Craftsman Automation Limited

BSE

CRAFTSMAN

Stock

Yield per half year: +65.27%
Dividend yield: 0.0943%
Sector: Consumer Cyclical

Reporting Craftsman Automation Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
Capitalization, bln ₹						169.28	149.91	169.28	0.00
Revenue, bln ₹	14.64	15.36	21.94	31.83	44.52	56.9	44.52	34.11	29.94
Net profit, bln ₹	0.4107	0.9736	1.63	2.48	3.04	1.95	3.04	2.01	14.90
EV, bln ₹	9.81	37.34	56.97	74.93	106.14	136.08	106.14	82.29	29.52
EBIT, bln ₹	2.02	2.51	3.29	4.64			4.64	3.11	23.11
EBITDA, bln ₹	3.88	4.46	5.31	6.97			6.97	5.15	15.77
OIBDA ₹	5.51	6.02	6.97	9.1				6.90	13.36
Book value, bln ₹	7.19	9.69	11.36	13.77	16.58	28.57	16.58	15.99	24.14
FCF, bln ₹	1.65	2.63	1.14	2.62	-1.18	-7.08	-1.18	-0.3740	-221.90
Operating Cash Flow, bln ₹	3.06	3.62	3.27	6.08	5.13	2.83	5.13	4.19	-4.80
Operating profit, bln ₹	2.05	2.53	3.29	4.62	6.01	4.86	6.01	4.26	13.95
Operating expenses, bln ₹	12.59	12.84	18.65	27.21	38.51	52.05	38.51	29.85	32.30
CAPEX, bln ₹	1.39	0.9861	2.13	3.45	6.31	9.92	6.31	4.56	58.68

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Average for 5 quarters	CAGR 5
Revenue, bln ₹				7.49	9.8	10.38	11.79	11.3	10.74	11.51	12.14	15.76	17.49	13.53	10.24
Net profit, bln ₹				0.5161	0.7766	0.7448	0.9454	0.7312	0.6233	0.5319	0.6169	0.1293	0.6676	0.5138	1.38
EV, bln ₹	56.97		64.58		74.93		112.39		106.14		171.12		136.08	120.13	12.68
EBIT, bln ₹			1.18	1.05	1.3									1.18	3.28
EBITDA, bln ₹	1.48	1.66	1.74	1.63	1.93	2.18								1.83	5.60
Book value, bln ₹	11.36		12.44		13.77		15.23		16.58		27.84		28.57	20.40	15.72
Operating profit, bln ₹				1.05	1.29	1.46	1.71	1.5	1.38	1.25	1.17	0.955	1.49	1.25	1.55
Operating expenses, bln ₹				6.44	8.52	8.92	10.08	9.8	9.36	10.26	10.97	14.81	16.01	12.28	11.33

	Average for 5 quarters	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
Cash, bln ₹	0.5976	0.3127	0.2943	0.2732	0.6349	0.9742	0.6349	0.4979	25.52
Short-Term Investments ₹	0.0448	0.0388	0.0028	0.2858	0.0066	0.4967	0.0066	0.1661	66.51
Accounts Receivable ₹	1.94	2.39	2.96	5.35	5.77	9.21	5.77	5.14	30.97
Total Current Assets ₹	6.27	7.73	10.29	14.88	17.83	28.98	17.83	15.94	30.25
Net assets, bln ₹	16.24	15.36	15.82	20.27			20.27	16.92	5.70
Assets, bln ₹	23.03	23.52	26.75	38.07	47.06	71.16	47.06	41.31	24.78
Short-Term Debt ₹	3.72	2.66	3.42	2.47	4.22	4.02	4.22	3.36	8.61
Long-Term Debt ₹	6.68	4.37	3.74	9.06	11.25	16.52	11.25	8.99	30.47
Liabilities, bln ₹	15.84	13.82	15.39	23.69	29.54	42.6	29.54	25.01	25.25
Net debt, bln ₹	9.81	6.72	6.86	11.25	14.83	19.57	14.83	11.85	23.84
Debt, bln ₹	10.41	7.04	7.16	11.53	15.46	20.54	15.46	12.35	23.88
Interest Income ₹	0.0216	0.021	0.0233	0.0733				0.0348	35.73
Interest Expense, bln ₹	1.35	1.05	0.7371	1.2	1.75	2.17	1.75	1.38	15.63
Net interest income, bln ₹	-1.37	-1.09	-0.7468	-1.2	0.03		0.0733	-0.8754	-146.57
Goodwill ₹				1.9				1.90	0.00
Cost of production, bln ₹	8.42	9.17	14.07	16.29	23.71	31.02	23.71	18.85	27.60
Inventory ₹	3.26	4.06	6.26	8.36	10.41	13.32	10.41	8.48	26.82

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Average for 5 quarters	CAGR 5
Cash, bln ₹	0.2943		0.2913		0.2732		0.2242		0.6349		1.31		0.9742	0.6833	28.95
Short-Term Investments ₹	0.0028		0.2898		0.2858		0.265		0.0066		4.2		0.4967	1.05	11.69
Accounts Receivable ₹	2.96		3.74		5.37		6.16		5.77		6.24		9.21	6.55	11.39
Total Current Assets ₹	10.29		11.25		14.88		16.94		17.83		25.09		28.98	20.74	14.26
Net assets, bln ₹	10.29		16.48		20.27									15.68	25.36
Assets, bln ₹	26.75		28.56		38.07		42.47		47.06		59.3		71.16	51.61	13.33
Short-Term Debt ₹	3.42		2.84		2.47		3.94		4.22		6.42		4.02	4.21	10.23
Long-Term Debt ₹	3.74		4.45		9.06		9.82		11.25		10.9		16.52	11.51	12.77
Liabilities, bln ₹	15.39		16.13		23.69		26.47		29.54		31.46		42.6	30.75	12.45
Net debt, bln ₹	6.86		7		11.25		13.53		14.83		16.01		19.57	15.04	11.71
Debt, bln ₹			7.29		11.53		13.76		15.46		17.32		20.54	15.72	12.24
Interest Expense, bln ₹				0.2963	0.4191	0.4239	0.4158	0.4417	0.4219	0.4915	0.4132	0.5825	0.6792	0.5177	9.99
Net interest income, bln ₹	-0.1424	-0.2541	-0.2328	-0.2963	-0.4191	-0.4239	-0.4158	-0.4417						-0.3994	8.31
Goodwill ₹					1.9		1.9							1.90	0.00
Cost of production, bln ₹				3.78	5.32	5.45	6.27	6.01	13.43	6.48	6.75	8.31	9.47	8.89	-6.75
Inventory ₹	6.26		6.32		8.36		9.65		10.41		11.43		13.32	10.63	9.76

	Average for 5 quarters	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
EPS	19.44	22.38	77.19	117.56	144.11	81.56	144.11	88.56	29.52
Share price		2265.95	3506.85	5398.4	5376.15	7094.6	7094.6	4728.39	25.64
Number of shares, mln	21.13	21.13	21.13	21.13	21.13	23.86	21.13	21.68	2.46
FCF/share	78.06	124.52	54.11	124.2	-55.7	-296.9	-55.7	-9.9540	-218.98

	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Average for 5 quarters	CAGR 5
EPS	26.81	29.57	24.43	36.76	35.25	44.75	34.61	29.5	25.86	27.99			32.54	-8.96
Share price	2269.55	2654.89	3122.54	3307.09	3509.39	4639.27	4933.42			4881	5299.5	7014.1	5353.46	8.62

	Average for 5 quarters	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
ROE, %	5.71	10.04	15.49	19.77	20.06	8.62	20.06	18.15	14.80	-3.00
ROA, %	1.78	4.14	6.49	7.66	7.15	3.29	7.15	8.48	5.75	-4.49
ROIC, %	2.78	6.29	9.24	10.76	10.24		10.24	17.01	7.86	29.79
ROS, %	2.81	6.34	7.43	7.8	6.84	6.84	6.84	5.19	7.05	1.53
ROCE, %	28.08	25.86	19.41	18.08		26.46	26.46	14.24	23.58	-1.18
EBIT margin	13.79	16.32	15.01	14.56		10.41	10.41	9.31	14.02	-5.47
EBITDA margin	26.47	29.05	24.22	21.89		15.65	15.65	14.77	23.46	-9.98
Net margin	2.81	6.34	7.43	7.8	6.84	3.42	6.84	5.19	6.37	-11.61
Operational efficiency, %	13.99	16.44	15	14.52	13.5	13.5	13.5	10.61	14.59	-3.86
FCF yield, %						-4.18	-0.7851	2.13	-4.1800	0.00

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
ROE, %	4.53		5.02		7.73		8.52		5.02		4.15		3.3			18.15	5.74	-15.65
ROA, %	1.92		2.19		4.08		2.35		1.39		1.16		1.02			8.48	2.00	-24.21
ROS, %						7.18	8.02	6.47	5.8	4.62	5.08	0.8204	3.82	6.84	6.84	5.19	4.68	6.13
ROCE, %			9.45		6.33									26.46	26.46	14.24	17.18	29.36
EBIT margin														10.41	10.41	9.31	10.41	0.00
EBITDA margin	23.35	24.53	22.42	21.78	19.73	21.02								15.65	15.65	14.77	18.77	-6.40
Net margin				6.89	7.92	7.18	8.02	6.47	5.8	4.62	5.08	0.8204	3.82			5.19	4.03	-8.01
Operational efficiency, %						14.06	14.48	13.27	12.83	10.84	9.61	6.06	8.5	13.5	13.5	10.61	10.23	7.03

Coefficients

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
P/E		31.45	30.73	25.64	29.99	59.88	29.99	100.65	35.54	13.74
P/BV		3.16	4.41	4.43	5.21	4.08	5.21	8.21	4.26	5.24
P/S		1.99	2.28	2	2.05	2.05	2.05	5.55	2.07	0.60
P/FCF				0	0	-127.38	-127.38	-129.79	-127.3800	0.00
E/P				0	0	0.0203	0.0203	0.02	0.0203	0.00
EV/EBIT	4.86	14.89	17.3	16.17	22.24	22.9	22.9	48.60	18.70	8.99
EV/EBITDA	2.53	8.37	10.72	10.76			10.76	17.58	8.09	43.61
EV/S	0.67	2.43	2.6	2.35	2.38	2.38	2.38	4.27	2.43	-0.41
EV/FCF	5.95	14.19	49.84	28.56	-90.19	-90.19	-90.19	-14.46	-17.5580	-244.76
Debt/EBITDA	2.68	1.58	1.35	1.65	2.22	2.22	2.22	1.38	1.80	7.04
Netdebt/Ebitda	2.53	1.51	1.29	1.62	2.13	2.13	2.13	0.99	1.74	7.12
Debt/Ratio	0.4518	0.2991	0.2675	0.3028	0.3286	0.3286	0.3286	0.15	0.3053	1.90
Debt/Equity	1.45	0.7257	0.6301	0.8372	0.9327	1.69	1.69	1.17	0.9631	18.42
Debt/Net Income	25.34	7.23	4.39	4.64	5.08	5.08	5.08	2.40	5.28	-6.82
PEG						-0.5556	-0.5556	124.29	-0.5556	0.00
Beta				0.8278	3.75	2.93	2.93	1.40	2.50	52.40
Altman Index				1.81	2.12	5.99	5.99	10.83	3.31	49.02

	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
P/E	97.38	50.54	45.44	57.41	38.93	47.51	38.13			100.65	45.48	-3.45
P/BV	4.41	4.63	4.43	6.18	5.21	5.57	4.08			8.21	5.09	-1.63
P/S	7.91	4.08	3.63	4.58	2.82	3.19	2.12			5.55	3.27	-10.20
P/FCF									-127.38	-129.79	-127.3800	0.00
E/P									0.0203	0.02	0.0203	0.00
EV/EBIT								22.24	22.9	48.60	22.57	1.47
EV/EBITDA	38.52	13.23	10.76							17.58	20.84	-34.63
EV/S				9.53	9.88	14.1	7.78	2.32	2.38	4.27	7.29	-24.77
EV/FCF								-87.61	-90.19	-14.46	-88.9000	1.46
Debt/EBITDA								2.22	2.22	1.38	2.22	0.00
Netdebt/Ebitda	4.64	4.02	5.82					2.13	2.13	0.99	3.75	-14.42
Debt/Ratio		0.2551	0.3028	0.324	0.3286	0.2921	0.2887	0.3286	0.3286	0.15	0.3133	0.00
Debt/Equity		0.586	0.8372	0.9036	0.9327	0.6221	0.7191	1.69	1.69	1.17	1.13	12.62
Debt/Net Income				14.55	24.81	28.08	30.77	5.08	5.08	2.40	18.76	-27.18
PEG								-0.5371	-0.5556	124.29	-0.5464	1.71
Beta							1.1	0.3356	2.93	1.40	1.46	38.62
Altman Index							2.12	2.17	5.99	10.83	3.43	41.37

	Industry average	Average for 5 quarters	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
Dividend payout, bln	0.0606	0.0607	0.0793	0.0793	0.2377	0.2377		0.2377		0.1389	31.39
Dividend				3.75	11.25	11.25	5	5		7.81	7.46
Dividend yield, %				0.1705	0.0963	0.2596	0.0943	0.0943	0.53	0.1552	-13.76
Dividends / profit, %		14.78	8.15	4.86	3.19	7.81	12.22	7.81	25.48	7.25	8.44
Dividend coverage ratio			12.28	20.57	10.45	12.81	12.81	12.81	10.53	13.78	0.85

	2022Q2	2023Q2	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
Dividend	3.75	11.25				7.50	73.21
Dividend yield, %	0.1652	0.3206			0.53	0.2429	39.31
Dividend coverage ratio			12.81	12.81	10.53	12.81	0.00

	Industry average	Average for 5 quarters	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	2025	LTM	CAGR 5
CAPEX/Revenue, %	9.47	6.42	9.69	10.83	14.17	17.43	14.17	22.11
Staff, people				2 154	2 154			0.00

	CAGR 5

	CAGR 5