Chandra Prabhu International Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:13 am

Market Cap	45.6 Cr.
Current Price	24.7
High / Low	41.0/22.8
Stock P/E
Book Value	25.0
Dividend Yield	0.00 %
ROCE	7.24 %
ROE	1.67 %
Face Value	2.00
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Mrugesh Trading Ltd	0.11 Cr.	4.63	4.63/4.20	0.17	762	0.00 %	0.00 %	0.00 %	10.0
Mukta Agriculture Ltd	13.2 Cr.	6.08	7.84/3.20	59.9	10.3	0.00 %	0.29 %	0.26 %	10.0
Muller and Phipps (India) Ltd	19.5 Cr.	313	726/173		23.8	0.00 %	%	%	10.0
Mystic Electronics Ltd	16.5 Cr.	8.36	9.90/3.30	20.9	14.3	0.00 %	1.09 %	1.06 %	10.0
Ind-Agiv Commerce Ltd	6.50 Cr.	65.0	69.4/41.7		57.7	0.00 %	17.9 %	%	10.0
Industry Average	10,366.28 Cr	179.00		141.63	131.46	0.12%	12.21%	9.10%	8.27

All Competitor Stocks of

Quarterly Result

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Sales	118.97	154.24	268.10	289.61	100.22	136.15	204.22	277.36	164.06	199.27	214.15	291.88	136.82
Expenses	113.62	141.02	268.68	277.94	101.69	135.54	203.65	278.99	159.49	197.59	214.37	291.70	134.58
Operating Profit	5.35	13.22	-0.58	11.67	-1.47	0.61	0.57	-1.63	4.57	1.68	-0.22	0.18	2.24
OPM %	4.50%	8.57%	-0.22%	4.03%	-1.47%	0.45%	0.28%	-0.59%	2.79%	0.84%	-0.10%	0.06%	1.64%
Other Income	0.00	0.06	0.13	0.02	0.08	0.27	0.49	0.48	0.51	1.04	0.66	0.40	0.37
Interest	0.06	0.16	0.31	0.12	0.41	0.23	0.43	0.79	1.08	1.29	1.86	1.51	1.94
Depreciation	0.04	0.06	0.07	0.07	0.07	0.07	0.07	0.10	0.16	0.16	0.20	0.27	0.28
Profit before tax	5.25	13.06	-0.83	11.50	-1.87	0.58	0.56	-2.04	3.84	1.27	-1.62	-1.20	0.39
Tax %	26.86%	24.50%	-7.23%	25.13%	-25.13%	24.14%	33.93%	0.00%	11.72%	25.20%	-6.79%	0.00%	0.00%
Net Profit	3.84	9.86	-0.77	8.61	-1.40	0.43	0.37	-2.04	3.38	0.94	-1.51	-1.20	0.39
EPS in Rs	2.08	5.33	-0.42	4.65	-0.76	0.23	0.20	-1.10	1.83	0.51	-0.82	-0.65	0.21

Last Updated: November 6, 2024, 7:03 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

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	TTM
Sales	88	103	49	36	28	60	90	119	226	726	730	855	869
Expenses	85	100	48	36	28	65	85	116	217	698	719	850	863
Operating Profit	3	3	0	-0	0	-5	5	4	9	28	11	4	6
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	3
Interest	1	1	0	0	1	1	1	1	1	1	1	5	6
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	2
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	0.87
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%

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:	24%
5 Years:	57%
3 Years:	56%
TTM:	8%

Compounded Profit Growth
10 Years:	-8%
5 Years:	-26%
3 Years:	-48%
TTM:	-164%

Stock Price CAGR
10 Years:	18%
5 Years:	44%
3 Years:	0%
1 Year:	-3%

Return on Equity
10 Years:	18%
5 Years:	25%
3 Years:	24%
Last Year:	2%

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

Reserves and Borrowings Chart

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
Cash from Operating Activity +	0	5	0	4	-10	-6	5	4	5	-1	-8	-12
Cash from Investing Activity +	1	-0	-1	1	2	1	-0	0	-0	-2	-13	-10
Cash from Financing Activity +	-1	-3	-1	-4	7	5	-5	-5	-4	4	20	22
Net Cash Flow	-0	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

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 6.39

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 December 22, 2024, is Overvalued by 74.13% compared to the current share price 24.70

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of as of December 22, 2024 is: 4.96

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 December 22, 2024, is Overvalued by 79.92% compared to the current share price 24.70

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -22.39%

*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 (306.08 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.

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 :
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: 12.21%)
  - 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: 9.1%)
  - 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: 0 (Industry average Stock P/E: 141.63)
  - 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. 725.69 Cr. and Equity Capital is Rs. 3.70 Cr. for the Year ended 31/03/2022.

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 latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹6.39, which is 74.13% lower than the current market price of ₹24.70. The stock has a market capitalization of 45.6 Cr. and recorded a high/low of 41.0/22.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹42 Cr and total liabilities of ₹167 Cr.

What is the Market Cap of ?

The Market Cap of is 45.6 Cr..

What is the current Stock Price of as on 22 December 2024?

The current stock price of as on 22 December 2024 is 24.7.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 41.0/22.8.

What is the Stock P/E of ?

The Stock P/E of is .

What is the Book Value of ?

The Book Value of is 25.0.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is 7.24 %.

What is the ROE of ?

The ROE of is 1.67 %.

What is the Face Value of ?

The Face Value of is 2.00.