Choice International Limited
CHOICEIN · General/Diversified · NSE
₹674
Current Market Price
Fair Value (P/B + Residual Income)
₹188
Discount to FV
-72.1%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
20%
ROE
13.0%
Debt/Equity
0.54
Cost of Equity
12.8%
Market Cap
₹15,004 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.5%
Return on capital employed
Revenue CAGR (3Y)
10.0%
3-year revenue growth
Revenue CAGR (5Y)
29.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹673.5
Bear case
Discount -412.0%
Base case
Discount -258.4%
Bull case
Discount -156.0%
Ratio Trends
CHOICEIN · last 5 annual periods
ROE
13.0%
ROCE
16.5%
Operating Margin
—
Debt / Equity
0.54×
PE
52.3×
EV / EBITDA
30.6×
Historical Financials
CHOICEIN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹272 Cr | ₹389 Cr | ₹750 Cr | ₹910 Cr | ₹1119 Cr | +42.4% |
| EBITDA | ₹91.2 Cr | ₹107 Cr | ₹224 Cr | ₹296 Cr | ₹425 Cr | +47.0% |
| EBIT | ₹89.0 Cr | ₹104 Cr | ₹221 Cr | — | — | +25.6% |
| PAT | ₹53.6 Cr | ₹60.1 Cr | ₹131 Cr | ₹157 Cr | ₹218 Cr | +42.0% |
| EPS (diluted) | ₹13.84 | ₹6.01 | ₹6.52 | — | — | -17.2% |
| CFO | ₹-34.3 Cr | ₹138 Cr | ₹-153 Cr | ₹-294 Cr | ₹-267 Cr | — |
| CapEx | — | ₹-47.1 Cr | ₹-16.0 Cr | ₹-157 Cr | ₹-102 Cr | — |
| FCF | — | ₹91.3 Cr | ₹-169 Cr | ₹-451 Cr | ₹-369 Cr | — |
| Total Assets | ₹978 Cr | ₹1109 Cr | ₹1806 Cr | ₹2619 Cr | ₹3566 Cr | +38.2% |
| Total Debt | — | ₹207 Cr | ₹473 Cr | ₹463 Cr | ₹908 Cr | +44.8% |
| Shareholders' Equity | — | ₹477 Cr | ₹631 Cr | ₹1027 Cr | ₹1672 Cr | +36.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CHOICEIN vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 JMFINANCIL JMFINANCIL | — | — | Pending | 8.4% | — |
 IEX IEX | — | — | Pending | 36.1% | 20.7× |
IIFLCAPS IIFLCAPS | — | — | Pending | 18.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CHOICEIN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Choice International Limited (CHOICEIN.NS) trades at 673.50 vs a model fair value of 187.91, a gap of -72.1%. Piotroski F-score: 7/9. Moa...
Read full AI analysis →Risk Analysis
Volatility & drawdown
Risk profile of CHOICEIN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CHOICEIN →
Compare
Head-to-head with peers
Compare CHOICEIN side by side →
Run Full Interactive Analysis
P/B + Residual Income breakdown, peer comparison, and more.
Analyse CHOICEINNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.