Historical Financials
CROWN · 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 | ₹19.9 Cr | ₹19.3 Cr | ₹28.1 Cr | ₹35.0 Cr | ₹39.7 Cr | +18.8% |
| EBITDA | ₹8.5 Cr | ₹5.9 Cr | ₹15.9 Cr | ₹34.8 Cr | ₹23.7 Cr | +29.2% |
| EBIT | ₹5.9 Cr | ₹3.3 Cr | ₹9.0 Cr | — | — | +11.3% |
| PAT | ₹-1.6 Cr | ₹3.9 Cr | ₹5.5 Cr | ₹19.0 Cr | ₹8.9 Cr | — |
| EPS (diluted) | — | ₹3.75 | ₹5.28 | — | — | +8.9% |
| CFO | ₹4.7 Cr | ₹10.8 Cr | ₹55.7 Cr | ₹40.9 Cr | ₹9.5 Cr | +19.3% |
| CapEx | ₹-0.1 Cr | ₹-13.3 Cr | ₹-59.4 Cr | ₹-51.1 Cr | ₹-29.7 Cr | — |
| FCF | ₹4.6 Cr | ₹-2.4 Cr | ₹-3.7 Cr | ₹-10.1 Cr | ₹-20.2 Cr | — |
| Total Assets | ₹24.1 Cr | ₹39.5 Cr | ₹109 Cr | ₹179 Cr | ₹215 Cr | +72.8% |
| Total Debt | ₹0.0 Cr | ₹12.0 Cr | ₹29.0 Cr | ₹47.2 Cr | ₹57.9 Cr | — |
| Shareholders' Equity | ₹17.4 Cr | ₹21.1 Cr | ₹36.1 Cr | ₹61.8 Cr | ₹77.4 Cr | +45.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CROWN vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ECOSMOBLTY ECOSMOBLTY | — | — | Pending | 27.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
3 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.60/sh
Last payout
2023-11-17
₹0.40
Peak payout
₹0.40
Trailing yield
—
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. CROWN LIFTERS LIMITED (CROWN.NS) trades at 109.14 vs a model fair value of 94.32, a gap of -13.6%. Piotroski F-score: 3/9. Moat label: Mo...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CROWN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CROWN →
Compare
Head-to-head with peers
Compare CROWN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CROWNNow →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.