Chennai Petroleum Corporation Ltd

CHENNPETRO
Refineries
โ‚น 885.00
Price
โ‚น 13,179
Market Cap
Mid Cap
11.27
P/E Ratio

๐Ÿ“Š Score Snapshot

-43.41 / 25
Performance
25 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
-11.41 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 1,408 3,641 6,564 1,036 456.00 -564.00 -70.00 3,181
Adj Cash EBITDA Margin 2.38 5.55 8.65 2.42 2.06 -1.52 -0.17 9.96
Adj Cash EBITDA To EBITDA 1.28 0.80 1.15 0.38 0.21 0.27 -0.12 1.49
Adj Cash EPS 35.08 125.12 294.56 -24.85 -95.90 -34.12 -57.77 132.57
Adj Cash PAT 522.00 1,863 4,386 -370.00 -1,426 -508.00 -859.00 1,974
Adj Cash PAT To PAT 2.44 0.68 1.24 -0.27 -5.55 0.25 4.19 2.13
Adj Cash PE 17.10 7.52 0.81 - - - - 2.59
Adj EPS 14.38 184.35 237.21 90.80 17.28 -138.08 -13.79 62.26
Adj EV To Cash EBITDA 8.09 4.52 1.15 10.57 23.02 - - 2.97
Adj EV To EBITDA 10.35 3.64 1.33 3.97 4.91 - 17.83 4.43
Adj Number Of Shares 14.88 14.89 14.89 14.89 14.87 14.89 14.87 14.89
Adj PE 41.72 5.11 1.00 1.43 5.96 - - 5.52
Adj Peg - - 0.01 - - - - -
Bvps 551.55 625.99 468.44 234.18 149.09 129.75 269.27 302.01
Cash Conversion Cycle 23.00 24.00 17.00 43.00 54.00 9.00 26.00 22.00
Cash ROCE 5.70 18.19 41.67 -2.28 -13.95 -7.36 -15.22 17.50
Cash Roic 5.20 17.71 41.38 -2.45 -14.21 -7.60 -14.49 15.11
Cash Revenue 59,198 65,571 75,877 42,861 22,131 37,127 41,013 31,940
Cash Revenue To Revenue 1.00 0.99 0.99 1.00 1.00 1.00 1.00 0.99
Dio 42.00 48.00 32.00 71.00 87.00 23.00 45.00 60.00
Dpo 20.00 26.00 16.00 30.00 36.00 15.00 23.00 56.00
Dso 1.00 3.00 1.00 2.00 3.00 1.00 3.00 18.00
Dividend Yield 0.84 5.87 10.98 1.40 - - - 5.44
EV 11,389 16,469 7,581 10,955 10,495 9,401 10,412 9,444
EV To EBITDA 10.35 3.64 1.33 3.97 4.91 - 17.83 4.43
EV To Fcff 19.59 8.25 1.59 - - - - 6.33
Fcfe 979.00 385.00 -348.00 -572.00 -1,119 946.00 505.00 209.00
Fcfe Margin 1.65 0.59 -0.46 -1.33 -5.06 2.55 1.23 0.65
Fcfe To Adj PAT 4.57 0.14 -0.10 -0.42 -4.35 -0.46 -2.46 0.23
Fcff 581.49 1,997 4,775 -281.76 -1,478 -773.06 -1,464 1,492
Fcff Margin 0.98 3.05 6.29 -0.66 -6.68 -2.08 -3.57 4.67
Fcff To NOPAT 1.65 0.69 1.27 -0.17 -4.82 0.43 -32.36 1.36
Market Cap 8,927 14,017 3,536 1,937 1,532 885.96 3,913 5,115
PB 1.09 1.50 0.51 0.56 0.69 0.46 0.98 1.14
PE 41.72 5.11 1.00 1.43 5.96 - - 5.52
Peg - - 0.01 - - - - -
PS 0.15 0.21 0.05 0.04 0.07 0.02 0.10 0.16
ROCE 3.70 26.06 32.88 14.39 3.18 -17.55 1.00 12.95
ROE 2.44 33.69 67.52 47.41 12.39 -69.27 -4.82 23.36
Roic 3.14 25.50 32.64 14.21 2.95 -17.73 0.45 11.10
Share Price 599.95 941.40 237.50 130.10 103.05 59.50 263.15 343.55

๐Ÿ“Š Quarterly Results

Metric Sep 2025 Jun 2025 Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022
Sales 16,327 14,812 17,249 12,925 12,086 17,095 17,720 17,376 16,545 14,745 18,009 16,055 19,509 23,163
Interest 34.00 37.00 66.00 79.00 52.00 48.00 51.00 50.00 65.00 57.00 84.00 108.00 61.00 76.00
Expenses - 15,183 14,714 16,464 12,683 12,761 16,432 16,678 16,696 14,740 13,795 16,382 15,621 19,284 19,757
Other Income - 23.11 25.73 32.31 14.71 18.51 18.54 19.00 7.77 9.96 10.28 10.41 3.18 4.00 1.70
Depreciation 152.00 151.00 150.00 153.00 153.00 150.00 151.00 151.00 157.00 147.00 157.00 141.00 143.00 133.00
Profit Before Tax 982.00 -64.00 602.00 24.00 -862.00 484.00 859.00 486.00 1,593 756.00 1,396 188.00 25.00 3,198
Tax % 26.78 37.50 21.93 12.50 26.45 26.24 26.89 24.90 24.98 26.46 27.44 23.40 32.00 26.27
Net Profit - 719.00 -40.00 470.00 21.00 -634.00 357.00 628.00 365.00 1,195 556.00 1,013 144.00 17.00 2,358
Profit Excl Exceptional 719.00 -40.00 470.00 21.00 -634.00 357.00 628.00 365.00 1,195 556.00 1,013 144.00 17.00 2,358
Profit For PE 719.00 -40.00 470.00 21.00 -634.00 357.00 628.00 365.00 1,195 556.00 1,013 144.00 17.00 2,358
Profit For EPS 719.00 -40.00 470.00 21.00 -634.00 357.00 628.00 365.00 1,195 556.00 1,013 144.00 17.00 2,358
EPS In Rs 48.30 -2.69 31.56 1.40 -42.55 23.98 42.17 24.53 80.28 37.37 68.01 9.68 1.14 158.32
PAT Margin % 4.40 -0.27 2.72 0.16 -5.25 2.09 3.54 2.10 7.22 3.77 5.62 0.90 0.09 10.18
PBT Margin 6.01 -0.43 3.49 0.19 -7.13 2.83 4.85 2.80 9.63 5.13 7.75 1.17 0.13 13.81
Tax 263.00 -24.00 132.00 3.00 -228.00 127.00 231.00 121.00 398.00 200.00 383.00 44.00 8.00 840.00
Yoy Profit Growth % 213.00 -111.00 -25.00 -94.00 -153.00 -36.00 -38.00 153.00 6,961 -76.00 1.00 -38.00 -72.00 4,062
Adj Ebit 1,015 -27.27 667.31 103.71 -809.49 531.54 910.00 536.77 1,658 813.28 1,480 296.18 86.00 3,275
Adj EBITDA 1,167 123.73 817.31 256.71 -656.49 681.54 1,061 687.77 1,815 960.28 1,637 437.18 229.00 3,408
Adj EBITDA Margin 7.15 0.84 4.74 1.99 -5.43 3.99 5.99 3.96 10.97 6.51 9.09 2.72 1.17 14.71
Adj Ebit Margin 6.22 -0.18 3.87 0.80 -6.70 3.11 5.14 3.09 10.02 5.52 8.22 1.84 0.44 14.14
Adj PAT 719.00 -40.00 470.00 21.00 -634.00 357.00 628.00 365.00 1,195 556.00 1,013 144.00 17.00 2,358
Adj PAT Margin 4.40 -0.27 2.72 0.16 -5.25 2.09 3.54 2.10 7.22 3.77 5.62 0.90 0.09 10.18
Ebit 1,015 -27.27 667.31 103.71 -809.49 531.54 910.00 536.77 1,658 813.28 1,480 296.18 86.00 3,275
EBITDA 1,167 123.73 817.31 256.71 -656.49 681.54 1,061 687.77 1,815 960.28 1,637 437.18 229.00 3,408
EBITDA Margin 7.15 0.84 4.74 1.99 -5.43 3.99 5.99 3.96 10.97 6.51 9.09 2.72 1.17 14.71
Ebit Margin 6.22 -0.18 3.87 0.80 -6.70 3.11 5.14 3.09 10.02 5.52 8.22 1.84 0.44 14.14
NOPAT 726.34 -33.12 495.74 77.88 -608.99 378.39 651.41 397.28 1,236 590.53 1,067 224.44 55.76 2,413
NOPAT Margin 4.45 -0.22 2.87 0.60 -5.04 2.21 3.68 2.29 7.47 4.00 5.92 1.40 0.29 10.42
Operating Profit 992.00 -53.00 635.00 89.00 -828.00 513.00 891.00 529.00 1,648 803.00 1,470 293.00 82.00 3,273
Operating Profit Margin 6.08 -0.36 3.68 0.69 -6.85 3.00 5.03 3.04 9.96 5.45 8.16 1.82 0.42 14.13

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 58,983 66,024 76,271 43,068 22,222 36,973 41,113 32,370 27,522 25,716 41,899 49,131
Interest 245.00 224.00 331.00 413.00 376.00 415.00 421.00 322.00 274.00 353.00 405.00 569.00
Expenses - 57,967 61,548 70,574 40,336 20,210 39,130 40,596 30,288 25,646 24,367 42,016 48,544
Other Income - 84.00 47.00 13.00 26.00 127.00 45.00 67.00 52.00 62.00 51.00 31.00 27.34
Exceptional Items - - - - - - - - - 5.00 -6.00 12.85
Depreciation 607.00 606.00 573.00 504.00 466.00 468.00 453.00 340.00 279.00 274.00 229.00 390.00
Profit Before Tax 249.00 3,694 4,806 1,841 1,296 -2,995 -290.00 1,473 1,386 778.00 -727.00 -331.00
Tax % 14.06 25.69 26.51 26.56 80.17 31.35 29.31 37.07 24.17 2.06 95.46 8.16
Net Profit - 214.00 2,745 3,532 1,352 257.00 -2,056 -205.00 927.00 1,051 762.00 -33.00 -304.00
Exceptional Items At - - - - - - - - - 5.00 -6.00 -13.00
Profit Excl Exceptional 214.00 2,745 3,532 1,352 257.00 -2,056 -205.00 927.00 1,051 757.00 -27.00 -
Profit For PE 214.00 2,745 3,532 1,352 257.00 -2,056 -205.00 927.00 1,051 757.00 -27.00 -317.00
Profit For EPS 214.00 2,745 3,532 1,352 257.00 -2,056 -205.00 927.00 1,051 762.00 -33.00 -304.00
EPS In Rs 14.38 184.34 237.16 90.79 17.28 -138.10 -13.79 62.27 70.57 51.14 -2.23 -20.40
Dividend Payout % 35.00 30.00 11.00 2.00 - - - 30.00 30.00 8.00 - -
PAT Margin % 0.36 4.16 4.63 3.14 1.16 -5.56 -0.50 2.86 3.82 2.96 -0.08 -0.62
PBT Margin 0.42 5.59 6.30 4.27 5.83 -8.10 -0.71 4.55 5.04 3.03 -1.74 -0.67
Tax 35.00 949.00 1,274 489.00 1,039 -939.00 -85.00 546.00 335.00 16.00 -694.00 -27.00
Adj Ebit 493.00 3,917 5,137 2,254 1,673 -2,580 131.00 1,794 1,659 1,126 -315.00 224.34
Adj EBITDA 1,100 4,523 5,710 2,758 2,139 -2,112 584.00 2,134 1,938 1,400 -86.00 614.34
Adj EBITDA Margin 1.86 6.85 7.49 6.40 9.63 -5.71 1.42 6.59 7.04 5.44 -0.21 1.25
Adj Ebit Margin 0.84 5.93 6.74 5.23 7.53 -6.98 0.32 5.54 6.03 4.38 -0.75 0.46
Adj PAT 214.00 2,745 3,532 1,352 257.00 -2,056 -205.00 927.00 1,051 766.90 -33.27 -292.20
Adj PAT Margin 0.36 4.16 4.63 3.14 1.16 -5.56 -0.50 2.86 3.82 2.98 -0.08 -0.59
Ebit 493.00 3,917 5,137 2,254 1,673 -2,580 131.00 1,794 1,659 1,121 -309.00 211.49
EBITDA 1,100 4,523 5,710 2,758 2,139 -2,112 584.00 2,134 1,938 1,395 -80.00 601.49
EBITDA Margin 1.86 6.85 7.49 6.40 9.63 -5.71 1.42 6.59 7.04 5.42 -0.19 1.22
Ebit Margin 0.84 5.93 6.74 5.23 7.53 -6.98 0.32 5.54 6.03 4.36 -0.74 0.43
NOPAT 351.49 2,876 3,766 1,636 306.57 -1,802 45.24 1,096 1,211 1,053 -15.71 180.92
NOPAT Margin 0.60 4.36 4.94 3.80 1.38 -4.87 0.11 3.39 4.40 4.09 -0.04 0.37
Operating Profit 409.00 3,870 5,124 2,228 1,546 -2,625 64.00 1,742 1,597 1,075 -346.00 197.00
Operating Profit Margin 0.69 5.86 6.72 5.17 6.96 -7.10 0.16 5.38 5.80 4.18 -0.83 0.40

๐Ÿฆ Balance Sheet

Metric Sep 2025 Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Accumulated Depreciation - 4,360 - 3,834 - 3,237 2,723 2,321 1,883 1,392
Advance From Customers - 23.00 - 31.00 - 36.00 52.00 26.00 17.00 33.00
Average Capital Employed 12,296 11,466 12,436 11,171 - 11,480 11,502 10,418 10,090 9,306
Average Invested Capital 11,632 11,188 12,112 11,277 - 11,538 11,518 10,401 10,166 10,103
Average Total Assets 17,136 17,742 17,848 17,227 - 16,801 15,894 13,570 13,506 14,238
Average Total Equity 8,272 8,764 7,668 8,148 - 5,231 2,852 2,074 2,968 4,250
Cwip 284.00 208.00 219.00 210.00 131.00 331.00 1,210 1,550 1,598 1,199
Capital Employed 10,759 11,324 13,832 11,607 11,041 10,735 12,225 10,778 10,057 10,124
Cash Equivalents 199.00 375.00 194.00 94.00 58.00 9.00 12.00 5.00 4.00 10.00
Fixed Assets 7,131 7,325 7,426 7,506 7,726 7,637 6,967 7,142 7,034 6,977
Gross Block - 11,685 - 11,340 - 10,874 9,690 9,463 8,917 8,369
Inventory 5,116 6,537 6,668 7,874 6,998 6,017 7,575 4,549 2,400 4,882
Invested Capital 10,013 10,643 13,252 11,734 10,972 10,820 12,257 10,780 10,022 10,310
Investments 369.00 280.00 250.00 240.00 12.00 206.00 208.00 199.00 179.00 159.00
Lease Liabilities 13.00 17.00 27.00 24.00 21.00 24.00 16.00 19.00 - -
Loans N Advances 178.00 26.00 161.00 22.00 - 13.00 11.00 5.00 -11.00 -18.00
Long Term Borrowings 164.00 158.00 71.00 1,335 1,376 2,159 2,392 3,005 2,940 1,444
Net Debt 1,365 2,462 5,670 2,452 3,353 4,045 9,018 8,963 8,515 6,499
Net Working Capital 2,598 3,110 5,607 4,018 3,115 2,852 4,080 2,088 1,390 2,134
Other Asset Items 2,028 2,163 2,059 1,966 1,725 1,568 1,288 615.00 1,548 600.00
Other Borrowings - - - - - - - - 25.00 350.00
Other Liability Items 3,735 2,598 2,824 2,454 3,715 2,301 2,006 1,579 1,246 1,540
Reserves 8,677 8,058 7,569 9,172 7,469 6,826 3,338 2,068 1,783 3,855
Share Capital 149.00 149.00 149.00 149.00 149.00 149.00 149.00 149.00 149.00 149.00
Short Term Borrowings 1,756 2,942 6,015 1,427 2,026 2,076 6,831 6,143 5,733 4,874
Short Term Loans And Advances - - 25.00 22.00 14.00 13.00 11.00 11.00 12.00 12.00
Total Assets 16,558 17,109 17,714 18,375 17,981 16,079 17,523 14,265 12,875 14,138
Total Borrowings 1,933 3,117 6,114 2,786 3,423 4,260 9,238 9,167 8,698 6,668
Total Equity 8,826 8,207 7,718 9,321 7,618 6,975 3,487 2,217 1,932 4,004
Total Equity And Liabilities 16,558 17,109 17,714 18,375 17,981 16,079 17,523 14,265 12,875 14,138
Total Liabilities 7,732 8,902 9,996 9,054 10,363 9,104 14,036 12,048 10,943 10,134
Trade Payables 2,064 3,164 1,058 4,283 3,225 3,007 3,240 1,882 1,555 2,441
Trade Receivables 1,253 195.00 737.00 924.00 1,318 598.00 504.00 400.00 248.00 654.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity -519.00 -2,106 -5,354 -343.00 97.00 1,583 1,417 -1,788
Cash From Investing Activity -649.00 -589.00 -403.00 -676.00 -548.00 -963.00 -1,273 -969.00
Cash From Operating Activity 1,352 2,694 5,749 1,026 452.00 -620.00 -144.00 2,757
Cash Paid For Purchase Of Fixed Assets -685.00 -603.00 -418.00 -700.00 -569.00 -987.00 -1,308 -991.00
Cash Paid For Purchase Of Investments - - - - - - - -
Cash Paid For Repayment Of Borrowings -838.00 -1,481 -4,889 -781.00 -601.00 -350.00 -1,500 -1,114
Cash Received From Borrowings 1,373 - - 775.00 1,010 2,323 3,719 -
Cash Received From Sale Of Fixed Assets - - - - 1.00 - - -
Change In Inventory 1,337 -1,858 1,559 -3,026 -2,149 2,482 -101.00 -1,557
Change In Other Working Capital Items -21.00 13.00 190.00 271.00 256.00 -129.00 -25.00 47.00
Change In Payables -1,224 1,415 -501.00 1,241 301.00 -960.00 -428.00 2,987
Change In Receivables 215.00 -453.00 -394.00 -207.00 -91.00 154.00 -100.00 -430.00
Change In Working Capital 308.00 -882.00 854.00 -1,722 -1,683 1,548 -654.00 1,047
Direct Taxes Paid 8.00 -918.00 -1,007 -20.00 -2.00 -45.00 -34.00 -376.00
Dividends Paid -819.00 -402.00 -30.00 - - - -275.00 -313.00
Dividends Received 18.00 3.00 8.00 6.00 6.00 6.00 6.00 6.00
Interest Paid -235.00 -223.00 -435.00 -337.00 -312.00 -389.00 -469.00 -298.00
Interest Received 17.00 10.00 7.00 18.00 14.00 18.00 29.00 16.00
Investment Income - - - - - - - -
Net Cash Flow 184.00 -1.00 -7.00 7.00 1.00 - - -
Other Cash Financing Items Paid - - - - - -1.00 -58.00 -64.00
Profit From Operations 1,036 4,495 5,902 2,768 2,136 -2,123 544.00 2,085

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Chennpetro 2025-09-30 - 8.80 2.60 21.31 0.00
Chennpetro 2025-06-30 - 8.78 2.48 21.44 0.00
Chennpetro 2025-03-31 - 10.58 2.24 19.89 0.00
Chennpetro 2024-12-31 - 11.08 1.81 19.83 0.00
๐Ÿ’ฌ
Stock Chat