CROWN LIFTERS LIMITED
CROWN · General/Diversified · NSE
₹126
Current Market Price
Fair Value (DCF)
₹118
Margin of Safety
-6.4%
Updated 2d ago
YieldIQ Score
45/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
33%
ROE
—
Debt/Equity
0.67
WACC
11.1%
Market Cap
₹141 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.3%
Return on capital employed
EV / EBITDA
8.3×
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
0.20×
Revenue per ₹ of assets
Revenue CAGR (3Y)
20.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹126.02
Bear case
₹68.67
MoS -83.5%
Base case
₹117.98
MoS -6.8%
Bull case
₹151.89
MoS +17.0%
Ratio Trends
CROWN · last 4 annual periods
ROE
30.7%
ROCE
31.7%
Operating Margin
—
Debt / Equity
0.76×
PE
10.2×
EV / EBITDA
6.8×
Historical Financials
CROWN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹19.9 Cr | ₹19.3 Cr | ₹28.1 Cr | ₹35.0 Cr | +20.7% |
| EBITDA | ₹8.5 Cr | ₹5.9 Cr | ₹15.9 Cr | ₹34.6 Cr | +59.5% |
| EBIT | — | — | — | — | — |
| PAT | ₹-1.6 Cr | ₹3.9 Cr | ₹5.5 Cr | ₹19.0 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹4.7 Cr | ₹10.8 Cr | ₹55.7 Cr | ₹47.7 Cr | +116.7% |
| CapEx | ₹-0.1 Cr | ₹-13.3 Cr | ₹-59.4 Cr | ₹-51.1 Cr | — |
| FCF | ₹4.6 Cr | ₹-2.4 Cr | ₹-3.7 Cr | ₹-3.4 Cr | — |
| Total Assets | ₹24.1 Cr | ₹39.5 Cr | ₹109 Cr | ₹179 Cr | +95.2% |
| Total Debt | ₹0.0 Cr | ₹12.0 Cr | ₹29.0 Cr | ₹47.2 Cr | — |
| Shareholders' Equity | ₹17.4 Cr | ₹21.1 Cr | ₹36.1 Cr | ₹61.8 Cr | +52.5% |
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 ECOS (INDIA) MOB & HOSP L | +88.6% | 69 | Undervalued | 27.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CROWN in the last 10 years.
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.