Chandra Prabhu International Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 31, 2025, 8:02 pm

Market Cap	36.5 Cr.
Current Price	19.8
High / Low	33.4/15.9
Stock P/E	15.5
Book Value	26.7
Dividend Yield	0.00 %
ROCE	8.81 %
ROE	4.90 %
Face Value	2.00
PEG Ratio	-0.52

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Chandra Prabhu International Ltd

Competitors of Chandra Prabhu International Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Mitshi India Ltd	13.4 Cr.	15.2	22.4/13.0	1,341	3.09	0.00 %	0.36 %	0.37 %	10.0
Modella Woollens Ltd	5.37 Cr.	59.0	80.5/55.1		3.63	0.00 %	%	%	10.0
MRC Agrotech Ltd	51.1 Cr.	25.0	25.5/10.2		15.2	0.00 %	%	%	10.0
MRP Agro Ltd	135 Cr.	122	174/86.4	19.6	29.3	0.00 %	39.2 %	30.3 %	10.0
Muller and Phipps (India) Ltd	14.0 Cr.	224	726/216		23.8	0.00 %	%	%	10.0
Industry Average	11,511.82 Cr	165.11		132.77	115.62	0.20%	14.75%	7.75%	7.93

All Competitor Stocks of Chandra Prabhu International Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	268.10	289.61	100.22	136.15	204.22	277.36	164.06	199.27	214.15	291.88	136.82	265.16	300.41
Expenses	268.68	277.94	101.69	135.54	203.65	278.99	159.49	197.59	214.37	291.70	134.58	262.00	299.89
Operating Profit	-0.58	11.67	-1.47	0.61	0.57	-1.63	4.57	1.68	-0.22	0.18	2.24	3.16	0.52
OPM %	-0.22%	4.03%	-1.47%	0.45%	0.28%	-0.59%	2.79%	0.84%	-0.10%	0.06%	1.64%	1.19%	0.17%
Other Income	0.13	0.02	0.08	0.27	0.49	0.48	0.51	1.04	0.66	0.40	0.37	3.57	1.00
Interest	0.31	0.12	0.41	0.23	0.43	0.79	1.08	1.29	1.86	1.51	1.94	2.33	1.33
Depreciation	0.07	0.07	0.07	0.07	0.07	0.10	0.16	0.16	0.20	0.27	0.28	0.28	0.27
Profit before tax	-0.83	11.50	-1.87	0.58	0.56	-2.04	3.84	1.27	-1.62	-1.20	0.39	4.12	-0.08
Tax %	-7.23%	25.13%	-25.13%	24.14%	33.93%	0.00%	11.72%	25.20%	-6.79%	0.00%	0.00%	20.15%	50.00%
Net Profit	-0.77	8.61	-1.40	0.43	0.37	-2.04	3.38	0.94	-1.51	-1.20	0.39	3.29	-0.12
EPS in Rs	-0.42	4.65	-0.76	0.23	0.20	-1.10	1.83	0.51	-0.82	-0.65	0.21	1.78	-0.06

Last Updated: May 31, 2025, 6:33 am

Below is a detailed analysis of the quarterly data for Chandra Prabhu International Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 300.41 Cr.. The value appears strong and on an upward trend. It has increased from 265.16 Cr. (Dec 2024) to 300.41 Cr., marking an increase of 35.25 Cr..
For Expenses, as of Mar 2025, the value is 299.89 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 262.00 Cr. (Dec 2024) to 299.89 Cr., marking an increase of 37.89 Cr..
For Operating Profit, as of Mar 2025, the value is 0.52 Cr.. The value appears to be declining and may need further review. It has decreased from 3.16 Cr. (Dec 2024) to 0.52 Cr., marking a decrease of 2.64 Cr..
For OPM %, as of Mar 2025, the value is 0.17%. The value appears to be declining and may need further review. It has decreased from 1.19% (Dec 2024) to 0.17%, marking a decrease of 1.02%.
For Other Income, as of Mar 2025, the value is 1.00 Cr.. The value appears to be declining and may need further review. It has decreased from 3.57 Cr. (Dec 2024) to 1.00 Cr., marking a decrease of 2.57 Cr..
For Interest, as of Mar 2025, the value is 1.33 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 2.33 Cr. (Dec 2024) to 1.33 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 0.27 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.28 Cr. (Dec 2024) to 0.27 Cr., marking a decrease of 0.01 Cr..
For Profit before tax, as of Mar 2025, the value is -0.08 Cr.. The value appears to be declining and may need further review. It has decreased from 4.12 Cr. (Dec 2024) to -0.08 Cr., marking a decrease of 4.20 Cr..
For Tax %, as of Mar 2025, the value is 50.00%. The value appears to be increasing, which may not be favorable. It has increased from 20.15% (Dec 2024) to 50.00%, marking an increase of 29.85%.
For Net Profit, as of Mar 2025, the value is -0.12 Cr.. The value appears to be declining and may need further review. It has decreased from 3.29 Cr. (Dec 2024) to -0.12 Cr., marking a decrease of 3.41 Cr..
For EPS in Rs, as of Mar 2025, the value is -0.06. The value appears to be declining and may need further review. It has decreased from 1.78 (Dec 2024) to -0.06, marking a decrease of 1.84.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 1:38 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	88	103	49	36	28	60	90	119	226	726	730	855	908
Expenses	85	100	48	36	28	65	85	116	217	698	719	850	903
Operating Profit	3	3	0	-0	0	-5	5	4	9	28	11	4	5
OPM %	3%	3%	1%	-1%	2%	-9%	6%	3%	4%	4%	2%	1%	1%
Other Income	1	0	0	1	2	1	0	-0	0	0	1	3	5
Interest	1	1	0	0	1	1	1	1	1	1	1	5	8
Depreciation	0	0	0	0	0	0	0	0	0	0	0	1	1
Profit before tax	3	3	-0	0	1	-6	4	3	8	27	11	1	2
Tax %	30%	31%	30%	34%	15%	-25%	21%	27%	31%	26%	26%	46%
Net Profit	2	2	-0	0	1	-4	3	2	6	20	8	1	1
EPS in Rs	1.02	1.01	-0.07	0.18	0.54	-2.23	1.86	1.03	3.09	10.93	4.33	0.42	0.52
Dividend Payout %	20%	20%	0%	0%	0%	0%	5%	0%	6%	3%	5%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	0.00%	-100.00%	-500.00%	175.00%	-33.33%	200.00%	233.33%	-60.00%	-87.50%
Change in YoY Net Profit Growth (%)	0.00%	-100.00%	-400.00%	675.00%	-208.33%	233.33%	33.33%	-293.33%	-27.50%

Chandra Prabhu International Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	35%
5 Years:	53%
3 Years:	11%
TTM:	16%

Compounded Profit Growth
10 Years:	35%
5 Years:	3%
3 Years:	-51%
TTM:	203%

Stock Price CAGR
10 Years:	19%
5 Years:	46%
3 Years:	-21%
1 Year:	-23%

Return on Equity
10 Years:	16%
5 Years:	20%
3 Years:	8%
Last Year:	5%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:35 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	4	4	4	4	4	4	4	4	4	4	4	4	4
Reserves	6	8	8	8	9	5	8	10	16	35	43	43	42
Borrowings	8	6	5	1	9	15	10	7	3	8	30	57	90
Other Liabilities	19	10	7	10	8	5	5	9	14	27	19	38	31
Total Liabilities	37	27	23	22	30	28	27	29	36	74	95	142	167
Fixed Assets	0	1	1	1	0	1	0	0	0	2	2	9	9
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	1	1	1	1	1	0	0	0	0	0	0
Other Assets	37	26	22	21	29	27	26	29	36	72	93	133	158
Total Assets	37	27	23	22	30	28	27	29	36	74	95	142	167

Below is a detailed analysis of the balance sheet data for Chandra Prabhu International Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is 4.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 4.00 Cr..
For Reserves, as of Sep 2024, the value is 42.00 Cr.. The value appears to be declining and may need further review. It has decreased from 43.00 Cr. (Mar 2024) to 42.00 Cr., marking a decrease of 1.00 Cr..
For Borrowings, as of Sep 2024, the value is 90.00 Cr.. The value appears to be increasing, which may not be favorable. However, Borrowings exceed Reserves, which may signal higher financial risk. It has increased from 57.00 Cr. (Mar 2024) to 90.00 Cr., marking an increase of 33.00 Cr..
For Other Liabilities, as of Sep 2024, the value is 31.00 Cr.. The value appears to be improving (decreasing). It has decreased from 38.00 Cr. (Mar 2024) to 31.00 Cr., marking a decrease of 7.00 Cr..
For Total Liabilities, as of Sep 2024, the value is 167.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 142.00 Cr. (Mar 2024) to 167.00 Cr., marking an increase of 25.00 Cr..
For Fixed Assets, as of Sep 2024, the value is 9.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 9.00 Cr..
For CWIP, as of Sep 2024, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Investments, as of Sep 2024, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Other Assets, as of Sep 2024, the value is 158.00 Cr.. The value appears strong and on an upward trend. It has increased from 133.00 Cr. (Mar 2024) to 158.00 Cr., marking an increase of 25.00 Cr..
For Total Assets, as of Sep 2024, the value is 167.00 Cr.. The value appears strong and on an upward trend. It has increased from 142.00 Cr. (Mar 2024) to 167.00 Cr., marking an increase of 25.00 Cr..

However, the Borrowings (90.00 Cr.) are higher than the Reserves (₹42.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	5	0	4	-10	-6	5	4	5	-1	-8	-12
Cash from Investing Activity +	-0	-1	1	2	1	-0	0	-0	-2	-13	-10
Cash from Financing Activity +	-3	-1	-4	7	5	-5	-5	-4	4	20	22
Net Cash Flow	1	-2	1	-1	-0	-0	0	1	1	-1	1

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-5.00	-3.00	-5.00	-1.00	-9.00	-20.00	-5.00	-3.00	6.00	20.00	-19.00	-53.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	36	27	67	136	175	49	66	46	35	11	19	19
Inventory Days	48	1	41	28	169	89	22	23	2	2	6	20
Days Payable	52	18	36	86	89	23	0	21	8	5	6	11
Cash Conversion Cycle	32	10	71	78	255	115	88	48	29	8	19	28
Working Capital Days	59	43	97	82	238	119	81	57	33	21	29	32
ROCE %	22%	20%	2%	3%	12%	-20%	23%	16%	43%	81%	19%	7%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	63.18%	58.32%	58.32%	53.50%	53.50%	54.13%	54.13%	54.25%	54.25%	54.34%	54.34%	54.34%
Public	36.82%	41.68%	41.68%	46.50%	46.50%	45.88%	45.87%	45.75%	45.75%	45.65%	45.67%	45.65%
No. of Shareholders	3,544	4,731	4,950	6,778	7,887	8,007	7,896	7,737	7,577	8,543	8,264	8,091

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 19	Mar 18	Mar 17	Mar 16	Mar 15
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	9.10	-11.04	2.02	0.13	-0.20
Diluted EPS (Rs.)	9.10	-11.04	2.02	0.13	-0.20
Cash EPS (Rs.)	9.64	-10.51	2.55	0.82	0.82
Book Value[Excl.RevalReserv]/Share (Rs.)	31.87	22.78	33.84	32.02	31.89
Book Value[Incl.RevalReserv]/Share (Rs.)	31.87	22.78	33.84	32.02	31.89
Revenue From Operations / Share (Rs.)	246.42	179.20	100.61	134.13	193.73
PBDIT / Share (Rs.)	14.61	-10.78	6.00	3.54	3.04
PBIT / Share (Rs.)	14.07	-11.30	5.47	2.85	2.01
PBT / Share (Rs.)	11.35	-15.18	2.45	0.60	-0.05
Net Profit / Share (Rs.)	9.10	-11.04	2.02	0.13	-0.20
NP After MI And SOA / Share (Rs.)	9.10	-11.04	2.02	0.13	-0.20
PBDIT Margin (%)	5.92	-6.01	5.95	2.63	1.57
PBIT Margin (%)	5.70	-6.30	5.43	2.12	1.03
PBT Margin (%)	4.60	-8.46	2.43	0.45	-0.02
Net Profit Margin (%)	3.69	-6.16	2.00	0.09	-0.10
NP After MI And SOA Margin (%)	3.69	-6.16	2.00	0.09	-0.10
Return on Networth / Equity (%)	28.54	-48.47	5.96	0.41	-0.64
Return on Capital Employeed (%)	43.76	-48.50	16.08	8.83	6.23
Return On Assets (%)	12.22	-12.80	2.25	0.14	-0.23
Long Term Debt / Equity (X)	0.00	0.01	0.00	0.00	0.01
Total Debt / Equity (X)	0.87	2.03	0.85	0.55	0.99
Asset Turnover Ratio (%)	3.08	1.95	0.90	1.30	0.00
Current Ratio (X)	1.60	1.22	1.52	1.43	1.47
Quick Ratio (X)	1.29	0.53	0.92	1.07	1.04
Interest Coverage Ratio (X)	5.38	-2.78	1.99	1.58	1.47
Interest Coverage Ratio (Post Tax) (X)	4.35	-1.85	1.67	1.06	0.90
Enterprise Value (Cr.)	15.66	24.19	17.00	10.05	17.21
EV / Net Operating Revenue (X)	0.17	0.36	0.45	0.20	0.24
EV / EBITDA (X)	2.90	-6.07	7.67	7.68	15.29
MarketCap / Net Operating Revenue (X)	0.06	0.11	0.19	0.11	0.09
Price / BV (X)	0.47	0.93	0.59	0.49	0.56
Price / Net Operating Revenue (X)	0.06	0.11	0.19	0.11	0.09
EarningsYield	0.60	-0.51	0.10	0.01	-0.01

After reviewing the key financial ratios for Chandra Prabhu International Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 19, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 18) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 19, the value is 9.10. This value is within the healthy range. It has increased from -11.04 (Mar 18) to 9.10, marking an increase of 20.14.
For Diluted EPS (Rs.), as of Mar 19, the value is 9.10. This value is within the healthy range. It has increased from -11.04 (Mar 18) to 9.10, marking an increase of 20.14.
For Cash EPS (Rs.), as of Mar 19, the value is 9.64. This value is within the healthy range. It has increased from -10.51 (Mar 18) to 9.64, marking an increase of 20.15.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 19, the value is 31.87. It has increased from 22.78 (Mar 18) to 31.87, marking an increase of 9.09.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 19, the value is 31.87. It has increased from 22.78 (Mar 18) to 31.87, marking an increase of 9.09.
For Revenue From Operations / Share (Rs.), as of Mar 19, the value is 246.42. It has increased from 179.20 (Mar 18) to 246.42, marking an increase of 67.22.
For PBDIT / Share (Rs.), as of Mar 19, the value is 14.61. This value is within the healthy range. It has increased from -10.78 (Mar 18) to 14.61, marking an increase of 25.39.
For PBIT / Share (Rs.), as of Mar 19, the value is 14.07. This value is within the healthy range. It has increased from -11.30 (Mar 18) to 14.07, marking an increase of 25.37.
For PBT / Share (Rs.), as of Mar 19, the value is 11.35. This value is within the healthy range. It has increased from -15.18 (Mar 18) to 11.35, marking an increase of 26.53.
For Net Profit / Share (Rs.), as of Mar 19, the value is 9.10. This value is within the healthy range. It has increased from -11.04 (Mar 18) to 9.10, marking an increase of 20.14.
For NP After MI And SOA / Share (Rs.), as of Mar 19, the value is 9.10. This value is within the healthy range. It has increased from -11.04 (Mar 18) to 9.10, marking an increase of 20.14.
For PBDIT Margin (%), as of Mar 19, the value is 5.92. This value is below the healthy minimum of 10. It has increased from -6.01 (Mar 18) to 5.92, marking an increase of 11.93.
For PBIT Margin (%), as of Mar 19, the value is 5.70. This value is below the healthy minimum of 10. It has increased from -6.30 (Mar 18) to 5.70, marking an increase of 12.00.
For PBT Margin (%), as of Mar 19, the value is 4.60. This value is below the healthy minimum of 10. It has increased from -8.46 (Mar 18) to 4.60, marking an increase of 13.06.
For Net Profit Margin (%), as of Mar 19, the value is 3.69. This value is below the healthy minimum of 5. It has increased from -6.16 (Mar 18) to 3.69, marking an increase of 9.85.
For NP After MI And SOA Margin (%), as of Mar 19, the value is 3.69. This value is below the healthy minimum of 8. It has increased from -6.16 (Mar 18) to 3.69, marking an increase of 9.85.
For Return on Networth / Equity (%), as of Mar 19, the value is 28.54. This value is within the healthy range. It has increased from -48.47 (Mar 18) to 28.54, marking an increase of 77.01.
For Return on Capital Employeed (%), as of Mar 19, the value is 43.76. This value is within the healthy range. It has increased from -48.50 (Mar 18) to 43.76, marking an increase of 92.26.
For Return On Assets (%), as of Mar 19, the value is 12.22. This value is within the healthy range. It has increased from -12.80 (Mar 18) to 12.22, marking an increase of 25.02.
For Long Term Debt / Equity (X), as of Mar 19, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.01 (Mar 18) to 0.00, marking a decrease of 0.01.
For Total Debt / Equity (X), as of Mar 19, the value is 0.87. This value is within the healthy range. It has decreased from 2.03 (Mar 18) to 0.87, marking a decrease of 1.16.
For Asset Turnover Ratio (%), as of Mar 19, the value is 3.08. It has increased from 1.95 (Mar 18) to 3.08, marking an increase of 1.13.
For Current Ratio (X), as of Mar 19, the value is 1.60. This value is within the healthy range. It has increased from 1.22 (Mar 18) to 1.60, marking an increase of 0.38.
For Quick Ratio (X), as of Mar 19, the value is 1.29. This value is within the healthy range. It has increased from 0.53 (Mar 18) to 1.29, marking an increase of 0.76.
For Interest Coverage Ratio (X), as of Mar 19, the value is 5.38. This value is within the healthy range. It has increased from -2.78 (Mar 18) to 5.38, marking an increase of 8.16.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 19, the value is 4.35. This value is within the healthy range. It has increased from -1.85 (Mar 18) to 4.35, marking an increase of 6.20.
For Enterprise Value (Cr.), as of Mar 19, the value is 15.66. It has decreased from 24.19 (Mar 18) to 15.66, marking a decrease of 8.53.
For EV / Net Operating Revenue (X), as of Mar 19, the value is 0.17. This value is below the healthy minimum of 1. It has decreased from 0.36 (Mar 18) to 0.17, marking a decrease of 0.19.
For EV / EBITDA (X), as of Mar 19, the value is 2.90. This value is below the healthy minimum of 5. It has increased from -6.07 (Mar 18) to 2.90, marking an increase of 8.97.
For MarketCap / Net Operating Revenue (X), as of Mar 19, the value is 0.06. This value is below the healthy minimum of 1. It has decreased from 0.11 (Mar 18) to 0.06, marking a decrease of 0.05.
For Price / BV (X), as of Mar 19, the value is 0.47. This value is below the healthy minimum of 1. It has decreased from 0.93 (Mar 18) to 0.47, marking a decrease of 0.46.
For Price / Net Operating Revenue (X), as of Mar 19, the value is 0.06. This value is below the healthy minimum of 1. It has decreased from 0.11 (Mar 18) to 0.06, marking a decrease of 0.05.
For EarningsYield, as of Mar 19, the value is 0.60. This value is below the healthy minimum of 5. It has increased from -0.51 (Mar 18) to 0.60, marking an increase of 1.11.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Chandra Prabhu International Ltd as of June 2, 2025 is: 16.55

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 2, 2025, Chandra Prabhu International Ltd is Overvalued by 16.41% compared to the current share price 19.80

Intrinsic Value of Chandra Prabhu International Ltd as of June 2, 2025 is: 11.59

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 2, 2025, Chandra Prabhu International Ltd is Overvalued by 41.46% compared to the current share price 19.80

Last 5 Year EPS CAGR: -29.98%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 19.00%, which is a positive sign. The company has shown consistent growth in sales (309.08 cr) and profit (4.38 cr) over the years.	The stock has a high average Working Capital Days of 74.25, which may not be favorable. The stock has a high average Cash Conversion Cycle of 65.08, which may not be favorable. The company has higher borrowings (19.15) compared to reserves (18.54), which may suggest financial risk.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Chandra Prabhu International Ltd:
1. Net Profit Margin: 3.69%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 43.76% (Industry Average ROCE: 14.75%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 28.54% (Industry Average ROE: 7.75%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 4.35
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.29
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 15.5 (Industry average Stock P/E: 132.77)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.87
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Chandra Prabhu International Ltd. is a Public Limited Listed company incorporated on 29/11/1984 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L51909DL1984PLC019441 and registration number is 019441. Currently Company is involved in the business activities of Wholesale of solid, liquid and gaseous fuels and related products. Company's Total Operating Revenue is Rs. 854.83 Cr. and Equity Capital is Rs. 3.70 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Trading & Distributors	14, Rani Jhansi Road, New Delhi Delhi 110055	info@cpil.com http://www.cpil.com

Management
Name	Position Held
Mr. Gajraj Jain	Chairman & Managing Director
Mr. Jitendra Kumar Mishra	Independent Director
Mr. Tilak Raj Goyal	Independent Director
Mr. Punit Jain	Independent Director
Mrs. Hemlata Jain	Woman Director

FAQ

What is the intrinsic value of Chandra Prabhu International Ltd?

Chandra Prabhu International Ltd's intrinsic value (as of 02 June 2025) is ₹16.55 — 16.41% lower the current market price of 19.80, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 36.5 Cr. market cap, FY2025-2026 high/low of ₹33.4/15.9, reserves of 42 Cr, and liabilities of 167 Cr.

What is the Market Cap of Chandra Prabhu International Ltd?

The Market Cap of Chandra Prabhu International Ltd is 36.5 Cr..

What is the current Stock Price of Chandra Prabhu International Ltd as on 02 June 2025?

The current stock price of Chandra Prabhu International Ltd as on 02 June 2025 is 19.8.

What is the High / Low of Chandra Prabhu International Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Chandra Prabhu International Ltd stocks is ₹33.4/15.9.

What is the Stock P/E of Chandra Prabhu International Ltd?

The Stock P/E of Chandra Prabhu International Ltd is 15.5.

What is the Book Value of Chandra Prabhu International Ltd?

The Book Value of Chandra Prabhu International Ltd is 26.7.

What is the Dividend Yield of Chandra Prabhu International Ltd?

The Dividend Yield of Chandra Prabhu International Ltd is 0.00 %.

What is the ROCE of Chandra Prabhu International Ltd?

The ROCE of Chandra Prabhu International Ltd is 8.81 %.

What is the ROE of Chandra Prabhu International Ltd?

The ROE of Chandra Prabhu International Ltd is 4.90 %.

What is the Face Value of Chandra Prabhu International Ltd?

The Face Value of Chandra Prabhu International Ltd is 2.00.