Crown Lifters Limited (CROWN.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-552.5%

-₹482.69

vs ₹106.67 price

Levered DCF

-₹189.93

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	13.64×	10.33×	44.22×	9.48×	-21.2×	0.67×	-2.49×	-3.01×
P/B	1.56×	3.17×	6.75×	1.75×	1.95×	0.46×	0.53×	0.4×
P/S	3.05×	5.59×	8.67×	1.91×	1.71×	0.71×	0.61×	0.44×
EV / EBITDA	8.54×	6.11×	15.93×	7.96×	3.88×	2.24×	6.51×	5.36×
Gross margin	37.1%	45.3%	66.1%	43.8%	44.3%	74.9%	76.3%	65.9%
Operating margin	34.2%	41.4%	55.9%	10.5%	13.9%	6.0%	-1.4%	5.1%
Net margin	22.3%	54.2%	19.6%	20.2%	-8.0%	21.3%	-24.4%	-14.7%
Current ratio	0.72×	1.22×	3.63×	2.54×	3.15×	0.49×	1.17×	0.65×
Debt / equity	0.75×	0.76×	0.8×	0.57×	0×	0.76×	2.06×	1.87×
Interest coverage	3.06×	4.35×	9.8×	10.85×	2.63×	0.24×	-0.06×	0.23×
Dividend yield	0.0%	0.0%	0.2%	0.6%	0.0%	33.4%	42.0%	0.0%
Payout ratio	0.0%	0.0%	8.2%	5.3%	0.0%	112.0%	-104.7%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	11.5%	30.7%	15.3%	18.4%	-9.2%	13.6%	-21.2%	-13.3%
Return on invested capital	6.8%	7.2%	11.0%	5.7%	-4.4%	2.2%	-0.4%	1.5%
Return on assets	4.1%	10.6%	5.1%	9.8%	-6.7%	7.4%	-6.8%	-4.5%
Free cash flow yield	-18.3%	-6.8%	-1.5%	-6.6%	13.5%	-7.4%	11.0%	93.0%
Earnings yield	7.3%	9.7%	2.3%	10.6%	-4.7%	29.8%	-40.1%	-33.3%
Enterprise value	₹1.8B	₹2.1B	₹2.5B	₹371.9M	₹332.4M	₹215.3M	₹425.9M	₹453.1M
Net debt / EBITDA	2.76×	0.48×	0.6×	0.06×	-0.09×	1.34×	5.17×	4.42×
Cash conversion cycle (days)	-779	-415	60	10	90	86	122	64