Crawford United Corporation

OTC
CRAWA
Stock
Yield per half year: +18.45%
Dividend yield: 0%
Sector: Industrials

Reporting Crawford United Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0033 0.0023 0.0048 0.0193 0.0311 0.056 0.0548 0.1008 0.0807 0.0839 0.0752 8.42
Выручка, млрд $
0.0066 0.047 0.0664 0.0897 0.0851 0.1042 0.1278 0.1439 0.1502 0.1502 0.1222 12.03
Чистая прибыль, млрд $
0.0046 0.002 0.0036 0.007 0.0058 0.0057 0.0066 0.0133 0.0136 0.0136 0.0090 18.58
EV, млрд $
0.0067 0.0264 0.0503 0.0892 0.0883 0.1347 0.0806 0.1262 0.1608 0.1608 0.1181 12.74
EBIT, млрд $
0.0014 0.0052 0.0056 0.0105 0.0075 0.0053 0.0089 0.0184 0.0186 0.0186 0.0117 19.92
EBITDA, млрд $
0.0015 0.0066 0.0072 0.0105 0.0084 0.0082 0.0142 0.0241 0.0242 0.0242 0.0158 23.57
OIBDA, млрд $
0.0125 0.0108 0.0111 0.0287 0.0303 0.0303 0.0187 19.37
Баланс стоимость, млрд $
0.0084 0.0104 0.0128 0.0214 0.0275 0.0346 0.043 0.0577 0.0723 0.0723 0.0470 21.33
FCF, млрд $
0.0025 0.0023 0.0099 0.000148 0.0093 -0.0014 0.0073 0.0168 0.0169 0.0169 0.0098 12.69
Операционный денежный поток, млрд $
0.0025 0.0026 0.0103 0.000895 0.0099 0.0018 0.008 0.0188 0.0191 0.0191 0.0115 14.05
Операционная прибыль, млрд $
0.0014 0.0052 0.0073 0.0105 0.0075 0.0053 0.0034 0.0179 0.0197 0.0197 0.0108 21.31
Операционные расходы, млрд $
0.000926 0.0077 0.008 0.0091 0.0115 0.0149 0.0185 0.0197 0.022 0.022 0.0173 13.85
CAPEX, млрд $
0.0000 0.000333 0.00048 0.000746 0.000574 0.0031 0.000743 0.002 0.0022 0.0022 0.0017 30.83


Balance sheet

IFRS
Reporting Annual Quarterly
2002 2003 2004 2005 2006 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0031 0.0024 0.0051 0.0022 0.0062 0.0015 0.0012 0.0016 0.0015 0.0015 0.0024 -24.71
Short Term Investments $
0.001 0.0021 0.0021 0.000849 0.0015 0.0015 0.000658 0.000665 0.000665 0.0010 -4.77
Total Receivables $
0.0014 0.0106 0.0119 0.0164 0.0158 0.0218 0.0252 0.0245 0.021 0.021 0.0217 5.86
Total Current Assets $
0.0078 0.0172 0.0233 0.027 0.0352 0.0425 0.0488 0.0458 0.0496 0.0496 0.0444 7.10
Чистые активы, млрд $
0.0013 0.0033 0.0133 0.0216 0.0113 0.0246 0.0152 0.0172 2.71
Активы, млрд $
0.0154 0.0269 0.0506 0.0625 0.0745 0.091 0.0996 0.0936 0.1087 0.1087 0.0935 7.85
Short Term Debt $
0.000309 0.0011 0.0031 0.0049 0.0053 0.0056 0.0032 0.0025 0.002 0.002 0.0037 -17.71
Long Term Debt $
0.0046 0.0084 0.0193 0.0141 0.0191 0.0205 0.0211 0.0056 0.0056 0.0056 0.0144 -21.76
Задолженность, млрд $
0.0071 0.0165 0.0378 0.0411 0.047 0.0563 0.0566 0.0359 0.0363 0.0363 0.0464 -5.04
Чистый долг, млрд $
0.002 0.0072 0.0173 0.0253 0.026 0.0326 0.0311 0.0134 0.0118 0.0118 0.0230 -14.61
Долг, млрд $
0.0049 0.0095 0.0224 0.0275 0.0322 0.0341 0.0324 0.015 0.0133 0.0133 0.0254 -16.21
Расходы на обслуживание долга $
0.0001 0.000283 0.000749 0.0011 0.000952 0.000882 0.0011 0.0013 0.000998 0.000998 0.0010 0.95
Чист. проц. доходы, млрд $
-0.0001 -0.000283 -0.000749 -0.0011 -0.000952 -0.000882 -0.0011 -0.0013 -0.0011 3.40
Goodwill $
1.57 0.0018 0.0023 0.0096 0.0098 0.0115 0.0144 0.0162 0.0165 0.0137 10.98
Амортизация, млрд $
0.000153 0.0014 0.0016 0.0000 0.000975 0.003 0.0054 0.0056 0.0056 0.0056 0.0041 41.85
Себестоимость, млрд $
0.0043 0.0341 0.0511 0.0701 0.0661 0.0822 0.1007 0.1062 0.1086 0.1086 0.0928 10.44
Товарно материальные запасы $
0.0033 0.0039 0.0055 0.0077 0.011 0.0166 0.0202 0.0177 0.0183 0.0183 0.0168 10.72


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 2.41 0.17 1.14 2.13 1.76 1.66 1.89 3.77 3.83 3.83 2.58 16.83
Цена акции ао 5.94 9.9 16.69 16.49 29.56 13.85 31.02 41.95 49.75 49.75 33.23 10.97
Число акций ао, млн 2.85 3.26 3.18 3.28 3.32 3.41 3.46 3.53 3.55 3.55 3.45 1.35
FCF/акцию 0.8684 0.7058 3.1 0.0452 2.81 -0.4006 2.11 4.75 4.75 4.75 2.80 11.07


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 55.46 19.63 31.2 40.83 23.85 18.19 16.9 26.39 20.91 20.91 14.51 21.25 -2.60
ROA, % 30.02 7.59 9.33 12.34 8.53 6.83 6.89 13.76 13.44 13.44 6.32 9.89 9.52
ROS, % 4.34 5.44 7.78 6.86 5.43 5.14 9.24 9.05 9.05 9.05 8.11 7.58 10.76
ROCE, % 49.66 16.55 22.75 13.09 7.84 12.06 26.13 22.18 25.77 25.77 15.82 18.80 26.87
Ebit margin, % 11.72 9.91 7.92 6.94 12.8 12.41 12.41 12.41 10.50 9.40
Рентаб EBITDA, % 14.05 10.83 11.68 9.91 7.92 11.15 16.72 16.12 16.12 16.12 16.11 13.61 15.27
Чистая рентаб, % 69.71 4.34 5.44 7.78 6.86 5.43 5.14 9.24 9.05 9.05 8.58 7.14 5.70
Operation Margin, % 10.98 11.02 11.72 8.76 5.05 2.67 12.46 13.11 13.11 13.11 11.65 9.28 21.02
Доходность FCF, % -22.46 -1.92 51.17 11.88 31.7 0.2647 16.99 -1.35 9.05 19.98 8.99 137.45


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
1.05 9.47 9.11 9.16 10.66 18.07 7.54 8.49 10.96 10.96 15.88 11.14 0.56
P/BV
0.5796 1.86 2.58 2.98 2.26 2.95 1.15 1.96 2.06 2.06 3.19 2.08 -1.84
P/S
0.7285 0.4113 0.4961 0.7126 0.7315 0.9807 0.3871 0.7844 0.9923 0.9923 1.66 0.7752 6.29
P/FCF
8.41 3.15 377.83 5.89 -73.92 11.06 0 0 0 0 11.72 64.80 28.55
E/P
0.1056 0.1162 0.1247 0.1065 0.0561 0.0813 0.1585 0 0 0 3.37 0.1054 4.91
EV/EBIT
8.49 10.47 16.34 9.08 6.85 8.63 8.63 8.63 9.91 -11.99
EV/EBITDA
4.34 3.99 6.99 8.51 10.47 16.34 5.66 5.25 6.64 6.64 16.78 8.87 -8.71
EV/S
0.5612 0.7294 0.8107 0.858 1.2 0.6306 0.8772 1.07 1.07 1.07 1.83 0.9696 -2.27
EV/FCF
11.48 4.91 490.95 7.83 -91.95 11.03 7.53 9.54 9.54 9.54 16.72 -10.8620 -163.56
Debt/EBITDA
1.44 3.11 2.62 3.83 4.13 2.27 0.6236 0.5508 0.5508 0.5508 2.54 1.63 -33.16
Netdebt/Ebitda
1.08 2.41 2.41 3.09 3.95 2.18 0.5552 0.487 0.487 0.487 0.97 1.53 -34.21
Debt/Ratio
0.3531 0.4423 0.3038 0.3267 0.2868 0.3249 0.1603 0.1227 0.1227 0.1227 0.21 0.2035 -15.62
Debt/Equity
0.913 1.75 0.886 0.8839 0.753 0.7524 0.26 0.1843 0.502 0.502 0.79 0.4903 -7.79
Debt/Net Income
4.65 6.19 2.72 4.17 4.61 4.93 1.13 0.9806 0.9806 0.9806 3.21 2.53 -26.62
PEG
13.43 13.43 13.43 0.00
Бета
0.249 3.13 -1.62 -1.62 0.68 0.5863 -286.68
Индекс Альтмана
3.81 3.08 3.73 2.77 3.31 2.94 0 2.1 1.89 1.89 7.17 2.60 -7.36


Dividends

IFRS
Reporting Annual Quarterly
1993 1994 1995 1996 1997 1998 1999 2000 2004 2005 2006 2007 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0002 0.0002 0.0003 0.0001 0.0002 0.0001 0.0002 0.00012 0.000121 0.000121 0.0001 3.89
Дивиденд
0.175 0.2 0.2 0.1 0.15 0.1 0.0986 0.1 0.1 0 0.1097 -7.79
Див доход, ао, %
1.85 1.45 0.9756 2 2.67 0 0 0 0 0 5.45 1.79 7.61
Дивиденды / прибыль, %
13.33 12.5 16.67 10 33.33 10 -66.67 -29.22 -7.7 -19.55 40.01 -22.6280 -214.35


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
0.6751 3.02 0.5814 1.41 1.47 1.47 16.84
Персонал, чел
387 405 2.30