Crompton Greaves Consumer Electricals : Segment results
Sales * | 1903 (3) | 1803 (3) | Var. (%) | % to total | 1903 (12) | 1803 (12) | Var. (%) | % to total |
Electric Consumer Durables | 864.36 | 788.44 | 10 | 72 | 3213.57 | 2828.12 | 14 | 72 |
Lighting & Fixture | 342.52 | 337.87 | 1 | 28 | 1265.34 | 1277.00 | -1 | 28 |
Total Reportable Segment | 1206.88 | 1126.31 | 7 | 100 | 4478.91 | 4105.12 | 9 | 100 |
Less: Inter segment revenues | ||||||||
Net sales | 1206.88 | 1126.31 | 7 | 4478.91 | 4105.12 | 9 | ||
PBIT | ||||||||
Electric Consumer Durables | 168.46 | 171.11 | -2 | 81 | 616.15 | 534.67 | 15 | 85 |
Lighting & Fixture | 39.26 | 37.39 | 5 | 19 | 106.87 | 147.28 | -27 | 15 |
Total | 207.72 | 208.50 | 0 | 100 | 723.02 | 681.95 | 6 | 100 |
Less: Interest | 14.32 | 16.07 | -11 | 59.60 | 63.74 | -6 | ||
Add: Other un-allcoable | -25.27 | -36.20 | -30 | -101.86 | -132.77 | -23 | ||
Total profit before EO and tax | 168.13 | 156.23 | 8 | 561.56 | 485.44 | 16 | ||
Segment Assets | ||||||||
Electric Consumer Durables | 606.19 | 610.68 | -1 | 23 | 606.19 | 610.68 | -1 | 23 |
Lighting & Fixture | 497.33 | 424.71 | 17 | 19 | 497.33 | 424.71 | 17 | 19 |
Un allocated | 1566.28 | 1389.60 | 13 | 59 | 1566.28 | 1389.60 | 13 | 59 |
Total Segment Assets | 2669.80 | 2424.99 | 10 | 100 | 2669.80 | 2424.99 | 10 | 100 |
Segment Liabilities | ||||||||
Electric Consumer Durables | 384.81 | 485.83 | -21 | 24 | 384.81 | 485.83 | -21 | 24 |
Lighting & Fixture | 453.35 | 401.72 | 13 | 29 | 453.35 | 401.72 | 13 | 29 |
Un allocated | 733.17 | 747.94 | -2 | 47 | 733.17 | 747.94 | -2 | 47 |
Total Segment Liabilities | 1571.33 | 1635.49 | -4 | 100 | 1571.33 | 1635.49 | -4 | 100 |
Figures in Rs crore Source: Capitaline Corporate Database |
Crompton Greaves Consumer Electricals has registered 37% growth in PAT for the quarter ended March 2019 to Rs 141.67 crore even while its sales was up by 7% to Rs 1206.88 crore and operating profit stand higher by just 2% to Rs 168.54 crore. Strong growth in PAT despite just a modest growth at operating level was largely due to lower taxation.
Yearly performance
Sales were up by 10% to Rs 4478.91 crore. Higher sales with 10 bps expansion in OPM facilitated 10% growth in operating profit to Rs 585.79 crore. After accounting for higher other income, lower interest and higher depreciation the PBT before EO was up by 16% to Rs 561.56 crore. The EO item for the period and corresponding previous period was nil. Thus the PBT after EO was up by 16% to Rs 561.56 crore. Taxation was down by 2% to Rs 159.04 crore and thus the PAT was up by 24% to Rs 402.52 crore.
Based on an assessment order received during the year ended March 31, 2019, the company has written back an amount of Rs 28.45 crore in respect of earlier assessment year and the same is netted off from current tax expense for the year ended March 2019.
Segment profit of ECD was up by 15% (to Rs 616.15 crore) gained by higher sales (up 14% to Rs 3213.57 crore) as well as 30 bps expansion in segment margin to 19.2%. However the segment profit of L&F was down by 27% to Rs 106.87 crore hit by lower sales (down 1% to RS 1265.34 crore) and 310 bps fall in segment margin to 8.4%.
Crompton Greaves Consumer Electricals : Standalone Results
1903 (3) | 1803 (3) | Var. (%) | 1903 (12) | 1803 (12) | Var. (%) | |
Sales | 1206.88 | 1126.31 | 7 | 4478.91 | 4079.66 | 10 |
OPM (%) | 14.0 | 14.6 | 13.1 | 13.0 | ||
OP | 168.54 | 164.47 | 2 | 585.79 | 531.04 | 10 |
Other inc. | 17.21 | 10.91 | 58 | 48.26 | 30.75 | 57 |
PBIDT | 185.75 | 175.38 | 6 | 634.05 | 561.79 | 13 |
Interest | 14.32 | 16.07 | -11 | 59.60 | 63.74 | -6 |
PBDT | 171.43 | 159.31 | 8 | 574.45 | 498.05 | 15 |
Dep. | 3.30 | 3.08 | 7 | 12.89 | 12.61 | 2 |
PBT before EO | 168.13 | 156.23 | 8 | 561.56 | 485.44 | 16 |
EO Income | 0.00 | 0.00 | 0.00 | 0.00 | ||
PBT after EO | 168.13 | 156.23 | 8 | 561.56 | 485.44 | 16 |
Taxation | 29.53 | 59.46 | -50 | 171.12 | 181.80 | -6 |
Deferred Tax | -3.07 | -6.45 | -52 | -12.08 | -20.15 | -40 |
PAT | 141.67 | 103.22 | 37 | 402.52 | 323.79 | 24 |
Other comprehensive income (net of tax) | 0.40 | 4.73 | -92 | 0.52 | 3.35 | -84 |
Total comprehensive income | 142.07 | 107.95 | 32 | 403.04 | 327.14 | 23 |
EPS (Rs)* | # | # | 6.2 | 4.8 | ||
* EPS is on current equity of Rs 125.40 crore, Face value of Rs 2 # EPS is not annualised due to seasonality of business Figures in Rs crore Source: Capitaline Corporate Database |
Crompton Greaves Consumer Electricals : Segment results
Sales * | 1903 (3) | 1803 (3) | Var. (%) | % to total | 1903 (12) | 1803 (12) | Var. (%) | % to total |
Electric Consumer Durables | 864.36 | 788.44 | 10 | 72 | 3213.57 | 2828.12 | 14 | 72 |
Lighting & Fixture | 342.52 | 337.87 | 1 | 28 | 1265.34 | 1277.00 | -1 | 28 |
Total Reportable Segment | 1206.88 | 1126.31 | 7 | 100 | 4478.91 | 4105.12 | 9 | 100 |
Less: Inter segment revenues | ||||||||
Net sales | 1206.88 | 1126.31 | 7 | 4478.91 | 4105.12 | 9 | ||
PBIT | ||||||||
Electric Consumer Durables | 168.46 | 171.11 | -2 | 81 | 616.15 | 534.67 | 15 | 85 |
Lighting & Fixture | 39.26 | 37.39 | 5 | 19 | 106.87 | 147.28 | -27 | 15 |
Total | 207.72 | 208.50 | 0 | 100 | 723.02 | 681.95 | 6 | 100 |
Less: Interest | 14.32 | 16.07 | -11 | 59.60 | 63.74 | -6 | ||
Add: Other un-allcoable | -25.27 | -36.20 | -30 | -101.86 | -132.77 | -23 | ||
Total profit before EO and tax | 168.13 | 156.23 | 8 | 561.56 | 485.44 | 16 | ||
Segment Assets | ||||||||
Electric Consumer Durables | 606.19 | 610.68 | -1 | 23 | 606.19 | 610.68 | -1 | 23 |
Lighting & Fixture | 497.33 | 424.71 | 17 | 19 | 497.33 | 424.71 | 17 | 19 |
Un allocated | 1566.28 | 1389.60 | 13 | 59 | 1566.28 | 1389.60 | 13 | 59 |
Total Segment Assets | 2669.80 | 2424.99 | 10 | 100 | 2669.80 | 2424.99 | 10 | 100 |
Segment Liabilities | ||||||||
Electric Consumer Durables | 384.81 | 485.83 | -21 | 24 | 384.81 | 485.83 | -21 | 24 |
Lighting & Fixture | 453.35 | 401.72 | 13 | 29 | 453.35 | 401.72 | 13 | 29 |
Un allocated | 733.17 | 747.94 | -2 | 47 | 733.17 | 747.94 | -2 | 47 |
Total Segment Liabilities | 1571.33 | 1635.49 | -4 | 100 | 1571.33 | 1635.49 | -4 | 100 |
Figures in Rs crore Source: Capitaline Corporate Database |
0 thoughts on “Crompton Greaves Consumer Electricals”