Chandra Prabhu International Ltd

Chandra Pr. Intl Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Chandra Prabhu International Ltd

₹ 29.8 -1.75%
26 Apr - close price
cpil.com BSE: 530309
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.

Website BSE
  • Market Cap ₹ 55.1 Cr.
  • Current Price ₹ 29.8
  • High / Low ₹ 41.0 / 22.4
  • Stock P/E 20.8
  • Book Value ₹ 25.7
  • Dividend Yield 0.67 %
  • ROCE 19.4 %
  • ROE 18.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 1.16 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 38.4%
  • Company's median sales growth is 17.4% of last 10 years

Cons

  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.2.52 Cr.
  • Promoter holding has decreased over last 3 years: -8.84%

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
52.50 95.15 184.37 118.97 154.24 268.10 289.61 100.22 136.15 204.22 277.36 164.06 199.27
50.92 88.43 174.53 113.62 141.02 268.68 277.94 101.69 135.54 203.65 278.99 159.49 197.59
Operating Profit 1.58 6.72 9.84 5.35 13.22 -0.58 11.67 -1.47 0.61 0.57 -1.63 4.57 1.68
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%
0.01 0.19 0.02 0.00 0.06 0.13 0.02 0.08 0.27 0.49 0.48 0.51 1.04
Interest 0.20 0.20 0.10 0.06 0.16 0.31 0.12 0.41 0.23 0.43 0.79 1.08 1.29
Depreciation 0.02 0.02 0.03 0.04 0.06 0.07 0.07 0.07 0.07 0.07 0.10 0.16 0.16
Profit before tax 1.37 6.69 9.73 5.25 13.06 -0.83 11.50 -1.87 0.58 0.56 -2.04 3.84 1.27
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%
1.01 4.52 7.28 3.84 9.86 -0.77 8.61 -1.40 0.43 0.37 -2.04 3.38 0.94
EPS in Rs 0.55 2.44 3.94 2.08 5.33 -0.42 4.65 -0.76 0.23 0.20 -1.10 1.83 0.51
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
70 88 103 49 36 28 60 90 119 226 726 730 845
67 85 100 48 36 28 65 85 116 217 698 719 840
Operating Profit 3 3 3 0 -0 0 -5 5 4 9 28 11 5
OPM % 4% 3% 3% 1% -1% 2% -9% 6% 3% 4% 4% 2% 1%
0 1 0 0 1 2 1 0 -0 0 0 1 3
Interest 1 1 1 0 0 1 1 1 1 1 1 1 4
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 2 3 3 -0 0 1 -6 4 3 8 27 11 4
Tax % 52% 30% 31% -30% 34% 15% 25% 21% 27% 31% 26% 26%
1 2 2 -0 0 1 -4 3 2 6 20 8 3
EPS in Rs 0.60 1.02 1.01 -0.07 0.18 0.54 -2.23 1.86 1.03 3.09 10.93 4.33 1.44
Dividend Payout % 33% 20% 20% 0% 0% 0% 0% 5% 0% 6% 3% 5%
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: 56%
3 Years: 63%
1 Year: 16%
Return on Equity
10 Years: 23%
5 Years: 35%
3 Years: 38%
Last Year: 19%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 4 4 4 4 4 4 4 4 4 4 4 4 4
Reserves 5 6 8 8 8 9 5 8 10 16 35 43 44
3 8 6 5 1 9 15 10 7 3 8 30 34
16 19 10 7 10 8 5 5 9 14 27 19 40
Total Liabilities 27 37 27 23 22 30 28 27 29 36 74 95 121
1 0 1 1 1 0 1 0 0 0 2 2 3
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 1 1 1 1 1 0 0 0 0 0
26 37 26 22 21 29 27 26 29 36 72 93 118
Total Assets 27 37 27 23 22 30 28 27 29 36 74 95 121

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1 0 5 0 4 -10 -6 5 4 5 -1 -8
0 1 -0 -1 1 2 1 -0 0 -0 -2 -13
-1 -1 -3 -1 -4 7 5 -5 -5 -4 4 20
Net Cash Flow 0 -0 1 -2 1 -1 -0 -0 0 1 1 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 39 36 27 67 136 175 49 66 46 35 11 19
Inventory Days 52 48 1 41 28 169 89 22 23 2 2 6
Days Payable 45 52 18 36 86 89 23 0 21 8 5 6
Cash Conversion Cycle 45 32 10 71 78 255 115 88 48 29 8 19
Working Capital Days 38 59 43 97 82 238 119 81 57 33 21 29
ROCE % 26% 22% 20% 2% 3% 12% -20% 23% 16% 43% 81% 19%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
63.18% 63.18% 63.18% 58.32% 58.32% 53.50% 53.50% 54.13% 54.13% 54.25% 54.25% 54.34%
36.82% 36.82% 36.82% 41.68% 41.68% 46.50% 46.50% 45.88% 45.87% 45.75% 45.75% 45.65%
No. of Shareholders 1,4102,6243,5444,7314,9506,7787,8878,0077,8967,7377,5778,543

Documents

Announcements

Annual reports

Credit ratings