Nifty
:
22302.50
Sensex
:
73466.39
0.00 (0.00%)
-45.46 (-0.06%)
Nifty
Sensex
:
:
22302.50
73466.39
0.00 (0.00%)
-45.46 (-0.06%)

Choice International Ltd.

Finance - Capital Markets

Rating :
60/99

BSE: 531358 | NSE: CHOICEIN

NSE BSE
341.00
07-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  344.00
  •  344.80
  •  335.05
  •  341.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1693449
  •  5754.17
  •  345.25
  •  161.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,795.83
  • 51.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,865.22
  • N/A
  • 11.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.21%
  • 1.05%
  • 25.41%
  • FII
  • DII
  • Others
  • 12.44%
  • 0.06%
  • 2.83%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.69
  • 24.83
  • 31.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.81
  • 32.28
  • 23.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.85
  • 78.15
  • 52.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.95
  • 45.42
  • 44.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 3.94
  • 5.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.37
  • 18.37
  • 24.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
214.55
137.25
56.32%
207.28
96.34
115.15%
190.95
76.71
148.92%
137.50
76.93
78.73%
Expenses
147.06
92.14
59.60%
140.55
72.11
94.91%
142.30
61.11
132.86%
101.66
61.14
66.27%
EBITDA
67.49
45.10
49.65%
66.73
24.22
175.52%
48.66
15.60
211.92%
35.84
15.79
126.98%
EBIDTM
31.46%
32.86%
32.19%
25.15%
25.48%
20.34%
26.07%
20.53%
Other Income
1.87
2.30
-18.70%
2.51
2.09
20.10%
2.92
1.79
63.13%
1.76
1.78
-1.12%
Interest
12.43
5.77
115.42%
11.37
6.58
72.80%
9.84
4.73
108.03%
6.73
4.85
38.76%
Depreciation
1.73
1.37
26.28%
1.65
1.33
24.06%
1.75
1.09
60.55%
1.48
1.01
46.53%
PBT
55.20
40.26
37.11%
56.21
18.41
205.32%
40.00
11.57
245.72%
29.39
11.71
150.98%
Tax
15.80
10.00
58.00%
15.93
4.51
253.22%
10.08
3.35
200.90%
8.13
4.02
102.24%
PAT
39.40
30.26
30.20%
40.28
13.90
189.78%
29.91
8.21
264.31%
21.27
7.69
176.59%
PATM
18.36%
22.05%
19.43%
14.43%
15.67%
10.71%
15.47%
10.00%
EPS
1.98
1.52
30.26%
2.02
0.70
188.57%
1.50
0.41
265.85%
1.07
0.39
174.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
750.28
385.07
283.73
168.74
128.82
127.06
142.93
130.39
184.22
56.70
58.72
Net Sales Growth
93.76%
35.72%
68.15%
30.99%
1.39%
-11.10%
9.62%
-29.22%
224.90%
-3.44%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
19.55
22.49
16.47
89.70
6.74
11.46
Gross Profit
750.28
385.07
283.73
168.74
128.82
107.51
120.44
113.92
94.52
49.97
47.26
GP Margin
100.00%
100%
100%
100%
100%
84.61%
84.27%
87.37%
51.31%
88.13%
80.48%
Total Expenditure
531.57
286.97
194.44
134.43
95.60
102.84
112.57
103.42
160.07
36.12
46.15
Power & Fuel Cost
-
1.04
0.63
0.54
0.91
0.86
0.84
0.67
0.41
0.30
0.25
% Of Sales
-
0.27%
0.22%
0.32%
0.71%
0.68%
0.59%
0.51%
0.22%
0.53%
0.43%
Employee Cost
-
108.96
56.95
41.94
47.46
43.64
40.16
27.64
17.69
12.08
17.72
% Of Sales
-
28.30%
20.07%
24.85%
36.84%
34.35%
28.10%
21.20%
9.60%
21.31%
30.18%
Manufacturing Exp.
-
116.94
71.17
37.96
25.11
18.30
14.45
11.33
5.51
6.88
5.58
% Of Sales
-
30.37%
25.08%
22.50%
19.49%
14.40%
10.11%
8.69%
2.99%
12.13%
9.50%
General & Admin Exp.
-
46.88
61.08
29.91
14.72
19.27
32.98
46.61
46.64
10.27
11.38
% Of Sales
-
12.17%
21.53%
17.73%
11.43%
15.17%
23.07%
35.75%
25.32%
18.11%
19.38%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
14.18
5.24
24.62
8.31
2.07
2.48
1.37
0.53
0.15
0.00
% Of Sales
-
3.68%
1.85%
14.59%
6.45%
1.63%
1.74%
1.05%
0.29%
0.26%
0.02%
EBITDA
218.72
98.10
89.29
34.31
33.22
24.22
30.36
26.97
24.15
20.58
12.57
EBITDA Margin
29.15%
25.48%
31.47%
20.33%
25.79%
19.06%
21.24%
20.68%
13.11%
36.30%
21.41%
Other Income
9.06
10.74
3.15
7.07
5.77
4.35
8.95
4.66
3.45
5.21
2.92
Interest
40.37
22.09
15.42
15.48
17.33
20.47
20.79
19.13
18.74
17.24
8.56
Depreciation
6.61
4.80
3.38
3.09
3.46
3.58
2.77
2.23
2.07
2.27
1.32
PBT
180.80
81.95
73.64
22.82
18.20
4.52
15.76
10.28
6.78
6.27
5.62
Tax
49.94
21.88
20.03
6.11
5.77
1.19
3.72
4.26
2.65
1.58
2.13
Tax Rate
27.62%
26.70%
27.20%
26.77%
31.70%
26.33%
23.60%
41.44%
39.09%
25.20%
37.90%
PAT
130.86
59.76
53.63
16.71
12.43
3.33
12.03
6.02
4.13
4.70
3.49
PAT before Minority Interest
130.86
60.07
53.60
16.71
12.43
3.33
12.03
6.02
4.13
4.70
3.49
Minority Interest
0.00
-0.31
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.44%
15.52%
18.90%
9.90%
9.65%
2.62%
8.42%
4.62%
2.24%
8.29%
5.94%
PAT Growth
117.88%
11.43%
220.95%
34.43%
273.27%
-72.32%
99.83%
45.76%
-12.13%
34.67%
 
EPS
6.56
3.00
2.69
0.84
0.62
0.17
0.60
0.30
0.21
0.24
0.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
477.30
409.97
263.03
213.20
166.60
166.18
79.78
63.49
60.39
55.83
Share Capital
99.51
49.76
28.57
20.00
20.00
20.00
10.00
10.00
10.00
10.00
Total Reserves
370.74
360.21
220.14
167.95
146.60
146.18
59.77
53.48
50.39
45.82
Non-Current Liabilities
118.63
43.50
34.45
14.90
11.75
9.96
13.57
17.40
16.79
14.58
Secured Loans
89.40
36.64
26.22
3.81
4.40
4.94
9.01
13.74
12.85
11.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.86
3.06
2.24
1.85
1.47
0.97
0.60
0.37
0.22
0.17
Current Liabilities
506.39
521.94
357.09
273.88
286.67
251.81
193.32
151.01
150.03
118.79
Trade Payables
28.72
17.47
13.78
7.23
9.22
9.86
6.13
40.19
36.63
29.89
Other Current Liabilities
376.46
319.13
213.74
126.65
115.37
69.97
48.15
7.46
7.30
5.46
Short Term Borrowings
93.24
177.54
121.52
138.59
161.07
168.67
137.50
101.52
104.24
81.40
Short Term Provisions
7.98
7.81
8.06
1.41
1.02
3.32
1.54
1.83
1.86
2.04
Total Liabilities
1,107.10
976.21
654.57
501.98
465.02
427.95
286.67
231.90
227.21
189.20
Net Block
124.71
87.15
85.53
87.50
98.18
77.79
36.78
34.22
31.52
32.11
Gross Block
168.47
127.20
120.64
120.01
128.07
90.84
47.14
42.39
37.71
36.15
Accumulated Depreciation
43.76
40.05
35.11
32.50
29.89
13.06
10.36
8.18
6.19
4.04
Non Current Assets
239.94
123.17
100.21
115.58
132.22
137.25
71.20
61.26
58.94
63.01
Capital Work in Progress
5.02
0.38
0.17
0.14
0.24
4.20
1.07
0.38
0.00
0.00
Non Current Investment
10.55
10.05
6.62
19.59
23.50
46.64
26.36
22.34
22.39
26.03
Long Term Loans & Adv.
97.25
23.62
7.55
8.02
10.01
8.24
6.99
4.32
4.79
4.65
Other Non Current Assets
0.83
0.77
0.34
0.33
0.29
0.38
0.00
0.00
0.24
0.23
Current Assets
867.16
853.03
554.37
386.40
332.80
290.70
215.47
170.64
168.27
126.19
Current Investments
0.54
0.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.63
23.70
8.72
30.61
24.95
17.47
9.29
7.81
10.78
4.55
Sundry Debtors
115.51
81.60
76.13
91.04
66.98
116.72
114.44
87.00
97.04
52.09
Cash & Bank
251.97
139.01
48.18
50.98
24.23
62.02
41.28
45.22
39.49
47.98
Other Current Assets
491.52
269.11
169.87
5.97
216.63
94.50
50.46
30.62
20.96
21.58
Short Term Loans & Adv.
439.71
339.10
251.48
207.79
186.48
85.87
46.95
27.82
17.35
19.15
Net Current Assets
360.77
331.09
197.28
112.52
46.13
38.89
22.15
19.63
18.25
7.40
Total Assets
1,107.10
976.20
654.58
501.98
465.02
427.95
286.67
231.90
227.21
189.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
263.47
-34.28
-44.75
26.21
-12.01
4.06
-19.65
27.89
-21.68
-13.67
PBT
81.95
73.64
22.82
18.20
4.52
15.76
10.28
6.78
6.27
5.62
Adjustment
27.73
6.77
14.56
17.77
21.32
20.98
18.44
17.93
15.65
6.94
Changes in Working Capital
178.32
-91.74
-77.80
-5.83
-34.69
-28.59
-45.29
4.99
-41.70
-24.22
Cash after chg. in Working capital
288.01
-11.33
-40.42
30.14
-8.85
8.14
-16.58
29.70
-19.78
-11.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.54
-22.94
-4.33
-3.93
-3.16
-4.08
-3.07
-1.80
-1.90
-2.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
0.00
0.00
Cash From Investing Activity
-180.48
-125.71
15.04
12.59
30.66
-22.47
-10.60
4.55
12.83
-40.49
Net Fixed Assets
0.57
1.00
-0.03
0.20
2.15
-42.42
-0.68
-0.35
0.23
-0.10
Net Investments
-29.29
-76.15
-45.00
-19.87
25.82
-44.88
-4.07
-0.06
-14.47
0.07
Others
-151.76
-50.56
60.07
32.26
2.69
64.83
-5.85
4.96
27.07
-40.46
Cash from Financing Activity
-21.28
152.33
22.63
-15.08
-29.33
39.18
20.92
-21.72
6.09
57.23
Net Cash Inflow / Outflow
61.71
-7.66
-7.08
23.72
-10.68
20.78
-9.33
10.71
-2.76
3.07
Opening Cash & Equivalents
25.62
30.25
37.33
13.61
24.29
3.53
12.85
2.04
4.81
1.73
Closing Cash & Equivalent
87.33
25.62
30.25
37.33
13.61
24.29
3.53
12.85
2.04
4.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
21.53
37.01
30.33
73.11
62.44
62.23
69.74
63.46
60.37
55.80
ROA
5.77%
6.57%
2.89%
2.57%
0.75%
3.37%
2.32%
1.80%
2.26%
2.30%
ROE
15.08%
18.64%
9.46%
9.17%
2.67%
12.39%
9.03%
6.67%
8.09%
6.38%
ROCE
16.93%
18.54%
11.15%
11.74%
8.43%
13.83%
14.36%
14.02%
14.11%
12.13%
Fixed Asset Turnover
2.60
2.29
1.40
1.04
1.16
2.07
2.91
4.60
1.54
1.75
Receivable days
93.41
101.45
180.80
223.88
263.86
295.16
281.93
182.31
479.99
258.57
Inventory Days
14.85
20.86
42.54
78.71
60.93
34.17
23.93
18.41
49.34
17.47
Payable days
0.00
0.00
0.00
0.00
37.26
32.75
141.22
124.17
347.07
252.73
Cash Conversion Cycle
108.26
122.31
223.34
302.59
287.53
296.58
164.64
76.55
182.26
23.31
Total Debt/Equity
0.48
0.60
0.73
0.98
1.33
1.42
2.11
1.88
2.01
1.72
Interest Cover
4.71
5.77
2.47
2.05
1.22
1.76
1.54
1.36
1.36
1.66

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Choice International’s arm secures solar plant project in partnership with Solar91 Cleantech
    2nd Apr 2024, 15:30 PM

    This project emphasizes Jodhpur Discom's commitment to sustainable energy and rural electrification, marking a significant step towards a greener future for the region

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.