Choice International, 531358, CHOICEIN Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16,928.53
94.75
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

16,898.55
N/A
16.43

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.32
40.09
32.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

27.95
52.62
22.68

PAT CAGR (%)

10 Years
5 Years
3 Years

44.39
57.65
39.64

P:E (Median)

8 Years
5 Years
3 Years

45.80
47.78
58.94

P:BV (Average)

8 Years
5 Years
3 Years

5.14
7.22
10.39

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.26
26.50
34.53

Earnings Forecasts:

(Updated: 15-09-2025)

Description 2024 2025 2026 2027
Adj EPS 8.16
P/E Ratio 100.75
Revenue 910.38
EBITDA 284.59
Net Income 162.71
ROA 7.35
P/B Ratio 15.98
ROE 19.62
FCFF -324.25
FCFF Yield -2
Net Debt -27.67
BVPS 51.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 6.58 7.00 -6.00% 5.27 2.72 93.75% 6.37 3.14 102.87% 5.81 3.49 66.48%
Expenses 4.07 2.31 76.19% 3.32 1.84 80.43% 2.86 1.62 76.54% 2.42 1.78 35.96%
EBITDA 2.51 4.69 -46.48% 1.96 0.89 120.22% 3.51 1.52 130.92% 3.38 1.71 97.66%
EBIDTM 38.17% 67.00% 37.09% 32.60% 55.13% 48.45% 58.26% 48.92%
Other Income 0.45 0.00 0 0.48 0.15 220.00% 0.02 0.00 0 0.00 0.00 0
Interest 0.63 0.95 -33.68% 0.38 0.90 -57.78% 0.42 0.96 -56.25% 0.39 1.00 -61.00%
Depreciation 0.30 0.11 172.73% 0.13 0.11 18.18% 0.12 0.12 0.00% 0.12 0.12 0.00%
PBT 2.04 3.63 -43.80% 1.93 0.03 6,333.33% 3.00 0.45 566.67% 2.88 0.59 388.14%
Tax 0.48 0.63 -23.81% 0.70 -0.01 - 1.10 0.07 1,471.43% 0.67 0.15 346.67%
PAT 1.56 3.00 -48.00% 1.24 0.04 3,000.00% 1.90 0.38 400.00% 2.21 0.43 413.95%
PATM 23.78% 42.78% 23.44% 1.54% 29.79% 12.03% 38.06% 12.42%
EPS 0.08 0.15 -46.67% 0.06 0.00 0 0.09 0.02 350.00% 0.11 0.02 450.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 233.88 200.65 16.56% 253.00 214.55 17.92% 209.34 207.28 0.99% 247.39 190.95 29.56%
Expenses 151.16 147.70 2.34% 156.75 147.06 6.59% 149.79 140.55 6.57% 171.55 142.30 20.56%
EBITDA 82.73 52.95 56.24% 96.25 67.49 42.61% 59.55 66.73 -10.76% 75.84 48.66 55.86%
EBIDTM 35.37% 26.39% 38.04% 31.46% 28.45% 32.19% 30.66% 25.48%
Other Income 4.07 5.29 -23.06% 2.04 1.87 9.09% 2.14 2.51 -14.74% 1.81 2.92 -38.01%
Interest 21.12 13.16 60.49% 21.58 12.43 73.61% 16.30 11.37 43.36% 15.05 9.84 52.95%
Depreciation 2.79 1.68 66.07% 2.76 1.73 59.54% 2.08 1.65 26.06% 1.97 1.75 12.57%
PBT 62.89 43.40 44.91% 73.95 55.20 33.97% 43.31 56.21 -22.95% 60.64 40.00 51.60%
Tax 14.93 11.39 31.08% 20.43 15.80 29.30% 12.57 15.93 -21.09% 14.19 10.08 40.77%
PAT 47.96 32.01 49.83% 53.52 39.40 35.84% 30.74 40.28 -23.68% 46.45 29.91 55.30%
PATM 20.51% 15.95% 21.15% 18.36% 14.68% 19.43% 18.78% 15.67%
EPS 2.33 1.61 44.72% 2.68 1.98 35.35% 1.54 2.02 -23.76% 2.33 1.50 55.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 24.03 24.46 12.89 12.95 11.28 8.36 8.76 12.77 22.64 19.63 77.86 Net Sales Growth 46.97% 89.76% -0.46% 14.80% 34.93% -4.57% -31.40% -43.60% 15.33% -74.79% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 4.84 67.99 Gross Profit 24.03 24.46 12.89 12.95 11.28 8.36 8.76 12.77 22.47 14.79 9.87 GP Margin 100.01% 100% 100% 100% 100% 100% 100% 100% 99.25% 75.34% 12.68% Total Expenditure 12.67 10.89 6.93 6.03 3.91 2.75 3.77 4.98 9.15 12.36 70.09 Power & Fuel Cost - 0.41 0.35 0.27 0.21 0.14 0.29 0.51 0.67 0.57 0.15 % Of Sales - 1.68% 2.72% 2.08% 1.86% 1.67% 3.31% 3.99% 2.96% 2.90% 0.19% Employee Cost - 5.52 3.33 2.22 1.25 0.83 0.78 1.18 3.00 3.11 0.62 % Of Sales - 22.57% 25.83% 17.14% 11.08% 9.93% 8.90% 9.24% 13.25% 15.84% 0.80% Manufacturing Exp. - 0.79 0.74 1.09 0.82 0.79 1.21 1.74 2.48 1.72 0.50 % Of Sales - 3.23% 5.74% 8.42% 7.27% 9.45% 13.81% 13.63% 10.95% 8.76% 0.64% General & Admin Exp. - 4.46 2.83 2.66 1.83 1.11 1.70 1.88 3.03 2.34 0.92 % Of Sales - 18.23% 21.96% 20.54% 16.22% 13.28% 19.41% 14.72% 13.38% 11.92% 1.18% 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. - 0.13 0.04 0.06 0.00 0.02 0.08 0.18 0.47 0.36 0.00 % Of Sales - 0.53% 0.31% 0.46% 0% 0.24% 0.91% 1.41% 2.08% 1.83% 0.06% EBITDA 11.36 13.57 5.96 6.92 7.37 5.61 4.99 7.79 13.49 7.27 7.77 EBITDA Margin 47.27% 55.48% 46.24% 53.44% 65.34% 67.11% 56.96% 61.00% 59.58% 37.04% 9.98% Other Income 0.95 0.50 0.16 0.04 0.01 0.31 0.26 0.42 0.18 1.34 0.00 Interest 1.82 2.16 3.87 3.70 3.14 1.92 1.55 5.64 9.89 4.22 4.64 Depreciation 0.67 0.47 0.48 0.52 0.63 0.71 0.74 0.78 0.78 0.93 1.11 PBT 9.85 11.44 1.77 2.73 3.60 3.28 2.96 1.80 3.01 3.46 2.02 Tax 2.95 3.10 0.38 0.44 1.17 0.98 0.99 0.19 0.71 0.87 0.36 Tax Rate 29.95% 27.10% 21.47% 16.12% 32.50% 29.88% 33.45% 10.56% 23.59% 25.14% 17.82% PAT 6.91 8.34 1.40 2.29 2.44 2.30 1.97 1.61 2.30 2.59 1.66 PAT before Minority Interest 6.91 8.34 1.40 2.29 2.44 2.30 1.97 1.61 2.30 2.59 1.66 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 28.76% 34.10% 10.86% 17.68% 21.63% 27.51% 22.49% 12.61% 10.16% 13.19% 2.13% PAT Growth 79.48% 495.71% -38.86% -6.15% 6.09% 16.75% 22.36% -30.00% -11.20% 56.02% EPS 0.34 0.41 0.07 0.11 0.12 0.11 0.10 0.08 0.11 0.13 0.08

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 943.61 910.38 750.68 389.19 283.73 168.74 128.82 127.06 142.93 130.39 184.22 Net Sales Growth 16.00% 21.27% 92.88% 37.17% 68.15% 30.99% 1.39% -11.10% 9.62% -29.22% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 19.55 22.49 16.47 89.70 Gross Profit 943.62 910.38 750.68 389.19 283.73 168.74 128.82 107.51 120.44 113.92 94.52 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 84.61% 84.27% 87.37% 51.31% Total Expenditure 629.25 626.30 531.23 286.97 194.44 134.43 95.60 102.84 112.57 103.42 160.07 Power & Fuel Cost - 2.89 2.07 1.04 0.63 0.54 0.91 0.86 0.84 0.67 0.41 % Of Sales - 0.32% 0.28% 0.27% 0.22% 0.32% 0.71% 0.68% 0.59% 0.51% 0.22% Employee Cost - 273.97 221.05 108.96 56.95 41.94 47.46 43.64 40.16 27.64 17.69 % Of Sales - 30.09% 29.45% 28.00% 20.07% 24.85% 36.84% 34.35% 28.10% 21.20% 9.60% Manufacturing Exp. - 259.48 198.93 96.63 71.17 37.96 25.11 18.30 14.45 11.33 5.51 % Of Sales - 28.50% 26.50% 24.83% 25.08% 22.50% 19.49% 14.40% 10.11% 8.69% 2.99% General & Admin Exp. - 83.72 92.94 67.41 61.08 29.91 14.72 19.27 32.98 46.61 46.64 % Of Sales - 9.20% 12.38% 17.32% 21.53% 17.73% 11.43% 15.17% 23.07% 35.75% 25.32% 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. - 9.13 18.30 13.98 5.24 24.62 8.31 2.07 2.48 1.37 0.00 % Of Sales - 1.00% 2.44% 3.59% 1.85% 14.59% 6.45% 1.63% 1.74% 1.05% 0.29% EBITDA 314.37 284.08 219.45 102.22 89.29 34.31 33.22 24.22 30.36 26.97 24.15 EBITDA Margin 33.32% 31.20% 29.23% 26.26% 31.47% 20.33% 25.79% 19.06% 21.24% 20.68% 13.11% Other Income 10.06 11.87 8.65 6.62 3.15 7.07 5.77 4.35 8.95 4.66 3.45 Interest 74.05 66.16 40.71 22.09 15.42 15.48 17.33 20.47 20.79 19.13 18.74 Depreciation 9.60 8.50 6.60 4.80 3.38 3.09 3.46 3.58 2.77 2.23 2.07 PBT 240.79 221.30 180.80 81.95 73.64 22.82 18.20 4.52 15.76 10.28 6.78 Tax 62.12 58.58 49.94 21.88 20.03 6.11 5.77 1.19 3.72 4.26 2.65 Tax Rate 25.80% 26.47% 27.62% 26.70% 27.20% 26.77% 31.70% 26.33% 23.60% 41.44% 39.09% PAT 178.67 162.71 132.86 59.76 53.63 16.71 12.43 3.33 12.03 6.02 4.13 PAT before Minority Interest 178.67 162.71 130.86 60.07 53.60 16.71 12.43 3.33 12.03 6.02 4.13 Minority Interest 0.00 0.00 2.00 -0.31 0.03 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 18.93% 17.87% 17.70% 15.35% 18.90% 9.90% 9.65% 2.62% 8.42% 4.62% 2.24% PAT Growth 26.18% 22.47% 122.32% 11.43% 220.95% 34.43% 273.27% -72.32% 99.83% 45.76% EPS 8.69 7.91 6.46 2.91 2.61 0.81 0.60 0.16 0.58 0.29 0.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 500.99 313.39 303.47 296.68 200.99 165.93 138.71 137.10 63.10 50.51 Share Capital 199.66 199.38 99.51 49.76 28.57 20.00 20.00 20.00 10.00 10.00 Total Reserves 127.93 103.93 198.85 246.93 158.10 120.68 118.70 117.10 43.09 40.50 Non-Current Liabilities 16.80 35.19 39.43 28.73 20.31 2.18 2.65 2.64 6.26 10.32 Secured Loans 13.31 31.60 35.75 24.95 17.58 0.00 0.00 0.00 3.35 7.65 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 0.45 0.75 0.84 1.06 0.08 0.07 0.06 0.09 0.10 0.05 Current Liabilities 2.72 5.13 5.27 3.50 16.90 24.16 1.84 115.27 46.53 24.38 Trade Payables 0.91 0.30 0.63 0.36 0.34 0.38 0.54 0.63 0.54 0.87 Other Current Liabilities 1.74 4.73 4.60 3.13 2.32 0.46 0.39 7.81 0.32 3.93 Short Term Borrowings 0.00 0.06 0.00 0.00 14.21 23.30 0.90 106.24 45.16 18.54 Short Term Provisions 0.07 0.05 0.04 0.01 0.02 0.02 0.01 0.59 0.52 1.04 Total Liabilities 520.51 353.71 348.17 328.91 238.20 192.27 143.20 255.01 115.89 85.21 Net Block 108.32 60.80 61.13 61.58 63.07 63.78 64.50 65.27 23.63 24.01 Gross Block 116.68 68.71 68.57 69.14 70.01 70.00 70.22 72.33 29.90 29.36 Accumulated Depreciation 8.37 7.92 7.44 7.57 6.94 6.22 5.71 7.05 6.27 5.34 Non Current Assets 392.20 334.65 303.45 274.56 197.83 158.60 135.26 161.73 75.31 70.80 Capital Work in Progress 1.82 0.00 0.00 0.00 0.13 0.11 0.09 0.13 0.14 0.00 Non Current Investment 280.38 270.85 239.27 209.98 133.83 88.83 68.96 94.78 49.90 45.83 Long Term Loans & Adv. 0.47 1.80 1.85 1.80 0.79 4.82 1.70 1.55 1.64 0.96 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 1.06 0.00 0.00 0.00 0.00 Current Assets 128.32 19.07 44.72 54.36 40.38 33.68 7.94 93.28 40.58 14.42 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.13 Sundry Debtors 1.46 1.46 2.82 0.60 0.53 3.56 1.39 1.79 0.99 0.69 Cash & Bank 1.60 1.13 31.82 0.29 0.09 3.22 6.05 0.41 1.38 0.22 Other Current Assets 125.26 0.49 0.27 0.22 39.75 26.89 0.49 91.08 38.04 13.37 Short Term Loans & Adv. 124.73 15.98 9.81 53.24 39.69 26.78 0.20 90.53 37.72 12.76 Net Current Assets 125.60 13.93 39.45 50.86 23.48 9.52 6.09 -21.99 -5.95 -9.97 Total Assets 520.52 353.72 348.17 328.92 238.21 192.28 143.20 255.01 115.89 85.22

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,027.43 631.42 477.30 409.97 263.03 213.20 166.60 166.18 79.78 63.49 Share Capital 199.66 199.38 99.51 49.76 28.57 20.00 20.00 20.00 10.00 10.00 Total Reserves 644.52 408.14 370.74 360.21 220.14 167.95 146.60 146.18 59.77 53.48 Non-Current Liabilities 313.47 258.66 118.60 43.50 34.45 14.90 11.75 9.96 13.57 17.40 Secured Loans 292.18 224.37 89.36 36.64 26.22 3.81 4.40 4.94 9.01 13.74 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 10.33 7.15 4.86 3.06 2.24 1.85 1.47 0.97 0.60 0.37 Current Liabilities 1,194.48 906.08 506.51 521.94 357.09 273.88 286.67 251.81 193.32 151.01 Trade Payables 26.92 27.06 28.05 17.47 13.78 7.23 9.22 9.86 6.13 40.19 Other Current Liabilities 991.73 643.08 373.98 319.13 213.74 126.65 115.37 69.97 48.15 7.46 Short Term Borrowings 168.44 225.10 96.49 177.54 121.52 138.59 161.07 168.67 137.50 101.52 Short Term Provisions 7.39 10.84 7.98 7.81 8.06 1.41 1.02 3.32 1.54 1.83 Total Liabilities 2,613.66 1,804.96 1,107.19 976.21 654.57 501.98 465.02 427.95 286.67 231.90 Net Block 257.96 132.08 124.71 87.15 85.53 87.50 98.18 77.79 36.78 34.22 Gross Block 314.48 180.83 168.47 127.20 120.64 120.01 128.07 90.84 47.14 42.39 Accumulated Depreciation 56.52 48.75 43.76 40.05 35.11 32.50 29.89 13.06 10.36 8.18 Non Current Assets 732.23 392.50 239.42 123.17 100.21 115.58 132.22 137.25 71.20 61.26 Capital Work in Progress 5.48 6.89 5.02 0.38 0.17 0.14 0.24 4.20 1.07 0.38 Non Current Investment 31.25 21.70 10.55 10.05 6.62 19.59 23.50 46.64 26.36 22.34 Long Term Loans & Adv. 414.95 226.27 96.72 23.62 7.55 8.02 10.01 8.24 6.99 4.32 Other Non Current Assets 21.00 3.98 0.83 0.77 0.34 0.33 0.29 0.38 0.00 0.00 Current Assets 1,881.44 1,412.46 867.77 853.03 554.37 386.40 332.80 290.70 215.47 170.64 Current Investments 27.61 1.50 0.54 0.52 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 19.49 1.37 7.63 23.70 8.72 30.61 24.95 17.47 9.29 7.81 Sundry Debtors 274.63 187.44 115.51 81.60 76.13 91.04 66.98 116.72 114.44 87.00 Cash & Bank 490.60 386.07 251.99 139.01 48.18 50.98 24.23 62.02 41.28 45.22 Other Current Assets 1,069.10 150.02 51.81 269.11 421.35 213.76 216.63 94.50 50.46 30.62 Short Term Loans & Adv. 1,045.09 686.06 440.29 339.10 251.48 207.79 186.48 85.87 46.95 27.82 Net Current Assets 686.96 506.38 361.26 331.09 197.28 112.52 46.13 38.89 22.15 19.63 Total Assets 2,613.67 1,804.96 1,107.19 976.20 654.58 501.98 465.02 427.95 286.67 231.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -99.67 0.76 47.74 5.86 13.00 -2.81 94.75 -37.36 -17.89 8.36 PBT 11.44 1.77 2.73 3.60 3.28 2.96 1.80 3.01 3.46 2.02 Adjustment -1.65 4.85 4.17 3.94 2.37 1.96 5.57 10.75 5.20 5.82 Changes in Working Capital -107.52 -5.30 41.47 -0.51 7.73 -7.00 87.80 -50.30 -26.08 0.73 Cash after chg. in Working capital -97.73 1.32 48.37 7.03 13.38 -2.07 95.16 -36.53 -17.42 8.57 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.94 -0.56 -0.63 -1.18 -0.38 -0.74 -0.41 -0.83 -0.47 -0.21 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 0.00 0.00 0.00 Cash From Investing Activity -49.41 -22.79 -24.47 -89.51 -57.90 -46.35 26.32 -45.56 -4.75 -0.35 Net Fixed Assets -49.79 -0.14 0.57 1.00 -0.03 0.20 2.15 -42.42 -0.68 -0.35 Net Investments -9.53 -31.58 -29.29 -76.15 -45.00 -19.87 25.82 -44.88 -4.07 -0.06 Others 9.91 8.93 4.25 -14.36 -12.87 -26.68 -1.65 41.74 0.00 0.06 Cash from Financing Activity 149.55 -8.67 8.27 83.92 41.77 46.34 -115.42 81.94 23.81 -7.95 Net Cash Inflow / Outflow 0.47 -30.69 31.54 0.26 -3.13 -2.82 5.64 -0.97 1.16 0.06 Opening Cash & Equivalents 1.13 31.82 0.28 0.02 3.15 5.97 0.41 1.38 0.12 0.17 Closing Cash & Equivalent 1.60 1.13 31.82 0.28 0.02 3.15 6.05 0.41 1.28 0.22

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -294.46 -148.31 138.42 -34.28 -44.75 26.21 -12.01 4.06 -19.65 27.89 PBT 221.30 180.80 81.95 73.64 22.82 18.20 4.52 15.76 10.28 6.78 Adjustment 74.26 69.99 35.29 6.77 14.56 17.77 21.32 20.98 18.44 17.93 Changes in Working Capital -531.99 -348.79 45.72 -91.74 -77.80 -5.83 -34.69 -28.59 -45.29 4.99 Cash after chg. in Working capital -236.43 -98.00 162.96 -11.33 -40.42 30.14 -8.85 8.14 -16.58 29.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -58.03 -50.31 -24.54 -22.94 -4.33 -3.93 -3.16 -4.08 -3.07 -1.80 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 0.00 0.00 -0.02 Cash From Investing Activity -161.09 -17.87 -47.88 -125.71 15.04 12.59 30.66 -22.47 -10.60 4.55 Net Fixed Assets -49.79 -0.14 0.57 1.00 -0.03 0.20 2.15 -42.42 -0.68 -0.35 Net Investments -9.53 -31.58 -29.29 -76.15 -45.00 -19.87 25.82 -44.88 -4.07 -0.06 Others -101.77 13.85 -19.16 -50.56 60.07 32.26 2.69 64.83 -5.85 4.96 Cash from Financing Activity 449.28 223.92 -28.83 152.33 22.63 -15.08 -29.33 39.18 20.92 -21.72 Net Cash Inflow / Outflow -6.28 57.74 61.71 -7.66 -7.08 23.72 -10.68 20.78 -9.33 10.71 Opening Cash & Equivalents 145.07 87.33 25.62 30.25 37.33 13.61 24.29 3.53 12.85 2.04 Closing Cash & Equivalent 138.79 145.07 87.33 25.62 30.25 37.33 13.61 24.29 3.53 12.85

Financial Ratios

Consolidated /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 14.32 13.12 12.90 25.62 21.24 49.48 48.49 47.69 53.07 50.49 ROA 1.91% 0.40% 0.68% 0.86% 1.07% 1.18% 0.81% 1.24% 2.57% 1.93% ROE 3.05% 0.54% 0.89% 1.22% 1.89% 2.01% 1.67% 3.10% 5.00% 3.31% ROCE 3.48% 1.85% 2.20% 2.84% 3.05% 3.67% 4.91% 8.15% 8.01% 8.21% Fixed Asset Turnover 0.26 0.19 0.19 0.16 0.12 0.12 0.18 0.44 0.66 2.67 Receivable days 21.80 60.59 48.18 18.39 89.48 103.22 45.44 22.39 15.63 1.93 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.79 0.93 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 49.72 30.22 22.85 2.50 Cash Conversion Cycle 21.80 60.59 48.18 18.39 89.48 103.22 -4.29 -7.83 -4.43 0.35 Total Debt/Equity 0.05 0.14 0.16 0.11 0.23 0.24 0.01 1.15 0.91 0.59 Interest Cover 6.30 1.46 1.74 2.15 2.70 2.91 1.32 1.30 1.82 1.43

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 40.19 28.38 21.53 37.01 30.33 73.11 62.44 62.23 69.74 63.46 ROA 7.36% 8.99% 5.77% 6.57% 2.89% 2.57% 0.75% 3.37% 2.32% 1.80% ROE 23.78% 26.32% 15.08% 18.64% 9.46% 9.17% 2.67% 12.39% 9.03% 6.67% ROCE 23.09% 26.29% 16.93% 18.54% 11.15% 11.74% 8.43% 13.83% 14.36% 14.02% Fixed Asset Turnover 3.68 4.30 2.63 2.29 1.40 1.04 1.16 2.07 2.91 4.60 Receivable days 92.63 73.65 92.43 101.45 180.80 223.88 263.86 295.16 281.93 182.31 Inventory Days 4.18 2.19 14.69 20.86 42.54 78.71 60.93 34.17 23.93 18.41 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 37.26 32.75 141.22 124.17 Cash Conversion Cycle 96.81 75.84 107.12 122.31 223.34 302.59 287.53 296.58 164.64 76.55 Total Debt/Equity 0.57 0.80 0.48 0.60 0.73 0.98 1.33 1.42 2.11 1.88 Interest Cover 4.34 5.44 4.71 5.77 2.47 2.05 1.22 1.76 1.54 1.36

Top Investors:

madhusudan murlidhar kela

genesis grand general trading l.l.c

llp

plutus wealth management llp

bnp paribas financial markets - od

scoutbit llc

Annual Reports:

News Update:

Choice International’s arm secures projects worth Rs 140 crore
22nd Aug 2025, 16:30 PM

M/s. Choice Consultancy Services has secured development projects in the field of Housing, Agriculture, MSME development, Water resource management and urban planning
Read More
Choice International - Quarterly Results
21st Jul 2025, 16:26 PM

Read More
Choice International to acquire addition 50% stake in subsidiary
19th Jun 2025, 17:20 PM

Post transaction, the company shall hold 100% stake in Choice Insurance, constituting Choice Insurance as the wholly owned subsidiary of the company
Read More

Choice International Ltd.

Finance - Capital Markets

BSE: 531358 | NSE: CHOICEIN

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Choice International Ltd.

Finance - Capital Markets

BSE: 531358 | NSE: CHOICEIN

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: