Chandra Prabhu International Ltd (CHANDRAP.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+193.4%

₹31.34

vs ₹10.68 price

Levered DCF

-₹8.02

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

5.31

Safe zone

Rating

A-

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	12.42×	9.36×	65.75×	3.67×	2.99×	1.38×	2.68×	1.67×
P/B	0.69×	0.67×	1.09×	0.95×	2.32×	0.62×	0.38×	0.49×
P/S	0.06×	0.03×	0.06×	0.06×	0.12×	0.05×	0.04×	0.06×
EV / EBITDA	7.97×	9.78×	17.65×	6.01×	3.54×	1.54×	3.27×	2.97×
Gross margin	1.4%	1.1%	1.0%	2.5%	5.6%	9.4%	3.6%	8.5%
Operating margin	0.5%	0.5%	0.8%	1.6%	3.9%	8.7%	3.0%	5.9%
Net margin	0.5%	0.2%	0.1%	1.1%	2.8%	2.5%	1.7%	3.8%
Current ratio	1.48×	1.16×	1.4×	1.9×	2.04×	2.07×	1.8×	1.67×
Debt / equity	0.63×	1.65×	1.22×	0.64×	0.21×	0.15×	0.5×	0.88×
Interest coverage	0.78×	0.72×	1.44×	9.58×	45.66×	28.64×	4.47×	5.32×
Dividend yield	0.0%	0.0%	0.7%	1.3%	0.4%	0.0%	4.3%	0.0%
Payout ratio	0.0%	0.0%	47.7%	6.9%	1.8%	0.0%	11.7%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	5.6%	4.8%	1.7%	17.2%	51.8%	29.7%	14.1%	29.1%
Return on invested capital	3.1%	2.9%	3.9%	12.0%	63.4%	60.6%	13.3%	19.1%
Return on assets	2.8%	1.6%	0.5%	8.4%	27.3%	15.7%	6.6%	12.8%
Free cash flow yield	81.2%	-17.7%	-37.7%	-17.7%	-3.4%	44.7%	81.8%	82.1%
Earnings yield	8.1%	7.1%	1.5%	18.2%	22.3%	48.2%	37.1%	59.9%
Enterprise value	₹675.6M	₹1.1B	₹1.1B	₹735.9M	₹986.2M	₹136.8M	₹116.3M	₹160.6M
Net debt / EBITDA	3.72×	6.88×	9.27×	2.41×	0.29×	0.21×	1.83×	1.91×
Cash conversion cycle (days)	32	22	29	19	8	29	50	91