Chandra Prabhu International Ltd

₹ 240 7.20%
05 Aug - close price
About

Incorporated in 1984, Chandra Prabhu International deals in the trading of Coal, Agriculture Food products, Synthetic Rubber, Fertilizers, and Petroleum Products, etc. The company has its corporate office in New Delhi and branch offices namely Mughal Sarai, Guwahati, Bhatinda, & Siliguri

Key Points

Business Overview [1]
The company trades mainly in coal and rubber. It procures coal from Coal India Ltd.'s subsidiaries based in North-East India and from traders, and supplies to brick manufacturers. It imports rubber for catering to footwear and tyre manufacturers. Apart from this, the company also deals in Fertilizers, Agro Commodities and Petroleum Products.
The company has a huge warehouse capacity of approx 40,000 sq.ft., comprising of godowns and warehouses across the country.

  • Market Cap 89.0 Cr.
  • Current Price 240
  • High / Low 301 / 113
  • Stock P/E 4.13
  • Book Value 106
  • Dividend Yield 0.42 %
  • ROCE 80.3 %
  • ROE 69.4 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 82.5% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 48.0%
  • Company's median sales growth is 25.0% of last 10 years

Cons

  • Promoter holding has decreased over last 3 years: -4.67%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
30.52 15.93 35.38 34.52 42.07 35.56 52.50 95.15 184.37 118.97 154.24 268.10 289.61
29.83 15.78 36.04 33.92 42.89 34.17 50.92 88.43 174.53 113.62 141.02 268.68 277.94
Operating Profit 0.69 0.15 -0.66 0.60 -0.82 1.39 1.58 6.72 9.84 5.35 13.22 -0.58 11.67
OPM % 2.26% 0.94% -1.87% 1.74% -1.95% 3.91% 3.01% 7.06% 5.34% 4.50% 8.57% -0.22% 4.03%
0.52 0.88 1.40 -0.09 0.00 0.01 0.01 0.19 0.02 0.00 0.06 0.13 0.02
Interest 0.20 0.14 0.14 0.30 0.01 0.28 0.20 0.20 0.10 0.06 0.16 0.31 0.12
Depreciation 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.04 0.06 0.07 0.07
Profit before tax 0.98 0.86 0.58 0.19 -0.85 1.10 1.37 6.69 9.73 5.25 13.06 -0.83 11.50
Tax % 22.45% 0.00% 31.03% 10.53% 0.00% 7.27% 27.01% 32.29% 25.18% 26.86% 24.50% 7.23% 25.13%
Net Profit 0.76 0.86 0.40 0.17 -0.84 1.02 1.01 4.52 7.28 3.84 9.86 -0.77 8.61
EPS in Rs 2.06 2.33 1.08 0.46 -2.27 2.76 2.73 12.22 19.69 10.38 26.66 -2.08 23.28

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
66 70 88 103 49 36 28 60 90 119 226 726 831
64 67 85 100 48 36 28 65 85 116 217 698 801
Operating Profit 1 3 3 3 0 -0 0 -5 5 4 9 28 30
OPM % 2% 4% 3% 3% 1% -1% 2% -9% 6% 3% 4% 4% 4%
1 0 1 0 0 1 2 1 0 -0 0 0 0
Interest 0 1 1 1 0 0 1 1 1 1 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 2 2 3 3 -0 0 1 -6 4 3 8 27 29
Tax % 41% 52% 30% 31% -30% 34% 15% 25% 21% 27% 31% 26%
Net Profit 1 1 2 2 -0 0 1 -4 3 2 6 20 22
EPS in Rs 2.79 3.00 5.08 5.06 -0.35 0.89 2.70 -11.14 9.30 5.16 15.44 54.68 58.24
Dividend Payout % 36% 33% 20% 20% 0% 0% 0% 0% 5% 0% 6% 3%
Compounded Sales Growth
10 Years: 26%
5 Years: 91%
3 Years: 100%
TTM: 126%
Compounded Profit Growth
10 Years: 34%
5 Years: 82%
3 Years: 80%
TTM: 56%
Stock Price CAGR
10 Years: 29%
5 Years: 61%
3 Years: 102%
1 Year: 61%
Return on Equity
10 Years: 24%
5 Years: 35%
3 Years: 48%
Last Year: 69%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
4 4 4 4 4 4 4 4 4 4 4 4
Reserves 4 5 6 8 8 8 9 5 8 10 16 35
3 3 8 6 5 1 9 15 10 7 3 8
9 16 19 10 7 10 8 5 5 9 14 27
Total Liabilities 20 27 37 27 23 22 30 28 27 29 36 74
1 1 0 1 1 1 0 1 0 0 0 2
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 1 1 1 1 1 0 0 0
19 26 37 26 22 21 29 27 26 29 36 72
Total Assets 20 27 37 27 23 22 30 28 27 29 36 74

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
1 1 0 5 0 4 -10 -6 5 4 6 -1
0 0 1 -0 -1 1 2 1 -0 0 -0 -2
-1 -1 -1 -3 -1 -4 7 5 -5 -5 -4 4
Net Cash Flow 1 0 -0 1 -2 1 -1 -0 -0 0 1 1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 46 39 36 27 67 136 175 49 66 46 35 11
Inventory Days 17 52 48 1 41 28 169 89 22 23 2 2
Days Payable 19 45 52 18 36 86 89 23 0 21 8 5
Cash Conversion Cycle 44 45 32 10 71 78 255 115 88 48 29 8
Working Capital Days 37 38 59 43 97 82 238 119 81 57 32 21
ROCE % 21% 26% 22% 20% 2% 3% 12% -20% 23% 16% 43% 80%

Shareholding Pattern

Numbers in percentages

3 recently
Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
62.99 62.61 62.09 61.92 58.36 60.25 63.18 63.18 63.18 63.18 58.32 58.32
37.01 37.39 37.91 38.08 41.64 39.75 36.82 36.82 36.82 36.82 41.68 41.68

Documents