Textile · Founded 1897 · www.cheviotgroup.com · BSE 526817 · NSE CHEVIOT CO. · ISIN INE974B01016
No Notes Added Yet
Business
Cheviot Company Ltd. is an Indian textile company primarily engaged in the manufacturing and selling of jute goods. Its core business involves processing raw jute into finished products such as jute bags (sacks used for packaging food grains, sugar, cement, etc.), Hessian cloth, jute yarn/twine, and other diversified jute products. The company operates integrated jute mills and caters to both domestic and international markets. A significant portion of its domestic sales is driven by government procurement agencies for packaging essential commodities under mandatory jute packaging regulations. Revenue is generated directly from the sale of these manufactured jute products.
Revenue Mix
The company operates predominantly within a single major segment: Jute Products. While various types of jute goods are manufactured (e.g., different grades of bags, Hessian fabric, yarn), these are generally aggregated under the broad "Jute Goods" category in financial reporting. Detailed public breakdown of revenue by specific product type (e.g., a specific percentage from A-Twill bags versus Hessian cloth) is typically not provided by the company.
Industry
Cheviot Company operates in the traditional Indian Jute Industry, a sector focused on natural fiber products. The industry is characterized by its labor-intensive nature, susceptibility to raw material price fluctuations, and significant influence from government regulations, such as the Jute Packaging Material Act. It faces competition from synthetic packaging alternatives and other jute manufacturers in India and Bangladesh. Cheviot is an established player in the organized jute sector, recognized for its experience and ability to produce quality, specialized jute products, particularly food-grade bags. Its positioning benefits from long-standing operational history and established relationships within the industry.
MOAT
Established Relationships & Market Access: Long-term relationships with key customers, including government procurement agencies, provide a relatively stable demand base for specific products like food grain bags.
Operational Experience & Scale: Decades of operational experience in jute manufacturing with established mills and infrastructure offer a foundation of production capability and efficiency.
Product Quality & Specialization: Demonstrated capability to produce specific, high-quality jute products (e.g., A-Twill bags) that meet stringent specifications for critical applications.
Growth Drivers
Government Mandates: Continued or expanded government policies mandating the use of jute packaging for essential commodities like food grains and sugar.
Sustainability & Eco-friendliness Trends: Increasing global consumer and industrial preference for natural, biodegradable, and sustainable packaging materials over plastics, potentially boosting export demand.
Diversification into Value-added Products: Successful expansion into higher-margin, diversified jute products such such as geo-textiles, home furnishings, or technical textiles.
Export Market Growth: Increasing awareness and demand for jute products in international markets due to environmental concerns and new applications.
Risks
Raw Material Price Volatility: Jute fiber prices are highly susceptible to seasonal variations, weather conditions, and crop yields, directly impacting manufacturing costs and profitability.
Competition from Synthetics & Other Jute Mills: Intense competition from cheaper synthetic packaging alternatives and other domestic and international jute manufacturers leads to pricing pressure and market share challenges.
Regulatory Changes: Any adverse changes in government policies, particularly regarding mandatory jute packaging or import/export duties, could significantly impact domestic demand and export competitiveness.
Labor Issues: The labor-intensive nature of the industry makes it vulnerable to wage inflation, labor disputes, and challenges in securing a skilled workforce.
Economic Downturns: A general economic slowdown can reduce demand for industrial packaging and other jute products, impacting sales volumes.
Management & Ownership
Cheviot Company Ltd. is a promoter-driven company, with a significant majority ownership held by the promoter group. Shri Dilip Kumar Singh and his family are typically associated with the company's management and promoter group. The management team comprises experienced professionals, often with long tenure within the jute industry, contributing domain-specific knowledge and operational expertise. The substantial promoter holding indicates strong control and a long-term strategic interest in the business.
Outlook
Cheviot Company operates within a mature, traditional industry characterized by inherent cyclicality and dependence on raw material prices and government support. The company's future performance hinges on several factors.
Bull Case: Sustained government procurement orders, coupled with increasing global demand for eco-friendly and sustainable packaging solutions, could provide a stable demand base and drive export growth. Successful diversification into higher-value jute applications and efficient cost management could further enhance profitability.
Bear Case: The business faces ongoing challenges from volatile raw material costs, intense competition from both synthetic alternatives and other jute producers, and the potential for adverse changes in government policies affecting mandatory jute packaging. Labor issues and the continuous need for modernization to remain competitive also pose operational and financial risks. The outlook suggests a cautious optimism, contingent on effective risk management and capitalizing on emerging opportunities in sustainable materials.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 123 | 95 | 103 | 108 | 134 | 120 | 148 | 139 | 141 | 171 |
| Other Income | 10 | 24 | 16 | -6 | -6 | 18 | -0 | 8 | -24 | 36 |
| Total Income | 133 | 119 | 119 | 102 | 128 | 138 | 148 | 147 | 117 | 207 |
| Total Expenditure | 112 | 86 | 93 | 94 | 113 | 100 | 126 | 123 | 123 | 149 |
| Operating Profit | 20 | 33 | 27 | 8 | 15 | 38 | 22 | 24 | -6 | 57 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 19 | 31 | 25 | 6 | 13 | 36 | 20 | 22 | -9 | 55 |
| Provision for Tax | 4 | 5 | 6 | 2 | 4 | 7 | 5 | 5 | 1 | 10 |
| Profit After Tax | 15 | 27 | 18 | 3 | 9 | 29 | 15 | 17 | -9 | 45 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 15 | 27 | 18 | 3 | 9 | 29 | 15 | 17 | -9 | 45 |
| Adjusted Earnings Per Share | 24.8 | 44.1 | 31.6 | 5.9 | 15.9 | 49.1 | 25.4 | 29.4 | -15.5 | 77.5 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 343 | 394 | 376 | 395 | 458 | 396 | 571 | 564 | 463 | 439 | 547 | 599 |
| Other Income | 13 | 31 | 24 | 22 | 13 | 46 | 26 | 12 | 45 | 29 | 11 | 20 |
| Total Income | 356 | 424 | 400 | 417 | 471 | 442 | 597 | 575 | 508 | 469 | 559 | 619 |
| Total Expenditure | 298 | 350 | 321 | 340 | 405 | 344 | 491 | 499 | 416 | 387 | 481 | 521 |
| Operating Profit | 58 | 74 | 79 | 77 | 67 | 98 | 107 | 76 | 92 | 82 | 78 | 97 |
| Interest | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Depreciation | 6 | 8 | 4 | 4 | 4 | 5 | 4 | 4 | 7 | 7 | 8 | 8 |
| Exceptional Income / Expenses | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 51 | 66 | 74 | 72 | 62 | 93 | 102 | 71 | 85 | 75 | 69 | 88 |
| Provision for Tax | 15 | 17 | 20 | 21 | 14 | 17 | 22 | 17 | 16 | 17 | 18 | 21 |
| Profit After Tax | 36 | 49 | 54 | 50 | 48 | 76 | 79 | 54 | 69 | 58 | 52 | 68 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 36 | 49 | 54 | 50 | 48 | 76 | 79 | 54 | 69 | 58 | 52 | 68 |
| Adjusted Earnings Per Share | 53.9 | 73.1 | 83.6 | 77.6 | 74.4 | 120.8 | 131.9 | 90.5 | 115.3 | 98.8 | 88.5 | 116.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 25% | -1% | 7% | 5% |
| Operating Profit CAGR | -5% | 1% | -4% | 3% |
| PAT CAGR | -10% | -1% | -7% | 4% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | -1% | -1% | 5% |
| ROE Average | 9% | 11% | 12% | 13% |
| ROCE Average | 12% | 14% | 16% | 16% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 418 | 475 | 500 | 612 | 623 | 682 | 553 | 573 | 626 | 651 | 706 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1 | 11 | 11 | 27 | 26 | 27 | 16 | 12 | 14 | 27 | 24 |
| Total Current Liabilities | 32 | 34 | 32 | 26 | 27 | 30 | 37 | 37 | 41 | 35 | 40 |
| Total Liabilities | 451 | 519 | 545 | 665 | 676 | 739 | 606 | 622 | 681 | 713 | 770 |
| Fixed Assets | 145 | 150 | 148 | 218 | 219 | 216 | 148 | 204 | 202 | 224 | 234 |
| Other Non-Current Assets | 168 | 213 | 219 | 212 | 245 | 244 | 223 | 195 | 279 | 289 | 329 |
| Total Current Assets | 138 | 157 | 178 | 235 | 212 | 280 | 235 | 223 | 199 | 200 | 207 |
| Total Assets | 451 | 519 | 545 | 665 | 676 | 739 | 606 | 622 | 681 | 713 | 770 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 7 | 10 | 9 | 9 | 11 | 4 | 9 | 4 | 1 | 10 |
| Cash Flow from Operating Activities | 11 | 31 | 38 | 20 | 40 | 35 | 56 | 55 | 36 | 26 | 42 |
| Cash Flow from Investing Activities | 11 | -29 | -0 | -14 | -3 | -23 | 113 | -22 | -24 | 28 | -47 |
| Cash Flow from Financing Activities | -21 | 0 | -39 | -6 | -35 | -19 | -164 | -38 | -14 | -46 | -1 |
| Net Cash Inflow / Outflow | 1 | 2 | -1 | -0 | 2 | -7 | 5 | -6 | -2 | 8 | -7 |
| Closing Cash & Cash Equivalent | 7 | 10 | 9 | 9 | 11 | 4 | 9 | 4 | 1 | 10 | 3 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 53.9 | 73.12 | 83.62 | 77.59 | 74.41 | 120.83 | 131.88 | 90.51 | 115.33 | 98.84 | 88.48 |
| CEPS(Rs) | 62.37 | 84.82 | 90.37 | 84.29 | 81.07 | 128.02 | 139.13 | 97.8 | 126.31 | 110.26 | 102.14 |
| DPS(Rs) | 17 | 1 | 1 | 1 | 48 | 175 | 60 | 27 | 5 | 5 | 25 |
| Book NAV/Share(Rs) | 469.05 | 566.59 | 632.09 | 712.14 | 728.58 | 844.07 | 743.61 | 775.16 | 861.52 | 925.24 | 1019.22 |
| Core EBITDA Margin(%) | 12.97 | 11.08 | 14.69 | 13.81 | 11.59 | 13.17 | 14.1 | 11.43 | 10.08 | 12.01 | 12.2 |
| EBIT Margin(%) | 15.02 | 17.05 | 19.91 | 18.32 | 13.58 | 23.61 | 17.9 | 12.74 | 18.42 | 17.17 | 12.78 |
| Pre Tax Margin(%) | 14.76 | 16.88 | 19.67 | 18.14 | 13.5 | 23.5 | 17.82 | 12.68 | 18.35 | 17.09 | 12.69 |
| PAT Margin (%) | 10.56 | 12.57 | 14.38 | 12.72 | 10.51 | 19.13 | 13.89 | 9.66 | 14.99 | 13.14 | 9.44 |
| Cash Profit Margin (%) | 12.22 | 14.59 | 15.54 | 13.81 | 11.45 | 20.27 | 14.66 | 10.44 | 16.42 | 14.66 | 10.9 |
| ROA(%) | 8.6 | 10.2 | 10.16 | 8.29 | 7.18 | 10.7 | 11.8 | 8.87 | 10.66 | 8.29 | 6.97 |
| ROE(%) | 12.01 | 14.12 | 13.65 | 11.54 | 10.33 | 15.14 | 16.25 | 11.92 | 14.09 | 10.91 | 9.1 |
| ROCE(%) | 16.35 | 18.46 | 18.45 | 16.51 | 13.28 | 18.44 | 20.6 | 15.48 | 17.06 | 14.07 | 12.19 |
| Receivable days | 28.72 | 28.1 | 33.55 | 32.42 | 26.32 | 35.17 | 29.25 | 26.98 | 25.25 | 24.16 | 20.84 |
| Inventory Days | 55.25 | 55.34 | 58.94 | 65.57 | 64.52 | 75.51 | 54.27 | 60.88 | 81.61 | 95.36 | 84.61 |
| Payable days | 17.42 | 12.26 | 10.56 | 10 | 6.42 | 6.28 | 5.86 | 6.47 | 11.19 | 14.51 | 8.46 |
| PER(x) | 8.9 | 9.73 | 10.93 | 8.51 | 6.82 | 6.05 | 8.56 | 10.89 | 10.88 | 10.27 | 10.27 |
| Price/Book(x) | 1.02 | 1.26 | 1.45 | 0.93 | 0.7 | 0.87 | 1.52 | 1.27 | 1.46 | 1.1 | 0.89 |
| Dividend Yield(%) | 2.36 | 0.09 | 0.07 | 0.15 | 9.46 | 23.94 | 5.31 | 2.74 | 0.4 | 0.49 | 2.75 |
| EV/Net Sales(x) | 0.96 | 1.23 | 1.56 | 1.04 | 0.68 | 1.15 | 1.16 | 1.05 | 1.64 | 1.33 | 0.97 |
| EV/Core EBITDA(x) | 5.71 | 6.5 | 7.39 | 5.36 | 4.68 | 4.63 | 6.22 | 7.75 | 8.28 | 7.14 | 6.84 |
| Net Sales Growth(%) | 28.48 | 14.72 | -4.43 | 4.9 | 16.09 | -13.6 | 44.31 | -1.32 | -17.88 | -5.05 | 24.57 |
| EBIT Growth(%) | 20.09 | 29.35 | 11.61 | -3.44 | -13.94 | 50.22 | 9.38 | -29.76 | 18.75 | -11.53 | -7.25 |
| PAT Growth(%) | 5.48 | 35.66 | 9.29 | -7.21 | -4.1 | 57.36 | 4.79 | -31.36 | 27.42 | -16.79 | -10.48 |
| EPS Growth(%) | 5.48 | 35.66 | 14.36 | -7.21 | -4.1 | 62.38 | 9.14 | -31.36 | 27.42 | -14.3 | -10.48 |
| Debt/Equity(x) | 0.04 | 0.04 | 0.01 | 0 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 |
| Current Ratio(x) | 4.36 | 4.59 | 5.48 | 9.11 | 7.94 | 9.2 | 6.31 | 6.05 | 4.89 | 5.7 | 5.15 |
| Quick Ratio(x) | 2.48 | 2.83 | 3.59 | 5.99 | 4.88 | 6.5 | 3.95 | 3.33 | 2.28 | 2.2 | 1.9 |
| Interest Cover(x) | 59.22 | 102.63 | 84.08 | 100.11 | 169.52 | 212.64 | 240.14 | 210.94 | 231.97 | 225.53 | 139.71 |
| Total Debt/Mcap(x) | 0.04 | 0.03 | 0.01 | 0 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.83 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 |
| FII | 0.39 | 0.39 | 0.34 | 0.31 | 0.33 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 |
| DII | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.19 | 0.19 |
| Public | 24.62 | 24.56 | 24.61 | 24.64 | 24.61 | 24.65 | 24.66 | 24.66 | 24.65 | 24.65 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.45 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.6 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +25% | -1% | +7% | +5% |
| Operating Profit CAGR | -5% | +1% | -4% | +3% |
| PAT CAGR | -10% | -1% | -7% | +4% |
| Share Price CAGR | 0% | -1% | -1% | +5% |
| ROE Average | +9% | +11% | +12% | +13% |
| ROCE Average | +12% | +14% | +16% | +16% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.83 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 | 74.88 |
| FII | 0.39 | 0.39 | 0.34 | 0.31 | 0.33 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 |
| DII | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.19 | 0.19 |
| Public | 24.62 | 24.56 | 24.61 | 24.64 | 24.61 | 24.65 | 24.66 | 24.66 | 24.65 | 24.65 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.45 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.6 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.