Nifty

:

10853.55

Sensex

:

36565.56

35.95 (0.33%)
84.47 (0.23%)

Login

Nifty
Sensex

:
:

10853.55
36565.56

35.95 (0.33%)
84.47 (0.23%)

Coromandel Agro Products & Oils Ltd.

Solvent Extraction

Rating :

N/A

BSE: 507543 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

0.20
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

19.90
N/A
0.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.81
-5.52
-1.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.94
0.08
1.35

PAT CAGR (%)

10 Years
5 Years
3 Years

-1.24
42.75
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.02
0.01
0.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.29
7.58
7.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 15.02 16.77 -10.44% 44.23 22.26 98.70% 25.06 23.09 8.53% 12.82 7.73 65.85%
Expenses 14.11 15.83 -10.87% 43.99 23.49 87.27% 24.43 24.63 -0.81% 12.02 9.15 31.37%
EBITDA 0.90 0.93 -3.23% 0.25 -1.23 - 0.64 -1.54 - 0.81 -1.42 -
EBIDTM 6.01% 5.55% 0.56% -5.53% 2.55% -6.67% 6.28% -18.37%
Other Income 0.00 0.04 -100.00% 0.14 0.06 133.33% 0.00 0.02 -100.00% 0.00 0.04 -100.00%
Interest 0.39 0.39 0.00% 0.60 0.48 25.00% 0.24 0.30 -20.00% 0.44 0.40 10.00%
Depreciation 0.21 0.26 -19.23% 0.09 0.36 -75.00% 0.26 0.23 13.04% 0.26 0.23 13.04%
PBT 0.31 0.33 -6.06% -0.30 -2.00 - 0.14 -2.06 - 0.11 -2.01 -
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.31 0.33 -6.06% -0.30 -2.00 - 0.14 -2.06 - 0.11 -2.01 -
PATM 2.03% 1.99% -0.68% -9.00% 0.57% -8.91% 0.87% -26.06%
EPS 3.86 4.22 -8.53% -3.82 -25.37 - 1.82 -26.05 - 1.42 -25.49 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 10 Mar 09
Net Sales 97.13 98.88 68.15 102.36 141.18 131.35 125.83 128.35 88.72 82.61 64.26 Net Sales Growth 39.06% 45.09% -33.42% -27.50% 7.48% 4.39% -1.96% 44.67% 7.40% 28.56% Cost Of Goods Sold 85.12 85.74 63.95 90.07 120.25 108.05 100.19 102.73 69.90 67.45 50.79 Gross Profit 12.01 13.14 4.20 12.30 20.93 23.30 25.64 25.61 18.82 15.16 13.47 GP Margin 12.37% 13.29% 6.16% 12.02% 14.83% 17.74% 20.38% 19.95% 21.21% 18.35% 20.96% Total Expenditure 94.55 96.25 72.26 99.90 138.42 128.73 122.11 123.17 86.49 79.72 62.91 Power & Fuel Cost - 3.35 3.06 3.60 5.62 5.70 6.13 5.34 3.59 2.13 2.11 % Of Sales - 3.39% 4.49% 3.52% 3.98% 4.34% 4.87% 4.16% 4.05% 2.58% 3.28% Employee Cost - 1.53 1.65 1.60 1.86 1.90 1.75 1.97 1.67 1.63 1.43 % Of Sales - 1.55% 2.42% 1.56% 1.32% 1.45% 1.39% 1.53% 1.88% 1.97% 2.23% Manufacturing Exp. - 1.11 0.34 0.44 4.85 6.03 6.51 5.70 5.95 4.23 5.17 % Of Sales - 1.12% 0.50% 0.43% 3.44% 4.59% 5.17% 4.44% 6.71% 5.12% 8.05% General & Admin Exp. - 0.59 0.91 0.96 0.94 0.88 0.86 0.80 0.79 0.42 0.44 % Of Sales - 0.60% 1.34% 0.94% 0.67% 0.67% 0.68% 0.62% 0.89% 0.51% 0.68% Selling & Distn. Exp. - 3.88 2.35 3.23 4.91 6.16 5.96 6.04 3.56 3.78 2.96 % Of Sales - 3.92% 3.45% 3.16% 3.48% 4.69% 4.74% 4.71% 4.01% 4.58% 4.61% Miscellaneous Exp. - 0.04 0.00 0.00 0.00 0.02 0.72 0.58 1.03 0.09 2.96 % Of Sales - 0.04% 0% 0% 0% 0.02% 0.57% 0.45% 1.16% 0.11% 0.02% EBITDA 2.60 2.63 -4.11 2.46 2.76 2.62 3.72 5.18 2.23 2.89 1.35 EBITDA Margin 2.68% 2.66% -6.03% 2.40% 1.95% 1.99% 2.96% 4.04% 2.51% 3.50% 2.10% Other Income 0.14 0.18 0.16 0.28 0.85 0.75 0.29 0.52 0.77 0.36 0.89 Interest 1.67 1.68 1.74 1.70 1.90 2.41 1.76 2.79 1.55 1.45 0.91 Depreciation 0.82 0.85 1.02 1.01 0.91 0.93 0.78 0.80 0.82 0.28 0.28 PBT 0.26 0.29 -6.71 0.03 0.80 0.02 1.46 2.11 0.63 1.51 1.05 Tax 0.00 -0.54 -0.94 0.05 0.24 -0.12 0.47 0.60 1.20 0.57 0.20 Tax Rate 0.00% -186.21% 14.01% 166.67% 30.00% -600.00% 32.19% 28.44% 190.48% 37.75% 19.05% PAT 0.26 0.83 -5.77 -0.03 0.56 0.14 0.98 1.51 -0.58 0.94 0.85 PAT before Minority Interest 0.26 0.83 -5.77 -0.03 0.56 0.14 0.98 1.51 -0.58 0.94 0.85 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.27% 0.84% -8.47% -0.03% 0.40% 0.11% 0.78% 1.18% -0.65% 1.14% 1.32% PAT Growth 104.53% - - - 300.00% -85.71% -35.10% - - 10.59% Unadjusted EPS 3.28 10.48 -73.01 -0.16 7.07 1.83 12.46 19.11 -7.29 11.87 10.77

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 10 Mar 09
Shareholder's Funds 11.03 10.82 16.58 16.60 16.20 16.26 15.57 14.40 12.24 11.65 Share Capital 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 Total Reserves 10.24 10.03 15.79 15.81 15.41 15.47 14.78 13.61 11.45 10.86 Non-Current Liabilities 3.86 4.18 3.16 10.62 7.62 7.62 11.28 11.39 20.53 18.96 Secured Loans 0.00 0.00 1.14 2.47 3.80 5.06 5.87 6.59 11.57 13.23 Unsecured Loans 3.37 3.09 0.00 0.00 0.00 0.00 2.74 2.25 8.55 5.34 Long Term Provisions 0.00 0.00 0.00 0.02 0.01 0.01 0.03 0.02 0.00 0.00 Current Liabilities 19.88 24.18 32.94 25.45 27.41 28.47 28.39 18.70 3.15 2.32 Trade Payables 1.84 2.12 3.03 2.94 2.11 2.62 3.64 1.50 2.14 1.77 Other Current Liabilities 1.62 3.08 3.48 3.67 4.94 3.87 3.75 2.92 0.73 0.46 Short Term Borrowings 16.37 18.97 26.43 18.67 20.35 21.99 21.00 14.28 0.00 0.00 Short Term Provisions 0.06 0.00 0.00 0.16 0.00 0.00 0.00 0.00 0.27 0.09 Total Liabilities 34.77 39.18 52.68 52.67 51.23 52.35 55.24 44.49 35.92 32.93 Net Block 8.86 10.32 11.32 12.25 13.20 13.14 14.08 15.04 6.90 7.42 Gross Block 12.36 12.35 12.34 25.79 25.79 24.73 24.96 24.93 15.30 15.37 Accumulated Depreciation 3.50 2.03 1.01 13.54 12.59 11.59 10.88 9.89 8.40 7.95 Non Current Assets 10.08 11.57 12.57 13.48 14.05 14.07 14.82 15.67 6.90 7.42 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.22 1.25 1.25 1.23 0.85 0.94 0.74 0.63 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 24.70 27.61 40.11 39.18 37.17 38.28 40.42 28.82 29.02 25.51 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.85 19.02 32.21 28.55 21.42 23.30 22.21 18.91 18.16 17.37 Sundry Debtors 6.00 3.47 2.20 4.66 8.68 10.58 11.81 6.48 7.89 4.62 Cash & Bank 0.04 0.18 0.27 0.24 0.54 0.27 2.63 0.60 0.38 0.39 Other Current Assets 0.82 0.06 0.13 0.00 6.54 4.13 3.77 2.83 2.59 3.15 Short Term Loans & Adv. 0.75 4.88 5.29 5.73 6.54 4.13 3.77 2.83 2.46 3.01 Net Current Assets 4.82 3.43 7.17 13.74 9.77 9.80 12.03 10.11 25.87 23.19 Total Assets 34.78 39.18 52.68 52.66 51.22 52.35 55.24 44.49 35.92 32.93

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 10 Mar 09
Cash From Operating Activity 1.24 -0.31 9.02 -1.28 3.62 3.19 5.21 0.72 0.00 0.00 PBT 0.29 -6.71 0.03 0.80 0.02 1.46 2.11 0.63 0.00 0.00 Adjustment 2.52 2.74 2.57 2.76 3.30 2.44 3.60 2.30 0.00 0.00 Changes in Working Capital -1.59 3.65 6.70 -4.42 0.30 -0.14 0.11 -2.08 0.00 0.00 Cash after chg. in Working capital 1.21 -0.31 9.29 -0.86 3.62 3.76 5.82 0.84 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.02 0.00 -0.26 -0.42 0.00 -0.57 -0.61 -0.12 0.00 0.00 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 0.03 -0.01 -0.11 -0.23 -1.11 -0.22 -0.15 -0.97 0.00 0.00 Net Fixed Assets -0.01 -0.01 13.45 0.00 -1.06 0.23 -0.03 -9.63 0.07 -0.11 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.04 0.00 -13.56 -0.23 -0.05 -0.45 -0.12 8.66 -0.07 0.11 Cash from Financing Activity -1.39 0.23 -8.88 1.21 -2.25 -5.34 -3.04 -1.08 0.00 0.00 Net Cash Inflow / Outflow -0.12 -0.09 0.03 -0.29 0.27 -2.36 2.03 -1.33 0.00 0.00 Opening Cash & Equivalents 0.15 0.27 0.24 0.54 0.27 2.63 0.60 1.93 0.00 0.00 Closing Cash & Equivalent 0.03 0.18 0.27 0.24 0.54 0.27 2.63 0.60 0.00 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 10 Mar 09
Book Value (Rs.) 139.64 136.92 209.92 199.36 193.79 191.97 180.97 163.59 131.21 121.10 ROA 2.24% -12.56% -0.05% 1.08% 0.28% 1.83% 3.03% -1.43% 2.72% 2.77% ROE 7.58% -42.10% -0.16% 3.60% 0.95% 6.68% 11.09% -4.94% 9.41% 9.26% ROCE 6.09% -12.50% 4.14% 6.83% 5.77% 7.27% 11.94% 6.45% 10.11% 7.79% Fixed Asset Turnover 8.00 5.52 5.37 5.47 5.20 5.06 5.15 4.41 5.39 4.20 Receivable days 17.47 15.18 12.23 17.24 26.76 32.48 26.01 29.56 27.62 37.26 Inventory Days 68.05 137.17 108.27 64.59 62.13 66.01 58.47 76.26 78.49 79.37 Payable days 7.51 15.45 10.58 6.14 6.72 9.37 7.63 7.52 9.69 12.44 Cash Conversion Cycle 78.00 136.90 109.92 75.69 82.17 89.12 76.84 98.29 96.42 104.19 Total Debt/Equity 1.79 2.14 1.74 1.43 1.66 1.87 2.15 1.86 1.94 1.94 Interest Cover 1.17 -2.85 1.02 1.42 1.01 1.83 1.75 1.41 2.04 2.15

Top Investors:

i.c.i.c.i. bank ltd

Annual Reports:

News Update:

Coromandel Agro Prod - Quarterly Results
13th Aug 2019, 16:47 PM

Read More

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

Feedback