Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 May, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 530309 | NSE: CHANDRAP

Fundamental Analysis of Chandra Prabhu International Ltd

Basic Stock Data

Last Updated: May 22, 2024, 7:00 pm

Market Cap 50.4 Cr.
Current Price 27.3
High / Low41.0/22.4
Stock P/E19.0
Book Value 25.7
Dividend Yield0.73 %
ROCE19.4 %
ROE18.7 %
Face Value 2.00
PEG Ratio2.74

Data Source: screener.in

Competitors of Chandra Prabhu International Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Alstone Textiles (India) Ltd 93.1 Cr. 0.731.58/0.5413.0 1.180.00 %0.34 %0.35 % 1.00
Anik Industries Ltd 147 Cr. 53.065.3/29.843.2 1390.00 %2.07 %1.35 % 10.0
Shiv Aum Steels Ltd 424 Cr. 312325/30041.7 77.90.00 %13.3 %10.6 % 10.0
Bijoy Hans Ltd 6.90 Cr. 23.024.2/20.5 11.50.00 %11.7 %11.8 % 10.0
Balgopal Commercial Ltd 57.2 Cr. 34.745.0/16.34.34 17.30.00 %64.3 %59.9 % 10.0
Industry Average145.64 Cr84.6920.4549.380.00%18.34%16.80%8.20

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales52.5095.15184.37118.97154.24268.10289.61100.22136.15204.22277.36164.06199.27
Expenses50.9288.43174.53113.62141.02268.68277.94101.69135.54203.65278.99159.49197.59
Operating Profit1.586.729.845.3513.22-0.5811.67-1.470.610.57-1.634.571.68
OPM %3.01%7.06%5.34%4.50%8.57%-0.22%4.03%-1.47%0.45%0.28%-0.59%2.79%0.84%
Other Income0.010.190.020.000.060.130.020.080.270.490.480.511.04
Interest0.200.200.100.060.160.310.120.410.230.430.791.081.29
Depreciation0.020.020.030.040.060.070.070.070.070.070.100.160.16
Profit before tax1.376.699.735.2513.06-0.8311.50-1.870.580.56-2.043.841.27
Tax %27.01%32.29%25.18%26.86%24.50%7.23%25.13%25.13%24.14%33.93%0.00%11.72%25.20%
Net Profit1.014.527.283.849.86-0.778.61-1.400.430.37-2.043.380.94
EPS in Rs0.552.443.942.085.33-0.424.65-0.760.230.20-1.101.830.51

Last Updated: May 11, 2024, 5:34 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 26, 2024, 10:07 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales70881034936286090119226726730845
Expenses67851004836286585116217698719840
Operating Profit3330-00-554928115
OPM %4%3%3%1%-1%2%-9%6%3%4%4%2%1%
Other Income01001210-00013
Interest1110011111114
Depreciation0000000000000
Profit before tax233-001-643827114
Tax %52%30%31%-30%34%15%25%21%27%31%26%26%
Net Profit122-001-43262083
EPS in Rs0.601.021.01-0.070.180.54-2.231.861.033.0910.934.331.44
Dividend Payout %33%20%20%0%0%0%0%5%0%6%3%5%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)100.00%0.00%-100.00%-500.00%175.00%-33.33%200.00%233.33%-60.00%
Change in YoY Net Profit Growth (%)0.00%-100.00%-100.00%-400.00%675.00%-208.33%233.33%33.33%-293.33%

Growth

Compounded Sales Growth
10 Years:24%
5 Years:65%
3 Years:83%
TTM:6%
Compounded Profit Growth
10 Years:18%
5 Years:32%
3 Years:59%
TTM:-61%
Stock Price CAGR
10 Years:25%
5 Years:53%
3 Years:54%
1 Year:7%
Return on Equity
10 Years:23%
5 Years:35%
3 Years:38%
Last Year:19%

Last Updated: May 22, 2024, 1:20 pm

Balance Sheet

Last Updated: April 23, 2024, 12:12 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital4444444444444
Reserves568889581016354344
Borrowings38651915107383034
Other Liabilities161910710855914271940
Total Liabilities273727232230282729367495121
Fixed Assets1011101000223
CWIP0000000000000
Investments0001111100000
Other Assets263726222129272629367293118
Total Assets273727232230282729367495121

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 10504-10-6545-1-8
Cash from Investing Activity 01-0-1121-00-0-2-13
Cash from Financing Activity -1-1-3-1-475-5-5-4420
Net Cash Flow0-01-21-1-0-0011-1

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow0.00-5.00-3.00-5.00-1.00-9.00-20.00-5.00-3.006.0020.00-19.00

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

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days39362767136175496646351119
Inventory Days524814128169892223226
Days Payable45521836868923021856
Cash Conversion Cycle4532107178255115884829819
Working Capital Days38594397822381198157332129
ROCE %26%22%20%2%3%12%-20%23%16%43%81%19%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters63.18%63.18%63.18%58.32%58.32%53.50%53.50%54.13%54.13%54.25%54.25%54.34%
Public36.82%36.82%36.82%41.68%41.68%46.50%46.50%45.88%45.87%45.75%45.75%45.65%
No. of Shareholders1,4102,6243,5444,7314,9506,7787,8878,0077,8967,7377,5778,543

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 19Mar 18Mar 17Mar 16Mar 15
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)9.10-11.042.020.13-0.20
Diluted EPS (Rs.)9.10-11.042.020.13-0.20
Cash EPS (Rs.)9.64-10.512.550.820.82
Book Value[Excl.RevalReserv]/Share (Rs.)31.8722.7833.8432.0231.89
Book Value[Incl.RevalReserv]/Share (Rs.)31.8722.7833.8432.0231.89
Revenue From Operations / Share (Rs.)246.42179.20100.61134.13193.73
PBDIT / Share (Rs.)14.61-10.786.003.543.04
PBIT / Share (Rs.)14.07-11.305.472.852.01
PBT / Share (Rs.)11.35-15.182.450.60-0.05
Net Profit / Share (Rs.)9.10-11.042.020.13-0.20
NP After MI And SOA / Share (Rs.)9.10-11.042.020.13-0.20
PBDIT Margin (%)5.92-6.015.952.631.57
PBIT Margin (%)5.70-6.305.432.121.03
PBT Margin (%)4.60-8.462.430.45-0.02
Net Profit Margin (%)3.69-6.162.000.09-0.10
NP After MI And SOA Margin (%)3.69-6.162.000.09-0.10
Return on Networth / Equity (%)28.54-48.475.960.41-0.64
Return on Capital Employeed (%)43.76-48.5016.088.836.23
Return On Assets (%)12.22-12.802.250.14-0.23
Long Term Debt / Equity (X)0.000.010.000.000.01
Total Debt / Equity (X)0.872.030.850.550.99
Asset Turnover Ratio (%)3.081.950.901.300.00
Current Ratio (X)1.601.221.521.431.47
Quick Ratio (X)1.290.530.921.071.04
Interest Coverage Ratio (X)5.38-2.781.991.581.47
Interest Coverage Ratio (Post Tax) (X)4.35-1.851.671.060.90
Enterprise Value (Cr.)15.6624.1917.0010.0517.21
EV / Net Operating Revenue (X)0.170.360.450.200.24
EV / EBITDA (X)2.90-6.077.677.6815.29
MarketCap / Net Operating Revenue (X)0.060.110.190.110.09
Price / BV (X)0.470.930.590.490.56
Price / Net Operating Revenue (X)0.060.110.190.110.09
EarningsYield0.60-0.510.100.01-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹91.98

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.

Undervalued: 236.92% compared to the current price ₹27.3

Intrinsic Value: ₹98.35

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 260.27% compared to the current price ₹27.3

Last 5 Year EPS CAGR: 6.93%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 20.58%, which is a positive sign.
  2. The company has higher reserves (15.77 cr) compared to borrowings (10.69 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (243.85 cr) and profit (4.62 cr) over the years.
  1. The stock has a high average Working Capital Days of 74.75, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 66.50, which may not be favorable.

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: 17.37%)
      • 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: 16.14%)
      • 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: 19.0 (Industry average Stock P/E: 7.91)
      • 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.
INDUSTRYADDRESSCONTACT
Trading & Distributors14, Rani Jhansi Road, New Delhi Delhi 110055info@cpil.com
http://www.cpil.com
Management
NamePosition Held
Mr. Gajraj JainChairman & Managing Director
Mr. Jitendra Kumar MishraIndependent Director
Mr. Tilak Raj GoyalAdditional Director
Mr. Pradeep Kumar GoyalNon Exe.Non Ind.Director
Mr. Punit JainIndependent Director
Mrs. Hemlata JainWoman Director

FAQ

What is the latest fair value of Chandra Prabhu International Ltd?

The latest fair value of Chandra Prabhu International Ltd is ₹91.98.

What is the Market Cap of Chandra Prabhu International Ltd?

The Market Cap of Chandra Prabhu International Ltd is 50.4 Cr..

What is the current Stock Price of Chandra Prabhu International Ltd as on 22 May 2024?

The current stock price of Chandra Prabhu International Ltd as on 22 May 2024 is ₹27.3.

What is the High / Low of Chandra Prabhu International Ltd stocks in FY 2024?

In FY 2024, the High / Low of Chandra Prabhu International Ltd stocks is ₹41.0/22.4.

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

The Stock P/E of Chandra Prabhu International Ltd is 19.0.

What is the Book Value of Chandra Prabhu International Ltd?

The Book Value of Chandra Prabhu International Ltd is 25.7.

What is the Dividend Yield of Chandra Prabhu International Ltd?

The Dividend Yield of Chandra Prabhu International Ltd is 0.73 %.

What is the ROCE of Chandra Prabhu International Ltd?

The ROCE of Chandra Prabhu International Ltd is 19.4 %.

What is the ROE of Chandra Prabhu International Ltd?

The ROE of Chandra Prabhu International Ltd is 18.7 %.

What is the Face Value of Chandra Prabhu International Ltd?

The Face Value of Chandra Prabhu International Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Chandra Prabhu International Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE