SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Carrier Airconditioning & Refrigerators Ltd (CARRIERAIR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500079 NSE: CARRIERAIR Air Conditioners | Small Cap | Carrier Aircondition Share Price

BSE Share Price
Not Listed

Carrier Airconditioning & Refrigerators Ltd (CARRIERAIR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500079 NSE: CARRIERAIR Air Conditioners | Small Cap | Carrier Aircondition Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹220 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹20.3
TTM Sales
₹1,524 Cr.
Book Value per Share
₹41.4
P/E Ratio
4.64
Industry PE
116.3
Price to Book (P/B)
2.27
Price to Sales (P/S)
0.14
EV/EBITDA
2.89
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
37.44%
Return on Capital Employed (ROCE)
51.00%
Return on Assets (ROA)
13.44%
Operating Profit Margin
10.4%
Net Profit Margin
8.11%
Gross Profit Margin
12.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
17.13%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
47.7%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
53.63%
Asset Quality
Promoter Holding
96.47%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹73 Cr.
Equity
₹23.4 Cr.
Face Value
₹10
All Time Low / High
₹46.65 / 317.00

Carrier Airconditioning & Refrigerators stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 18.9%22.9%22.4%22.6%21.5%14.1%23.1%44.6%40.3%51%-
Value Creation
Index
0.40.60.60.60.5NANANANANA-

Growth Parameters

Sales 1,1481,3071,3171,4771,5241,2181,6122,1972,1312,4961,524
Sales YoY Gr.-13.8%0.8%12.2%3.2%-20.1%32.3%36.3%-3%17.1%-
Adj EPS 5.17.16.65.94.31.24.210.912.419.320.3
YoY Gr.-39.2%-7%-11%-28.1%-70.8%236.3%160.4%14.2%55.2%-
BVPS (₹) 45.85342.248.620.121.825.234.547.554.141.4
Adj Net
Profit
54.675.970.662.945.213.244.411613220547
Cash Flow from Ops. 41.940.644.790.858.113576.1162273171-
Debt/CF from Ops. 00002.80.10000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 9%10.4%15.7%17.1%
Adj EPS 15.8%35.3%66.5%55.2%
BVPS1.9%21.9%29.1%13.9%
Share Price - - - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.914.413.912.912.25.817.435.829.937.642.4
Op. Profit
Mgn %
5.366.95.65.93.44.16.88.110.40
Net Profit
Mgn %
4.85.85.44.331.12.85.36.28.23.1
Debt to
Equity
00000.800000-
Working Cap
Days
2001932132021722011551251401330
Cash Conv.
Cycle
2537445051493317-13-310

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,147.841,306.691,316.821,476.811,524.441,218.131,612.072,197.192,131.142,496.12
Operating Expenses + 1,086.541,228.401,225.871,393.551,434.571,177.121,549.012,056.361,958.562,241.22
Manufacturing Costs147.05160.24182.35177.68233.6110.3915.2720.5224.8935.36
Material Costs555.83791.41758.75914.78896.51716.261,021.171,473.751,318.511,510.50
Employee Cost 121.28131.30140.22152.31148.54151.88165.62169.24177.37187.23
Other Costs 262.38145.45144.55148.78155.91298.59346.95392.85437.79508.13
Operating Profit 61.3078.2990.9583.2689.8741.0163.06140.83172.58254.90
Operating Profit Margin (%) 5.3%6.0%6.9%5.6%5.9%3.4%3.9%6.4%8.1%10.2%
Other Income + 31.995032.0634.5725.0122.7820.1224.1229.7250.46
Exceptional Items 0000000000
Interest 1.160.840.951.5716.1910.542.722.062.112.29
Depreciation 6.547.899.048.0318.0419.8523.4721.0724.7427.83
Profit Before Tax 85.59119.56113.02108.2380.6533.4056.99141.82175.45275.24
Tax 30.6838.9040.1440.2033.2016.7214.8831.8943.6772.78
Profit After Tax 54.9180.6672.8868.0347.4516.6842.11109.93131.78202.46
PAT Margin (%) 4.8%6.2%5.5%4.6%3.1%1.4%2.6%5.0%6.2%8.1%
Adjusted EPS (₹)5.27.66.96.44.51.64.010.312.419.0
Dividend Payout Ratio (%)0%126.40%74.40%425.30%0%31.90%25.30%9.70%76.70%325.80%

Valuation of Carrier Aircondition - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 487.49563.27449516.69213.97232.20267.90366.86505.66575.85
Share Capital 106.38106.38106.38106.38106.38106.38106.38106.38106.38106.38
Reserves 381.11456.89342.62410.31107.59125.82161.52260.48399.28469.47
Debt +0000153.3700000
Long Term Debt0000000000
Short Term Debt0000153.3700000
Minority Interest0000000000
Trade Payables270.26317.41295.89345.45317.58372.52431.49529.52687.04787.94
Others Liabilities 293.98107.38351.85123.20149.13136.40175.59190.69230.57225.72
Total Liabilities 1,051.73988.061,096.74985.34834.05741.12874.981,087.071,423.271,589.51

Fixed Assets

Net Fixed Assets +48.9858.8152.7353.8590.6575.6189.1590.05103.74100
Gross Block115.4366.7068.1876.79131.03119.39156.57170.37202215.97
Accumulated Depreciation66.457.8915.4522.9440.3843.7867.4280.3298.26115.97
CWIP 9.0925.1722.223.343.981.498.795.1232.98
Investments 0.010.010.010.010.010.010.010.018.380.01
Inventories218.82226.42207.82262.19292.94251.30336.81343.64378.79422.12
Trade Receivables211.30282.14304.63310.39280.73274.14257.28323.91331.92382.76
Cash Equivalents flag 228.36274.45146.69167.3248.9013.4764.88198.35419.89480.52
Others Assets 335.17144.23379.69169.36117.48122.61125.36122.32175.43171.12
Total Assets 1,051.73988.061,096.74985.34834.05741.12874.981,087.071,423.271,589.51

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 41.8740.6244.6690.8358.11135.1676.07161.53273.12171.46
PBT 85.59119.56113.02108.2380.6533.4056.99141.82200.49288.47
Adjustment 1.94-15.251.74-5.6730.7912.2019.2718.3510.048.64
Changes in Working Capital -6.07-19.19-22.2330.98-31.84102.7214.8941.6125.97-12.88
Tax Paid -39.59-44.50-47.87-42.71-21.49-13.16-15.08-40.24-63.38-112.77
Cash Flow From Investing Activity + -6.266.3115.54-16.1227.78-7.95-9.02-8.13-30.04284.04
Capex -20.28-10.01-13.36-19.28-12.09-8.08-9.34-12.78-17.31-47.57
Net Investments 0000-0.11000-18.37317.69
Others 14.0216.3228.903.1639.980.130.324.655.6413.92
Cash Flow From Financing Activity + -0.78-0.28-188.07-54.25-204.18-162.62-15.58-20.04-21.61-394.68
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000-153.370000
Interest Paid -0.78-0.28-0.130000000
Dividend Paid 00-176.89-54.25-348.82-0.02-5.70-10.51-10.71-383.37
Others 00-11.050144.64-9.23-9.88-9.53-10.90-11.31
Net Cash Flow 34.8346.65-127.8720.46-118.29-35.4151.47133.36221.4760.82

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)11.9415.3514.414.0912.997.4816.8434.6430.2137.44
ROCE (%)18.8622.8622.3922.5721.5214.123.1244.6240.2851
Asset Turnover Ratio1.31.321.271.421.681.5522.241.71.66
PAT to CFO Conversion(x)0.760.50.611.341.228.11.811.472.070.85
Working Capital Days
Receivable Days61.906780.807670.8083.1060.2048.3056.2052.30
Inventory Days65.1060.5059.8058.1066.5081.5066.6056.5061.9058.60
Payable Days166.40135.20147.40128135175.80143.70119168.40178.20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Carrier Airconditioning & Refrigerators Ltd FAQs

The current trading price of Carrier Aircondition on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Carrier Aircondition stood at ₹220.2 Cr

The latest P/E ratio of Carrier Aircondition as of 31-Dec-1969 is 4.64.

The latest P/B ratio of Carrier Aircondition as of 31-Dec-1969 is 2.27.

The 52-week high of Carrier Aircondition is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Carrier Aircondition is ₹1,524 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Carrier Airconditioning & Refrigerators Ltd

Carrier is a part of United Technologies Corporation (UTC), USA. With 2008 revenue of $58.7 billion, UTC is a conglomerate operating in the high technology space. The UTC group operates in aerospace and building systems with companies like Carrier (air-conditioning), Otis (Elevators), Pratt & Whitney (Jet- engines), Sikorsky (Helicopters), UTC Fire & Security (Chubb & Kidde), Hamilton Sundstrand and UTC Power.

Founded in 1915 by Willis Carrier, the inventor of modern air-conditioning, Carrier has developed into being the world’s largest provider of air-conditioning, heating and commercial refrigeration systems (HVACR) with operations in more than 170 countries, employing approximately 41,000 people worldwide and revenues of $14.9 billion in 2008. Over the decades, the company’s name has become synonymous with reliability, innovation, commitment, superior technology, cutting-edge manufacturing and world-class performance. It also has one of the most prestigious installation bases in the world.

Carrier started its operations in India with setting up of companies namely Carrier Aircon Limited in 1986, and Carrier Refrigeration Private Limited in 1992. Carrier brought to the Indian consumer, access to advanced technology and air-conditioning and refrigeration products from the worldwide product portfolio of Carrier. In October, 2006, Carrier Aircon merged with Carrier Refrigeration and the name of the merged entity was changed to “Carrier Airconditioning & Refrigeration Limited” (Carrier India).

Carrier India's manufacturing facility at Gurgaon produces air conditioning equipments including Window Room Air conditioners, Hi- Wall Splits, Slimpak Splits, Cassette Splits, Ducted Splits and Chillers. It also manufactures Refrigeration Equipments including Cold chain equipment comprising of Cold Rooms, Truck Refrigeration & Bus Air-conditioning system, Freezers, Visi Coolers & Super Market Products.

Carrier India pioneered HVAC dealer concept in the country to give an unparalled experience to its customers. The company has built a strong distribution network on a platform of partnership and trust. The company boasts of a strong network of over 590 sales and service dealers and 1000 distributors and retailers. The cornerstone of the company’s distribution is the Willis Carrier Club Dealer (WCCD).

Willis Carrier Club is a nationwide endorsement of the company’s best dealers in the country. This endorsement not only gives unique identity to the dealers, but also helps drive customer satisfaction through ‘expertise,’ ‘the hallmark of Carrier’, the inventor of modern airconditioning. Apart from the national traditional channel, the company has also developed relationships with most of the organized retail chains in the country.

The company is one of the first to adopt the energy efficiency label issued by the Bureau of Energy Efficiency (BEE) - Awarded the First prize for energy conservation in Consumer Goods Sector in 2007 and 2008 by the Ministry of Power, Govt. of India. The company has a network of over 475 service dealers and 90 service franchisees to provide a range of services.

The company currently has a 27 per cent market share in total. As much as 70 per cent of the company`s revenues come from window AC and split AC segment with a market share of around 21 per cent in the window AC and 35 per cent in the split AC segment. The company plans to increase its share in the central plant segment from the current 14 per cent. Carrier has a strong nation-wide infrastructure with around 20 offices and 400 odd exclusive dealers.

Single number Call Centre

  • Operational in 7 languages for easy communication with customers

Web based CRM package

  • Tracking of all customers’ complaint

Training for field technicians

  • Quality and prompt repairs

Retail AMC Docket for residential customers

  • Trouble free operations of the unit

Service Infrastructure

  • Model service infrastructure for providing service with speed

Recent Developments

Carrier International Mauritius Ltd (Carrier Mauritius/acquirer), a company registered under the laws of Mauritius, along with Carrier Corporation (Carrier Corp), a company incorporated under the laws of Delaware, USA and Carrier Singapore (Pte) Ltd (Carrier Singapore), a company registered under the laws of Singapore, as persons acting in concert (collectively referred to as persons acting in concert), made a voluntary offer to public shareholders of Carrier Aircon Ltd (Carrier Aircon/target company) to acquire up to 32,12,268 fully paid equity shares of Rs 10 each (13.71% of paid up equity share capital and being balance outstanding capital of Carrier Aircon) at Rs 100 per share payable in cash. The offer is not conditional to any minimum level of acceptance.

Carrier Mauritius holds 82,65,315 equity shares (35.29%), while Carrier Singapore does not hold shares in the company, while Carrier Corp presently holds 119,46,056 equity shares (51%) as on the date of this public announcement. Carrier Corp is the promoter of Carrier Aircon and is in management control of Carrier Aircon.

The company, leader in reciprocatory compressors, and have recently launched rotary compressors based air conditioners for high ambient conditions. The new range of rotary compressors based air conditioners had been especially designed for India. The company had recently launched its `P` series high wall split system in Delhi and a few countries in Asia.

Recently, Carrier Aircon announced a Voluntary Retirement Scheme for its workmen based at Gurgaon factory. The company is re-sizing its employee’s strength.

Future Plans

Carrier Aircon plans to increase its retail network to 1,200 retailers, out of which 400 will exclusively be Carrier outlets, 120- 130 will be direct retailers and around 700 retailers will be offering multi-brand products.

 

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: