Choice International Ltd

Choice International Ltd

₹ 610 0.49%
24 Apr 9:00 a.m.
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.

  • Market Cap 12,179 Cr.
  • Current Price 610
  • High / Low 611 / 314
  • Stock P/E 1,460
  • Book Value 25.1
  • Dividend Yield 0.00 %
  • ROCE 3.15 %
  • ROE 2.05 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 33.5% CAGR over last 5 years
  • Debtor days have improved from 47.3 to 21.8 days.

Cons

  • Stock is trading at 24.2 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 1.18% over last 3 years.
  • Promoter holding has decreased over last 3 years: -6.10%
  • Working capital days have increased from 887 days to 1,850 days

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
2.51 2.90 2.97 3.44 3.64 3.55 3.49 3.14 2.72 7.00 5.81 6.37 5.27
0.86 1.30 1.42 1.82 1.51 1.75 1.78 1.62 1.83 2.31 2.42 2.86 3.31
Operating Profit 1.65 1.60 1.55 1.62 2.13 1.80 1.71 1.52 0.89 4.69 3.39 3.51 1.96
OPM % 65.74% 55.17% 52.19% 47.09% 58.52% 50.70% 49.00% 48.41% 32.72% 67.00% 58.35% 55.10% 37.19%
0.00 0.00 0.01 0.02 0.01 0.01 0.00 0.00 0.15 0.00 0.00 0.02 0.48
Interest 0.90 0.73 0.79 0.99 1.17 0.98 1.00 0.96 0.90 0.95 0.39 0.42 0.38
Depreciation 0.14 0.13 0.13 0.13 0.13 0.12 0.12 0.12 0.11 0.11 0.12 0.12 0.13
Profit before tax 0.61 0.74 0.64 0.52 0.84 0.71 0.59 0.44 0.03 3.63 2.88 2.99 1.93
Tax % 26.23% 27.03% 26.56% 30.77% -11.90% 23.94% 25.42% 15.91% -33.33% 17.63% 23.26% 36.45% 36.27%
0.45 0.53 0.46 0.37 0.93 0.54 0.43 0.38 0.04 3.00 2.21 1.90 1.23
EPS in Rs 0.02 0.03 0.02 0.02 0.05 0.03 0.02 0.02 0.00 0.15 0.11 0.10 0.06
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
12.81 8.66 77.86 20.96 22.82 12.85 9.00 8.66 11.28 12.98 13.04 24.46
6.61 1.61 70.09 12.35 9.15 6.35 3.77 2.75 3.91 6.03 6.92 10.91
Operating Profit 6.20 7.05 7.77 8.61 13.67 6.50 5.23 5.91 7.37 6.95 6.12 13.55
OPM % 48.40% 81.41% 9.98% 41.08% 59.90% 50.58% 58.11% 68.24% 65.34% 53.54% 46.93% 55.40%
0.00 -0.01 0.00 0.00 0.01 0.14 0.02 0.00 0.00 0.00 0.00 0.50
Interest 3.28 4.32 4.64 4.22 9.89 5.65 1.55 1.92 3.14 3.70 3.87 2.14
Depreciation 0.90 1.14 1.11 0.93 0.78 0.78 0.74 0.71 0.63 0.52 0.48 0.47
Profit before tax 2.02 1.58 2.02 3.46 3.01 0.21 2.96 3.28 3.60 2.73 1.77 11.44
Tax % 32.18% 9.49% 17.82% 25.43% 23.26% -104.76% 33.45% 29.57% 32.50% 16.12% 20.90% 27.01%
1.37 1.43 1.66 2.59 2.30 0.43 1.97 2.30 2.44 2.29 1.40 8.34
EPS in Rs 0.27 0.29 0.33 0.52 0.23 0.04 0.20 0.16 0.12 0.12 0.07 0.42
Dividend Payout % 72.99% 69.93% 60.24% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 11%
5 Years: 22%
3 Years: 29%
TTM: 88%
Compounded Profit Growth
10 Years: 19%
5 Years: 33%
3 Years: 51%
TTM: 496%
Stock Price CAGR
10 Years: 58%
5 Years: 102%
3 Years: 101%
1 Year: 87%
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 10.00 10.00 10.00 10.00 20.00 20.00 20.00 28.57 49.76 99.51 199.38 199.66
Reserves 39.48 39.84 40.50 53.09 117.10 118.70 145.93 172.43 246.93 203.96 114.01 301.33
26.22 32.06 29.79 48.51 109.34 0.90 23.30 33.92 27.70 39.93 35.89 13.31
4.57 4.63 4.92 4.30 8.56 2.84 3.04 3.29 3.60 4.12 4.03 6.21
Total Liabilities 80.27 86.53 85.21 115.90 255.00 142.44 192.27 238.21 327.99 347.52 353.31 520.51
26.01 24.77 24.01 23.63 65.27 64.50 63.78 63.07 62.78 62.33 62.00 79.29
CWIP 0.00 0.00 0.00 0.14 0.13 0.09 0.11 0.13 0.00 0.00 0.00 0.82
Investments 31.30 45.77 45.83 49.90 94.78 68.96 88.83 133.83 209.98 239.27 270.85 280.38
22.96 15.99 15.37 42.23 94.82 8.89 39.55 41.18 55.23 45.92 20.46 160.02
Total Assets 80.27 86.53 85.21 115.90 255.00 142.44 192.27 238.21 327.99 347.52 353.31 520.51

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.22 14.05 8.36 -17.89 -37.36 -1.08 -2.81 13.00 5.86 47.74 0.76 -99.67
-0.04 -14.41 -0.35 -4.75 -45.56 117.70 -46.35 -57.90 -89.51 -24.47 -22.79 -49.41
-0.19 0.49 -7.95 23.81 81.94 -110.98 46.34 41.77 83.92 8.27 -8.67 149.55
Net Cash Flow -0.01 0.13 0.06 1.16 -0.97 5.65 -2.82 -3.13 0.26 31.54 -30.69 0.47

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 5.13 5.48 3.23 17.24 28.63 39.48 144.38 22.34 19.41 79.30 40.87 21.79
Inventory Days 20.16 0.70 12.82
Days Payable 6.26 4.67 40.72
Cash Conversion Cycle 19.03 5.48 -0.74 -10.66 28.63 39.48 144.38 22.34 19.41 79.30 40.87 21.79
Working Capital Days 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 1,850.37
ROCE % 7.21% 7.50% 8.21% 8.00% 7.21% 3.04% 2.74% 2.45% 2.41% 1.93% 1.63% 3.15%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
51.45% 51.46% 51.46% 55.32% 55.98% 56.27% 57.98% 58.21% 58.21% 58.21% 58.21% 58.13%
7.03% 14.09% 14.09% 15.12% 14.97% 15.44% 13.58% 12.44% 12.22% 12.72% 13.70% 13.63%
0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.05% 0.06% 0.07% 0.09% 0.18% 0.16%
41.51% 34.46% 34.47% 29.56% 29.05% 28.26% 28.41% 29.29% 29.51% 28.98% 27.92% 28.09%
No. of Shareholders 3,6095,2045,0575,1016,2027,2348,09618,51318,52419,41523,76821,984

* 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

Concalls