Chandra Prabhu International Ltd

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.

See full details
  • Market Cap 69.6 Cr.
  • Current Price 188
  • High / Low 188 / 15.1
  • Stock P/E 5.03
  • Book Value 52.0
  • Dividend Yield 0.53 %
  • ROCE 42.7 %
  • ROE 34.8 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 136.03% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 28.45%
  • Debtor days have improved from 49.06 to 34.85 days.

Cons

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
22.29 17.65 26.47 30.52 15.93 35.38 34.52 42.07 35.56 52.50 95.15 184.37
20.39 17.04 25.81 29.83 15.78 36.04 33.92 42.89 34.17 50.92 88.43 174.53
Operating Profit 1.90 0.61 0.66 0.69 0.15 -0.66 0.60 -0.82 1.39 1.58 6.72 9.84
OPM % 8.52% 3.46% 2.49% 2.26% 0.94% -1.87% 1.74% -1.95% 3.91% 3.01% 7.06% 5.34%
Other Income 0.00 0.02 0.04 0.52 0.88 1.40 -0.09 0.00 0.01 0.01 0.19 0.02
Interest 0.16 0.09 0.35 0.20 0.14 0.14 0.30 0.01 0.28 0.20 0.20 0.10
Depreciation 0.04 0.03 0.04 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.03
Profit before tax 1.70 0.51 0.31 0.98 0.86 0.58 0.19 -0.85 1.10 1.37 6.69 9.73
Tax % 11.18% 27.45% 9.68% 22.45% 0.00% 31.03% 10.53% 0.00% 7.27% 27.01% 32.29% 25.18%
Net Profit 1.51 0.37 0.28 0.76 0.86 0.40 0.17 -0.84 1.02 1.01 4.52 7.28
EPS in Rs 4.08 1.00 0.76 2.06 2.33 1.08 0.46 -2.27 2.76 2.73 12.22 19.69

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
35 66 70 88 103 49 36 28 60 90 119 226 368
33 64 67 85 100 48 36 28 65 85 116 217 348
Operating Profit 1 1 3 3 3 0 -0 0 -5 5 4 9 20
OPM % 4% 2% 4% 3% 3% 1% -1% 2% -9% 6% 3% 4% 5%
Other Income 1 1 0 1 0 0 1 2 1 0 -0 0 0
Interest 0 0 1 1 1 0 0 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 2 3 3 -0 0 1 -6 4 3 8 19
Tax % 24% 41% 52% 30% 31% -30% 34% 15% 25% 21% 27% 31%
Net Profit 1 1 1 2 2 -0 0 1 -4 3 2 6 14
EPS in Rs 3.08 2.79 3.00 5.08 5.06 -0.35 0.89 2.70 -11.14 9.30 5.16 15.44 37.40
Dividend Payout % 32% 36% 33% 20% 20% 0% 0% 0% 0% 5% 0% 6%
Compounded Sales Growth
10 Years:13%
5 Years:45%
3 Years:56%
TTM:187%
Compounded Profit Growth
10 Years:19%
5 Years:136%
3 Years:50%
TTM:1934%
Stock Price CAGR
10 Years:27%
5 Years:54%
3 Years:118%
1 Year:1133%
Return on Equity
10 Years:11%
5 Years:13%
3 Years:28%
Last Year:35%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
4 4 4 4 4 4 4 4 4 4 4 4
Reserves 3 4 5 6 8 8 8 9 5 8 10 16
Borrowings 1 3 3 8 6 5 1 9 15 10 7 3
7 9 16 19 10 7 10 8 5 5 9 14
Total Liabilities 16 20 27 37 27 23 22 30 28 27 29 36
1 1 1 0 1 1 1 0 1 0 0 0
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 1 1 1 1 1 0 0
14 19 26 37 26 22 21 29 27 26 29 36
Total Assets 16 20 27 37 27 23 22 30 28 27 29 36

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
1 1 1 0 5 0 4 -10 -6 5 4 6
0 0 0 1 -0 -1 1 2 1 -0 0 -0
-1 -1 -1 -1 -3 -1 -4 7 5 -5 -5 -4
Net Cash Flow 0 1 0 -0 1 -2 1 -1 -0 -0 0 1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 54 46 39 36 27 67 136 175 49 66 46 35
Inventory Days 31 17 52 48 1 41 28 169 89 22 23 2
Days Payable 70 19 45 52 18 36 86 89 23 0 21 8
Cash Conversion Cycle 14 44 45 32 10 71 78 255 115 88 48 29
Working Capital Days 59 38 39 59 44 99 83 239 119 81 58 33
ROCE % 22% 21% 26% 22% 20% 2% 3% 12% -20% 23% 16% 43%

Shareholding Pattern

Numbers in percentages

Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021
63.32 63.18 62.99 62.99 62.61 62.09 61.92 58.36 60.25 63.18 63.18 63.18
36.68 36.82 37.01 37.01 37.39 37.91 38.08 41.64 39.75 36.82 36.82 36.82

Documents