Chennai Petroleum Corporation Ltd

Chennai Petroleum Corporation Ltd

₹ 968 -0.07%
24 Jun - close price
About

Chennai Petroleum Corporation Limited is in the business of refining crude oil to produce & supply various petroleum products and manufacture and sale of lubricating oil additives.[1]

Key Points

Product Offering
The main products of the Company are LPG, Motor Spirit, Superior Kerosene, Aviation Turbine Fuel, High Speed Diesel, Naphtha, Fuel Oil, Lube Base Stocks and Bitumen. These products are marketed by parent company IOCL. It also produced Speciality products like Paraffin Wax, Mineral Turpentine Oil (MTO), Hexane, Petrochemical feedstocks, Linear Alkyl Benzene Feedstock (LABFS), Petroleum Coke and Sulphur and they are marketed by the company itself. [1]

  • Market Cap 14,417 Cr.
  • Current Price 968
  • High / Low 1,123 / 347
  • Stock P/E 5.32
  • Book Value 577
  • Dividend Yield 2.79 %
  • ROCE 34.6 %
  • ROE 36.5 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 71.2% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 53.9%
  • Company's working capital requirements have reduced from 22.8 days to 17.0 days

Cons

  • Company might be capitalizing the interest cost

* 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: Refineries Industry: Refineries

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
8,737 8,166 8,856 9,939 16,414 23,163 19,509 16,054 18,009 14,745 16,545 17,376 17,720
8,215 7,875 8,550 9,393 14,826 19,756 19,279 15,620 16,382 13,795 14,740 16,696 16,678
Operating Profit 522 291 306 546 1,588 3,407 230 434 1,627 950 1,804 680 1,042
OPM % 6% 4% 3% 5% 10% 15% 1% 3% 9% 6% 11% 4% 6%
29 2 8 1 6 2 10 2 2 2 5 2 3
Interest 95 100 103 113 96 76 61 108 84 57 65 50 51
Depreciation 123 119 122 132 132 133 143 141 157 147 157 151 151
Profit before tax 333 74 89 301 1,367 3,199 36 186 1,388 747 1,588 481 844
Tax % 30% 27% 27% 24% 27% 26% 21% 23% 28% 27% 25% 25% 27%
232 54 65 229 994 2,359 28 143 1,004 548 1,191 360 612
EPS in Rs 15.57 3.61 4.40 15.37 66.78 158.40 1.87 9.60 67.44 36.82 79.95 24.17 41.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
42,883 49,131 41,637 25,716 27,522 32,369 41,113 36,973 22,222 43,068 76,271 66,385
43,743 48,544 41,779 24,367 25,645 30,288 40,595 39,076 20,209 40,336 70,574 61,910
Operating Profit -860 587 -142 1,349 1,877 2,082 518 -2,103 2,014 2,732 5,698 4,476
OPM % -2% 1% -0% 5% 7% 6% 1% -6% 9% 6% 7% 7%
15 40 30 36 40 39 59 24 107 16 15 13
Interest 478 569 405 353 274 322 421 415 376 413 331 223
Depreciation 375 390 226 274 279 340 453 523 467 504 573 606
Profit before tax -1,698 -331 -742 759 1,365 1,458 -298 -3,016 1,277 1,832 4,809 3,660
Tax % -4% 8% 95% 2% 25% 37% 28% 31% 81% 27% 27% 26%
-1,767 -304 -39 742 1,030 913 -213 -2,078 238 1,342 3,534 2,711
EPS in Rs -118.65 -20.40 -2.62 49.82 69.15 61.31 -14.33 -139.52 15.95 90.15 237.31 182.07
Dividend Payout % 0% 0% 0% 8% 30% 30% 0% 0% 0% 2% 11% 30%
Compounded Sales Growth
10 Years: 3%
5 Years: 10%
3 Years: 44%
TTM: -13%
Compounded Profit Growth
10 Years: 27%
5 Years: 71%
3 Years: 125%
TTM: -23%
Stock Price CAGR
10 Years: 26%
5 Years: 36%
3 Years: 90%
1 Year: 154%
Return on Equity
10 Years: 26%
5 Years: 33%
3 Years: 54%
Last Year: 36%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 149 149 149 149 149 149 149 149 149 149 149 149
Reserves 1,877 1,573 1,506 2,212 3,165 3,707 3,161 1,043 1,276 2,641 6,132 8,444
Preference Capital 0 0 0 0 0 500 547 573 606 500 500
5,905 5,600 5,399 4,567 5,501 3,991 6,121 8,126 8,561 8,738 3,760 2,786
6,189 6,644 3,929 3,430 2,681 6,351 4,525 3,351 4,093 5,798 5,845 6,724
Total Liabilities 14,121 13,966 10,983 10,358 11,496 14,198 13,955 12,669 14,078 17,327 15,885 18,103
4,568 4,292 4,077 4,119 3,883 5,914 6,977 7,034 7,142 6,967 7,637 7,506
CWIP 173 344 782 1,679 2,763 1,410 1,199 1,598 1,550 1,210 331 210
Investments 24 25 25 12 12 12 12 12 12 12 12 12
9,355 9,305 6,098 4,547 4,838 6,863 5,767 4,025 5,374 9,139 7,905 10,375
Total Assets 14,121 13,966 10,983 10,358 11,496 14,198 13,955 12,669 14,078 17,327 15,885 18,103

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-1,350 1,141 1,078 2,292 609 2,757 -145 -621 452 1,026 5,749 2,694
-393 -279 -477 -1,142 -1,169 -969 -1,273 -963 -548 -676 -403 -589
1,746 -856 -608 -1,152 561 -1,788 1,418 1,584 97 -343 -5,354 -2,106
Net Cash Flow 2 5 -6 -1 0 -0 0 -0 1 7 -7 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 22 17 16 11 14 18 3 1 3 2 1 3
Inventory Days 55 52 34 50 48 60 45 23 87 71 32 48
Days Payable 40 40 29 39 25 56 23 15 36 30 16 26
Cash Conversion Cycle 36 28 21 22 37 22 25 9 54 43 17 24
Working Capital Days 31 23 9 14 29 -3 14 2 31 36 15 17
ROCE % -16% 3% -5% 16% 21% 21% 1% -26% 16% 20% 46%

Shareholding Pattern

Numbers in percentages

3 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
67.29% 67.29% 67.29% 67.29% 67.29% 67.29% 67.29% 67.29% 67.29% 67.29% 67.29% 67.29%
2.22% 1.33% 2.67% 3.37% 4.01% 4.66% 5.07% 7.67% 8.49% 11.37% 14.70% 15.86%
7.18% 6.72% 5.85% 5.36% 2.67% 3.29% 3.25% 3.40% 1.97% 1.76% 1.24% 0.75%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00%
23.31% 24.66% 24.20% 23.98% 26.03% 24.76% 24.40% 21.63% 22.25% 19.59% 16.78% 16.11%
No. of Shareholders 82,98385,86386,69482,40794,3731,07,4001,08,3301,01,13598,2841,01,03099,4961,06,619

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents