Chandra Prabhu (CHANDRAP) | Financial Analysis & Statements
Chandra Prabhu International Ltd. Small-cap Energy
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
2.7B
Gross Profit
-26.3M
-0.96%
Operating Income
-35.7M
-1.30%
Net Income
-40.6M
-1.48%
EPS (Diluted)
₹-1.47
Balance Sheet Metrics
Total Assets
1.4B
Total Liabilities
954.0M
Shareholders Equity
493.1M
Debt to Equity
1.93
Cash Flow Metrics
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
Chandra Prabhu Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 9.9B | 8.5B | 7.2B | 7.2B | 2.2B |
| Cost of Goods Sold | 9.8B | 8.5B | 7.1B | 6.8B | 2.0B |
| Gross Profit | 103.5M | 67.1M | 81.1M | 348.0M | 106.3M |
| Gross Margin % | 1.0% | 0.8% | 1.1% | 4.8% | 4.9% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 6.2M | 5.5M | 9.8M | 49.9M | 101.0M |
| Other Operating Expenses | -9.0M | 22.0M | 50.7M | 77.8M | 5.8M |
| Total Operating Expenses | -2.9M | 27.5M | 60.5M | 127.7M | 106.9M |
| Operating Income | 79.7M | 38.4M | 118.1M | 279.4M | 95.0M |
| Operating Margin % | 0.8% | 0.5% | 1.6% | 3.9% | 4.4% |
| Non-Operating Items | |||||
| Interest Income | 17.1M | 20.4M | 5.3M | 1.4M | 110.0K |
| Interest Expense | 60.8M | 40.3M | 11.0M | 4.5M | 4.8M |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 32.3M | 14.4M | 107.7M | 272.2M | 83.2M |
| Income Tax | 8.7M | 6.6M | 27.6M | 70.0M | 26.1M |
| Effective Tax Rate % | 26.9% | 46.1% | 25.6% | 25.7% | 31.4% |
| Net Income | 23.6M | 7.8M | 80.1M | 202.2M | 57.1M |
| Net Margin % | 0.2% | 0.1% | 1.1% | 2.8% | 2.7% |
| Key Metrics | |||||
| EBITDA | 104.1M | 60.9M | 128.4M | 280.8M | 95.2M |
| EPS (Basic) | ₹0.85 | ₹0.42 | ₹4.33 | ₹10.94 | ₹3.09 |
| EPS (Diluted) | ₹0.85 | ₹0.42 | ₹4.33 | ₹10.94 | ₹3.09 |
| Basic Shares Outstanding | 27735000 | 18490000 | 18490000 | 18490000 | 18490000 |
| Diluted Shares Outstanding | 27735000 | 18490000 | 18490000 | 18490000 | 18490000 |
Income Statement Trend
Join Our India Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Chandra Prabhu Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 25.4M | 6.7M | 513.0K | 656.0K | 11.0M |
| Short-term Investments | 134.3M | 249.4M | 149.6M | 128.6M | 163.0K |
| Accounts Receivable | 628.9M | 452.7M | 372.6M | 213.9M | 215.6M |
| Inventory | 60.9M | 464.4M | 109.8M | 34.5M | 12.8M |
| Other Current Assets | 214.2M | 126.9M | 276.0M | 299.5M | 114.5M |
| Total Current Assets | 1.1B | 1.3B | 923.3M | 710.3M | 354.0M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
| Goodwill | - | - | - | 0 | 0 |
| Intangible Assets | - | - | - | - | - |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 12.0M | 8.1M | 4.6M | 7.4M | 1.0K |
| Total Non-Current Assets | 348.6M | 100.1M | 29.2M | 29.9M | 9.7M |
| Total Assets | 1.4B | 1.4B | 952.5M | 740.2M | 363.7M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 92.1M | 256.3M | 107.0M | 94.4M | 45.8M |
| Short-term Debt | 806.4M | 563.3M | 295.7M | 80.0M | 28.9M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 500.0K | 50.4M | -1.0K | 1.0K | 1.0K |
| Total Current Liabilities | 948.3M | 937.9M | 486.7M | 348.4M | 170.6M |
| Non-Current Liabilities | |||||
| Long-term Debt | 5.8M | 8.1M | 0 | 776.0K | 473.0K |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 5.8M | 8.7M | 569.0K | 1.1M | 766.0K |
| Total Liabilities | 954.0M | 946.6M | 487.3M | 349.5M | 171.4M |
| Equity | |||||
| Common Stock | 37.0M | 37.0M | 37.0M | 37.0M | 37.0M |
| Retained Earnings | 452.1M | 428.5M | 424.3M | 349.8M | 151.3M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 493.1M | 469.4M | 465.3M | 390.8M | 192.3M |
| Key Metrics | |||||
| Total Debt | 812.2M | 571.4M | 295.7M | 80.8M | 29.4M |
| Working Capital | 150.3M | 378.1M | 436.6M | 361.9M | 183.3M |
Balance Sheet Composition
Chandra Prabhu Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 32.3M | 14.4M | 107.7M | 272.2M | 83.2M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | 18.8M | -286.7M | -149.1M | -329.1M | -16.7M |
| Operating Cash Flow | 105.1M | -242.4M | -34.9M | -52.1M | 73.3M |
| Investing Activities | |||||
| Capital Expenditures | -5.7M | -75.3M | -1.1M | -19.6M | -970.0K |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | - | -47.9M | -133.0M | 0 | - |
| Investment Sales | 62.9M | - | - | - | 0 |
| Investing Cash Flow | 57.2M | -123.2M | -134.1M | -19.6M | -970.0K |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | - | -3.7M | -5.5M | -3.7M | - |
| Debt Issuance | - | - | - | - | - |
| Debt Repayment | - | - | - | - | - |
| Financing Cash Flow | 243.1M | 264.0M | 210.1M | 47.4M | -38.0M |
| Free Cash Flow | -58.7M | -192.7M | -78.0M | -30.5M | 52.9M |
| Net Change in Cash | 405.4M | -101.7M | 41.1M | -24.3M | 34.2M |
Cash Flow Trend
Chandra Prabhu Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.63
Price to Book
0.90
Price to Sales
0.06
PEG Ratio
-0.16
Profitability Ratios
Profit Margin
-0.43%
Operating Margin
0.81%
Return on Equity
4.79%
Return on Assets
1.63%
Financial Health
Current Ratio
1.19
Debt to Equity
136.94
Beta
-0.34
Per Share Data
EPS (TTM)
₹-1.60
Book Value per Share
₹16.56
Revenue per Share
₹213.65
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| CHANDRAP | 413.3M | 15.63 | 0.90 | 4.79% | -0.43% | 136.94 |
| Adani Enterprises | 3.2T | 20.44 | 5.07 | 12.29% | 14.11% | 177.77 |
| Coal India | 2.8T | 9.41 | 2.67 | 35.38% | 23.04% | 12.98 |
| Refex Industries | 34.6B | 19.53 | 2.66 | 13.10% | 7.50% | 13.65 |
| Anmol India | 663.0M | 6.40 | 0.58 | 6.50% | 0.73% | 185.10 |
| Mercator Limited | 257.1M | - | - | 14.28% | 0.00% | -0.45 |
Financial data is updated regularly. All figures are in the company's reporting currency.



