Choice International Ltd

Choice Intl. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Choice International Ltd

₹ 489 -1.29%
21 Feb - close price
choiceindia.com BSE: 531358 NSE: CHOICEIN
About

Incorporated in 1993, Choice International Ltd provides services like Broking & Distribution, Investment Banking, Financial services, etc.[1]

Key Points

Business Overview:[1]
CIL, part of the Choice Group, offers a wide range of financial services through its subsidiaries. Its key offerings include Broking & Distribution, NBFC Services, and Advisory, covering Government Infrastructure Consultancy, Government Advisory, and Investment Banking.

Website BSE NSE
  • Market Cap ₹ 9,751 Cr.
  • Current Price ₹ 489
  • High / Low ₹ 569 / 244
  • Stock P/E 1,364
  • Book Value ₹ 24.8
  • Dividend Yield 0.00 %
  • ROCE 1.63 %
  • ROE 0.45 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter

Cons

  • Stock is trading at 19.7 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 0.29% over past five years.
  • Company has a low return on equity of 0.71% over last 3 years.
  • Company's cost of borrowing seems high
  • Promoter holding has decreased over last 3 years: -6.10%

* 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: Finance Industry: Finance & Investments

Part of Nifty Total Market Nifty Microcap 250 BSE SmallCap BSE Financial Services BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
2.33 2.51 2.90 2.97 3.44 3.64 3.55 3.49 3.14 2.72 7.00 5.81 6.37
1.21 0.86 1.30 1.42 1.82 1.51 1.75 1.78 1.62 1.83 2.31 2.42 2.86
Operating Profit 1.12 1.65 1.60 1.55 1.62 2.13 1.80 1.71 1.52 0.89 4.69 3.39 3.51
OPM % 48.07% 65.74% 55.17% 52.19% 47.09% 58.52% 50.70% 49.00% 48.41% 32.72% 67.00% 58.35% 55.10%
0.00 0.00 0.00 0.01 0.02 0.01 0.01 0.00 0.00 0.15 0.00 0.00 0.02
Interest 0.78 0.90 0.73 0.79 0.99 1.17 0.98 1.00 0.96 0.90 0.95 0.39 0.42
Depreciation 0.14 0.14 0.13 0.13 0.13 0.13 0.12 0.12 0.12 0.11 0.11 0.12 0.12
Profit before tax 0.20 0.61 0.74 0.64 0.52 0.84 0.71 0.59 0.44 0.03 3.63 2.88 2.99
Tax % 25.00% 26.23% 27.03% 26.56% 30.77% -11.90% 23.94% 25.42% 15.91% -33.33% 17.63% 23.26% 36.45%
0.14 0.45 0.53 0.46 0.37 0.93 0.54 0.43 0.38 0.04 3.00 2.21 1.90
EPS in Rs 0.01 0.02 0.03 0.02 0.02 0.05 0.03 0.02 0.02 0.00 0.15 0.11 0.10
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 TTM
8.06 12.81 8.66 77.86 20.96 22.82 12.85 9.00 8.66 11.28 12.98 13.04 21.90
3.59 6.61 1.61 70.09 12.35 9.15 6.35 3.77 2.75 3.91 6.03 6.92 9.42
Operating Profit 4.47 6.20 7.05 7.77 8.61 13.67 6.50 5.23 5.91 7.37 6.95 6.12 12.48
OPM % 55.46% 48.40% 81.41% 9.98% 41.08% 59.90% 50.58% 58.11% 68.24% 65.34% 53.54% 46.93% 56.99%
-0.01 0.00 -0.01 0.00 0.00 0.01 0.14 0.02 0.00 0.00 0.00 0.00 0.17
Interest 2.08 3.28 4.32 4.64 4.22 9.89 5.65 1.55 1.92 3.14 3.70 3.87 2.66
Depreciation 0.89 0.90 1.14 1.11 0.93 0.78 0.78 0.74 0.71 0.63 0.52 0.48 0.46
Profit before tax 1.49 2.02 1.58 2.02 3.46 3.01 0.21 2.96 3.28 3.60 2.73 1.77 9.53
Tax % 24.83% 32.18% 9.49% 17.82% 25.43% 23.26% -104.76% 33.45% 29.57% 32.50% 16.12% 20.90%
1.12 1.37 1.43 1.66 2.59 2.30 0.43 1.97 2.30 2.44 2.29 1.40 7.15
EPS in Rs 0.22 0.27 0.29 0.33 0.52 0.23 0.04 0.20 0.16 0.12 0.12 0.07 0.36
Dividend Payout % 89.29% 72.99% 69.93% 60.24% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 0%
5 Years: 0%
3 Years: 15%
TTM: 58%
Compounded Profit Growth
10 Years: 0%
5 Years: 27%
3 Years: -15%
TTM: 214%
Stock Price CAGR
10 Years: 54%
5 Years: 92%
3 Years: 121%
1 Year: 69%
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 0%

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 Sep 2024
Equity Capital 10.00 10.00 10.00 10.00 10.00 20.00 20.00 20.00 28.57 49.76 99.51 199.38 199.38
Reserves 39.11 39.48 39.84 40.50 53.09 117.10 118.70 145.93 172.43 246.93 203.96 114.01 295.63
22.12 26.22 32.06 29.79 48.51 109.34 0.90 23.30 33.92 27.70 39.93 35.89 14.15
4.17 4.57 4.63 4.92 4.30 8.56 2.84 3.04 3.29 3.60 4.12 4.03 4.39
Total Liabilities 75.40 80.27 86.53 85.21 115.90 255.00 142.44 192.27 238.21 327.99 347.52 353.31 513.55
26.81 26.01 24.77 24.01 23.63 65.27 64.50 63.78 63.07 62.78 62.33 62.00 70.23
CWIP 0.00 0.00 0.00 0.00 0.14 0.13 0.09 0.11 0.13 0.00 0.00 0.00 0.11
Investments 31.37 31.30 45.77 45.83 49.90 94.78 68.96 88.83 133.83 209.98 239.27 270.85 277.45
17.22 22.96 15.99 15.37 42.23 94.82 8.89 39.55 41.18 55.23 45.92 20.46 165.76
Total Assets 75.40 80.27 86.53 85.21 115.90 255.00 142.44 192.27 238.21 327.99 347.52 353.31 513.55

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
-6.81 0.22 14.05 8.36 -17.89 -37.36 -1.08 -2.81 13.00 5.86 47.74 0.76
-10.15 -0.04 -14.41 -0.35 -4.75 -45.56 117.70 -46.35 -57.90 -89.51 -24.47 -22.79
16.96 -0.19 0.49 -7.95 23.81 81.94 -110.98 46.34 41.77 83.92 8.27 -8.67
Net Cash Flow 0.00 -0.01 0.13 0.06 1.16 -0.97 5.65 -2.82 -3.13 0.26 31.54 -30.69

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 80.16 5.13 5.48 3.23 17.24 28.63 39.48 144.38 22.34 19.41 79.30 40.87
Inventory Days 59.84 20.16 0.70 12.82
Days Payable 33.91 6.26 4.67 40.72
Cash Conversion Cycle 106.08 19.03 5.48 -0.74 -10.66 28.63 39.48 144.38 22.34 19.41 79.30 40.87
Working Capital Days 505.38 476.12 381.02 39.14 658.78 1,340.84 26.98 1,200.04 1,674.11 1,725.34 332.10 478.36
ROCE % 5.86% 7.21% 7.50% 8.21% 8.00% 7.21% 3.04% 2.74% 2.45% 2.41% 1.93% 1.63%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
51.45% 51.45% 51.46% 51.46% 55.32% 55.98% 56.27% 57.98% 58.21% 58.21% 58.21% 58.21%
7.18% 7.03% 14.09% 14.09% 15.12% 14.97% 15.44% 13.58% 12.44% 12.22% 12.72% 13.70%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.05% 0.06% 0.07% 0.09% 0.18%
0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
41.36% 41.51% 34.46% 34.47% 29.56% 29.05% 28.26% 28.41% 29.29% 29.51% 28.98% 27.92%
No. of Shareholders 3,5603,6095,2045,0575,1016,2027,2348,09618,51318,52419,41523,768

* 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

Announcements

Annual reports

Right Issue

Credit ratings

Concalls

  • Jan 2025
    Transcript
    Notes
    PPT
  • Oct 2024
    Transcript
    Notes
    PPT
  • Jul 2024
    Transcript
    Notes
    PPT
  • May 2024
    Transcript
    Notes
    PPT
  • Jan 2024
    Transcript
    Notes
    PPT
  • Oct 2023
    Transcript
    Notes
    PPT
  • Jul 2023
    Transcript
    Notes
    PPT
  • May 2023
    Transcript
    Notes
    PPT
  • Jan 2023
    Transcript
    Notes
    PPT
  • Oct 2022
    Transcript
    Notes
    PPT
  • Aug 2022
    Transcript
    Notes
    PPT
  • May 2022
    Transcript
    Notes
    PPT
  • Feb 2022
    Transcript
    Notes
    PPT
  • Nov 2021
    Transcript
    Notes
    PPT
  • Aug 2021
    Transcript
    Notes
    PPT
  • Jun 2021
    Transcript
    Notes
    PPT