Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Mining & Minerals

Rating :
68/99

BSE: 533278 | NSE: COALINDIA

263.65
0.50 (0.19%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  264.00
  •  265.80
  •  261.30
  •  263.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3068376
  •  8089.77
  •  316.95
  •  257.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 163,534.19
  • 14.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 133,596.84
  • 6.26%
  • 6.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.32%
  • 0.90%
  • 1.63%
  • FII
  • DII
  • Others
  • 2.18%
  • 10.84%
  • 6.13%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 8.66
  • 7.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.84
  • -15.17
  • -15.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.94
  • -14.22
  • -21.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.45
  • 16.24
  • 16.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 5.35
  • 5.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.32
  • 7.27
  • 7.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
22,198.06
18,148.31
22.31%
24,260.87
20,567.81
17.96%
26,909.17
24,851.46
8.28%
21,643.28
22,000.79
-1.62%
Expenses
18,283.83
16,917.35
8.08%
18,528.41
17,045.84
8.70%
26,713.67
21,391.00
24.88%
17,025.43
18,095.19
-5.91%
EBITDA
3,914.23
1,230.96
217.98%
5,732.46
3,521.97
62.76%
195.50
3,460.46
-94.35%
4,617.85
3,905.60
18.24%
EBIDTM
17.63%
6.78%
23.63%
17.12%
0.73%
13.92%
21.34%
17.75%
Other Income
2,011.27
610.70
229.34%
1,209.99
1,206.61
0.28%
2,000.15
1,782.43
12.21%
840.86
1,063.86
-20.96%
Interest
0.81
100.65
-99.20%
110.34
120.98
-8.79%
112.72
114.57
-1.61%
97.44
110.66
-11.95%
Depreciation
806.87
714.60
12.91%
745.24
670.35
11.17%
930.79
847.18
9.87%
751.06
701.32
7.09%
PBT
5,117.82
1,026.41
398.61%
6,086.87
3,937.25
54.60%
1,152.14
4,281.14
-73.09%
4,610.21
4,157.48
10.89%
Tax
2,031.71
657.55
208.98%
2,302.53
1,585.95
45.18%
-142.03
1,560.57
-
1,605.19
1,274.21
25.98%
PAT
3,086.11
368.86
736.66%
3,784.34
2,351.30
60.95%
1,294.17
2,720.57
-52.43%
3,005.02
2,883.27
4.22%
PATM
13.90%
2.03%
15.60%
11.43%
4.81%
10.95%
13.88%
13.11%
EPS
4.97
0.60
728.33%
6.10
3.79
60.95%
2.09
4.38
-52.28%
4.84
4.64
4.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
95,011.38
130,017.76
119,263.79
104,642.47
92,269.58
85,836.80
83,155.65
74,584.31
59,192.22
53,847.12
40,810.81
Net Sales Growth
11.04%
9.02%
13.97%
13.41%
7.49%
3.22%
11.49%
26.00%
9.93%
31.94%
 
Cost Of Goods Sold
8,802.85
1,679.46
-1,238.38
-1,444.22
-565.11
41.05
425.87
-381.04
-1,214.97
-667.16
-133.61
Gross Profit
86,208.53
128,338.30
120,502.17
106,086.69
92,834.69
85,795.75
82,729.78
74,965.35
60,407.19
54,514.28
40,944.42
GP Margin
90.73%
98.71%
101.04%
101.38%
100.61%
99.95%
99.49%
100.51%
102.05%
101.24%
100.33%
Total Expenditure
80,551.34
122,567.57
107,533.14
87,064.88
75,350.18
68,872.88
65,706.16
59,297.52
46,027.88
43,365.24
38,377.70
Power & Fuel Cost
-
2,516.42
2,546.45
2,490.54
2,347.28
2,282.23
2,333.48
2,012.52
3,438.22
4,288.93
3,587.21
% Of Sales
-
1.94%
2.14%
2.38%
2.54%
2.66%
2.81%
2.70%
5.81%
7.97%
8.79%
Employee Cost
-
42,633.60
33,522.88
30,126.78
29,863.09
27,902.71
27,931.82
26,692.91
20,224.00
17,731.68
19,736.06
% Of Sales
-
32.79%
28.11%
28.79%
32.37%
32.51%
33.59%
35.79%
34.17%
32.93%
48.36%
Manufacturing Exp.
-
31,171.25
30,019.99
28,177.04
25,035.22
22,584.57
20,200.29
16,588.36
13,867.61
14,355.88
8,201.16
% Of Sales
-
23.97%
25.17%
26.93%
27.13%
26.31%
24.29%
22.24%
23.43%
26.66%
20.10%
General & Admin Exp.
-
17,963.38
30,987.58
17,028.58
9,137.51
6,358.35
6,110.69
5,495.90
3,779.01
2,225.86
4,854.39
% Of Sales
-
13.82%
25.98%
16.27%
9.90%
7.41%
7.35%
7.37%
6.38%
4.13%
11.89%
Selling & Distn. Exp.
-
19,647.17
4,795.61
4,277.20
3,603.10
3,582.78
3,485.92
2,915.07
2,122.41
2,046.93
0.00
% Of Sales
-
15.11%
4.02%
4.09%
3.90%
4.17%
4.19%
3.91%
3.59%
3.80%
0%
Miscellaneous Exp.
-
6,956.29
6,899.01
6,408.96
5,929.09
6,121.19
5,218.09
5,973.80
3,811.60
3,383.12
0.00
% Of Sales
-
5.35%
5.78%
6.12%
6.43%
7.13%
6.28%
8.01%
6.44%
6.28%
5.23%
EBITDA
14,460.04
7,450.19
11,730.65
17,577.59
16,919.40
16,963.92
17,449.49
15,286.79
13,164.34
10,481.88
2,433.11
EBITDA Margin
15.22%
5.73%
9.84%
16.80%
18.34%
19.76%
20.98%
20.50%
22.24%
19.47%
5.96%
Other Income
6,062.27
6,775.86
6,032.86
7,075.79
6,993.41
7,970.92
9,388.98
7,993.47
5,129.92
4,966.47
5,147.36
Interest
321.31
433.23
410.44
387.67
9.09
58.89
46.46
56.16
75.75
92.48
178.88
Depreciation
3,233.96
3,066.38
2,906.75
2,825.91
2,319.80
1,996.41
1,812.97
1,969.22
1,765.40
1,390.95
1,662.93
PBT
16,967.04
10,726.44
14,446.32
21,439.80
21,583.92
22,879.54
24,979.04
21,254.88
16,453.11
13,964.93
5,738.67
Tax
5,797.40
3,706.66
5,164.79
7,171.87
7,857.30
7,767.90
7,622.67
6,484.45
5,595.88
4,342.48
3,665.41
Tax Rate
34.17%
34.56%
35.75%
33.45%
36.40%
33.95%
30.52%
30.48%
33.99%
31.10%
63.81%
PAT
11,169.64
7,019.90
9,281.78
14,267.89
13,726.71
15,111.68
17,356.37
14,788.21
10,867.36
9,622.45
2,078.69
PAT before Minority Interest
11,169.11
7,019.78
9,281.53
14,267.93
13,726.62
15,111.64
17,356.37
14,788.21
10,867.36
9,622.45
2,078.69
Minority Interest
-0.53
0.12
0.25
-0.04
0.09
0.04
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.76%
5.40%
7.78%
13.63%
14.88%
17.61%
20.87%
19.83%
18.36%
17.87%
5.09%
PAT Growth
34.19%
-24.37%
-34.95%
3.94%
-9.16%
-12.93%
17.37%
36.08%
12.94%
362.91%
 
Unadjusted EPS
18.00
11.31
14.80
22.59
21.73
23.92
27.63
23.47
17.19
15.22
329.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
19,846.57
24,518.09
34,833.16
40,399.44
42,444.17
48,479.41
40,457.60
33,314.20
27,272.64
20,388.91
Share Capital
6,207.41
6,207.41
6,316.36
6,316.36
6,316.36
6,316.36
6,316.36
6,316.36
6,316.36
6,316.36
Total Reserves
13,639.16
18,310.68
28,516.80
34,083.08
36,127.81
42,163.05
34,141.24
26,997.84
20,956.28
14,072.55
Non-Current Liabilities
51,132.58
46,202.62
44,491.56
38,753.44
35,367.67
33,104.33
31,029.60
24,978.71
1,002.75
1,221.71
Secured Loans
892.89
127.66
87.85
30.60
0.00
0.00
0.00
0.00
343.20
180.46
Unsecured Loans
161.51
167.14
175.21
171.23
171.46
1,077.79
1,305.35
1,333.76
1,619.94
1,968.02
Long Term Provisions
49,903.10
43,778.11
41,542.71
36,511.79
33,639.01
31,144.35
28,271.28
22,460.79
0.00
0.00
Current Liabilities
50,795.08
44,015.83
31,354.16
29,409.50
24,434.88
26,400.87
34,256.78
26,665.85
41,555.72
39,929.31
Trade Payables
4,516.93
3,884.31
3,297.15
920.76
805.08
837.17
829.02
645.45
772.49
866.25
Other Current Liabilities
30,988.02
26,272.04
19,080.15
20,596.67
18,070.40
16,385.71
17,832.16
13,601.00
36,834.50
19,855.80
Short Term Borrowings
476.54
2,712.97
929.03
200.11
0.32
0.00
0.00
32.60
0.00
0.00
Short Term Provisions
14,813.59
11,146.51
8,047.83
7,691.96
5,559.08
9,177.99
15,595.60
12,386.80
3,948.72
19,207.25
Total Liabilities
122,136.68
115,082.46
110,783.66
108,628.21
102,310.32
108,048.21
105,797.58
84,991.37
69,854.72
61,541.83
Net Block
24,092.83
22,093.64
20,731.36
16,115.04
14,784.39
13,465.76
13,440.29
12,843.31
12,035.44
11,118.43
Gross Block
32,573.28
27,696.22
23,413.72
44,807.98
41,479.46
39,010.67
38,096.41
36,714.12
34,945.32
33,553.43
Accumulated Depreciation
8,349.89
5,516.75
2,682.36
27,508.74
25,542.94
24,858.93
23,973.09
23,244.62
22,486.66
21,992.04
Non Current Assets
53,322.40
45,162.55
38,457.14
30,702.33
22,044.06
19,617.54
18,377.20
16,673.11
15,528.25
14,445.91
Capital Work in Progress
13,771.00
10,302.95
5,904.35
5,159.37
4,315.81
3,495.95
2,903.38
2,057.16
2,210.67
1,822.30
Non Current Investment
1,303.06
969.39
966.11
963.05
1,187.58
1,400.30
946.99
850.96
1,282.14
1,505.18
Long Term Loans & Adv.
3,781.68
2,469.29
3,117.60
1,688.22
1,163.66
1,181.36
1,017.25
845.35
0.00
0.00
Other Non Current Assets
10,373.83
9,327.28
7,737.72
6,776.65
592.62
74.17
69.29
76.33
0.00
0.00
Current Assets
68,814.28
69,919.91
72,326.52
77,879.51
80,226.55
88,423.25
87,415.80
68,318.26
54,324.83
47,095.89
Current Investments
205.57
513.47
1,939.96
1,850.39
2,587.32
994.66
1,034.41
212.73
0.00
0.00
Inventories
6,443.85
8,945.27
7,569.17
6,183.82
5,568.07
5,617.83
6,071.28
5,585.61
4,401.77
3,682.88
Sundry Debtors
8,689.16
12,476.27
11,447.61
8,521.88
8,241.03
10,480.21
5,662.84
3,418.74
2,168.65
1,826.14
Cash & Bank
31,475.07
31,149.19
38,014.91
47,268.89
52,389.53
62,236.00
58,202.78
45,806.44
39,078.21
29,695.01
Other Current Assets
22,000.63
3,907.79
3,205.98
4,684.21
11,440.60
9,094.55
16,444.49
13,294.74
8,676.21
11,891.85
Short Term Loans & Adv.
15,910.24
12,927.92
10,148.89
9,370.32
6,945.16
4,974.22
13,655.77
11,431.15
7,271.55
10,855.05
Net Current Assets
18,019.20
25,904.08
40,972.36
48,470.01
55,791.67
62,022.38
53,159.02
41,652.41
12,769.11
7,166.58
Total Assets
122,136.68
115,082.46
110,783.66
108,628.21
102,310.32
108,048.21
105,797.58
84,991.37
69,854.72
61,541.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
21,262.34
16,460.84
13,153.77
14,381.53
14,524.69
9,109.41
19,887.87
8,704.48
10,595.57
8,872.83
PBT
11,004.29
14,444.81
21,438.69
21,584.00
22,879.57
24,979.03
21,272.65
16,463.23
13,964.93
5,744.10
Adjustment
3,845.91
4,588.75
2,260.18
1,720.89
227.31
-378.94
1,754.88
2,192.47
760.65
-1,795.95
Changes in Working Capital
13,845.03
6,368.81
-2,669.68
648.69
244.20
-6,838.96
3,564.71
-4,328.42
-131.02
7,715.39
Cash after chg. in Working capital
28,695.23
25,402.37
21,029.19
23,953.58
23,351.08
17,761.13
26,592.24
14,327.28
14,594.56
11,663.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7,432.89
-8,941.53
-7,875.42
-9,572.05
-8,826.39
-8,651.72
-6,704.37
-5,622.80
-3,998.99
-2,790.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7,676.28
454.64
8,154.09
894.30
8,579.76
-1,832.73
-10,410.37
1,040.26
949.71
1,184.63
Net Fixed Assets
-118.54
-6.57
278.45
-35.87
-86.04
-49.10
-26.55
-52.25
-19.78
-14.78
Net Investments
-574.19
140.23
42.59
-2,123.14
-622.87
-2,484.88
-222.02
-2.60
-0.21
0.00
Others
-6,983.55
320.98
7,833.05
3,053.31
9,288.67
701.25
-10,161.80
1,095.11
969.70
1,199.41
Cash from Financing Activity
-13,587.30
-17,597.97
-19,587.35
-15,025.71
-25,350.25
-7,851.94
-7,382.13
-3,016.51
-2,162.53
-1,323.93
Net Cash Inflow / Outflow
-1.24
-682.49
1,720.51
250.12
-2,245.80
-575.26
2,095.37
6,728.23
9,382.75
8,733.53
Opening Cash & Equivalents
4,193.91
4,876.40
3,155.89
9,439.13
11,684.93
12,260.19
10,164.82
39,078.21
29,695.01
20,961.48
Closing Cash & Equivalent
4,192.67
4,193.91
4,876.40
9,689.25
9,439.13
11,684.93
12,260.19
45,806.44
39,077.76
29,695.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
31.97
39.50
55.15
63.89
67.13
76.74
64.04
52.74
43.18
32.28
ROA
5.92%
8.22%
13.01%
13.01%
14.37%
16.23%
15.50%
14.04%
14.65%
3.73%
ROE
31.65%
31.28%
37.95%
33.17%
33.26%
39.04%
40.09%
35.87%
40.38%
11.06%
ROCE
45.63%
46.75%
56.85%
51.82%
49.67%
54.55%
55.51%
51.60%
54.31%
27.83%
Fixed Asset Turnover
4.37
4.91
3.25
2.27
2.27
2.29
2.10
1.68
1.58
1.25
Receivable days
29.36
34.82
32.92
31.30
37.47
33.37
21.14
16.93
13.44
15.58
Inventory Days
21.35
24.04
22.67
21.95
22.39
24.16
27.13
30.26
27.19
31.71
Payable days
15.48
17.76
11.34
4.98
5.14
5.46
5.36
6.25
7.51
63.68
Cash Conversion Cycle
35.23
41.10
44.25
48.26
54.72
52.08
42.91
40.94
33.12
-16.39
Total Debt/Equity
0.08
0.12
0.03
0.01
0.00
0.03
0.04
0.05
0.07
0.11
Interest Cover
25.76
36.20
56.30
2375.47
389.51
538.65
379.79
218.34
152.01
33.11

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.