Nifty

:

14727.20

Sensex

:

50053.54

82.50 (0.56%)
261.42 (0.53%)

Login

Nifty
Sensex

:
:

14727.20
50053.54

82.50 (0.56%)
261.42 (0.53%)

Cochin Minerals & Rutile Ltd.

Chemicals

Rating :

59/99

BSE: 513353 | NSE: Not Listed

Watchlist

NSE BSE

141.25

20-Jan-2021

Open
High
Low
Previous Close

143.95
143.95
140.50
142.60

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

29
2.13
161.00
77.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

110.60
18.72
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

103.95
1.42%
1.34

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.47
10.73
17.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.88
-
19.71

PAT CAGR (%)

10 Years
5 Years
3 Years

2.13
-
64.73

P:E (Median)

8 Years
5 Years
3 Years

-
10.49
17.18

P:BV (Average)

8 Years
5 Years
3 Years

1.15
1.15
1.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-94.76
-165.83
12.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 61.82 57.25 7.98% 63.23 70.85 -10.76% 71.15 68.34 4.11% 63.61 73.68 -13.67%
Expenses 55.78 52.81 5.62% 57.27 63.48 -9.78% 68.03 66.89 1.70% 58.20 67.97 -14.37%
EBITDA 6.04 4.43 36.34% 5.96 7.37 -19.13% 3.11 1.46 113.01% 5.41 5.71 -5.25%
EBIDTM 9.78% 7.74% 9.43% 10.40% 4.37% 2.13% 8.51% 7.74%
Other Income 0.00 0.00 0 0.01 1.47 -99.32% 0.11 1.74 -93.68% 0.10 0.01 900.00%
Interest 0.30 0.20 50.00% 0.19 1.21 -84.30% 0.09 0.66 -86.36% 0.16 1.41 -88.65%
Depreciation 0.27 0.09 200.00% 0.26 0.13 100.00% 0.22 -0.37 - 0.13 0.30 -56.67%
PBT 5.48 4.15 32.05% 5.53 7.50 -26.27% 2.92 2.91 0.34% 5.22 4.01 30.17%
Tax 2.44 1.76 38.64% 3.02 4.26 -29.11% 5.10 2.86 78.32% 2.68 1.33 101.50%
PAT 3.04 2.38 27.73% 2.50 3.24 -22.84% -2.17 0.05 - 2.54 2.69 -5.58%
PATM 4.92% 4.16% 3.96% 4.57% -3.06% 0.07% 3.99% 3.65%
EPS 3.90 3.06 27.45% 3.21 4.15 -22.65% -2.79 0.06 - 3.25 3.45 -5.80%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 259.81 263.26 223.41 163.96 148.93 158.15 115.83 131.25 198.21 235.76 128.03 Net Sales Growth -3.82% 17.84% 36.26% 10.09% -5.83% 36.54% -11.75% -33.78% -15.93% 84.14% Cost Of Goods Sold 124.96 140.07 120.49 70.00 74.04 89.44 69.52 68.86 68.23 84.75 64.33 Gross Profit 134.85 123.20 102.92 93.95 74.89 68.71 46.31 62.39 129.98 151.02 63.71 GP Margin 51.90% 46.80% 46.07% 57.30% 50.29% 43.45% 39.98% 47.54% 65.58% 64.06% 49.76% Total Expenditure 239.28 241.04 207.74 154.92 149.43 171.45 137.27 131.35 130.10 146.25 115.48 Power & Fuel Cost - 15.37 17.90 14.75 11.76 9.59 10.60 9.88 11.26 13.87 13.32 % Of Sales - 5.84% 8.01% 9.00% 7.90% 6.06% 9.15% 7.53% 5.68% 5.88% 10.40% Employee Cost - 23.31 18.53 19.93 18.99 16.05 14.88 12.98 12.85 12.48 9.60 % Of Sales - 8.85% 8.29% 12.16% 12.75% 10.15% 12.85% 9.89% 6.48% 5.29% 7.50% Manufacturing Exp. - 16.88 13.13 13.41 13.24 43.18 31.63 26.53 27.34 19.77 18.50 % Of Sales - 6.41% 5.88% 8.18% 8.89% 27.30% 27.31% 20.21% 13.79% 8.39% 14.45% General & Admin Exp. - 2.00 2.45 2.21 2.04 5.79 6.24 7.80 6.58 7.45 2.12 % Of Sales - 0.76% 1.10% 1.35% 1.37% 3.66% 5.39% 5.94% 3.32% 3.16% 1.66% Selling & Distn. Exp. - 42.83 32.96 34.52 28.99 4.62 3.51 5.28 3.38 7.80 7.39 % Of Sales - 16.27% 14.75% 21.05% 19.47% 2.92% 3.03% 4.02% 1.71% 3.31% 5.77% Miscellaneous Exp. - 0.58 2.28 0.09 0.36 2.78 0.90 0.00 0.48 0.14 7.39 % Of Sales - 0.22% 1.02% 0.05% 0.24% 1.76% 0.78% 0% 0.24% 0.06% 0.17% EBITDA 20.52 22.22 15.67 9.04 -0.50 -13.30 -21.44 -0.10 68.11 89.51 12.55 EBITDA Margin 7.90% 8.44% 7.01% 5.51% -0.34% -8.41% -18.51% -0.08% 34.36% 37.97% 9.80% Other Income 0.22 1.26 1.95 0.98 0.55 0.36 0.49 1.26 1.34 1.64 0.20 Interest 0.74 3.13 5.91 7.15 7.19 6.42 7.96 3.86 1.89 2.61 2.35 Depreciation 0.88 0.57 0.52 0.69 0.90 1.96 3.96 2.41 2.74 2.92 3.17 PBT 19.15 19.79 11.19 2.18 -8.03 -21.32 -32.87 -5.10 64.82 85.63 7.25 Tax 13.24 13.80 5.72 0.84 -2.30 -7.28 -11.37 -1.22 21.48 28.54 2.40 Tax Rate 69.14% 69.73% 51.12% 38.53% 28.64% 34.15% 34.59% 23.92% 33.14% 33.33% 33.10% PAT 5.91 5.99 5.47 1.34 -5.73 -14.04 -21.51 -3.88 43.34 57.08 4.85 PAT before Minority Interest 5.91 5.99 5.47 1.34 -5.73 -14.04 -21.51 -3.88 43.34 57.08 4.85 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 2.27% 2.28% 2.45% 0.82% -3.85% -8.88% -18.57% -2.96% 21.87% 24.21% 3.79% PAT Growth -29.31% 9.51% 308.21% - - - - - -24.07% 1,076.91% EPS 7.58 7.68 7.01 1.72 -7.35 -18.00 -27.58 -4.97 55.56 73.18 6.22

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 77.29 73.25 67.83 67.13 72.24 86.27 109.70 114.50 80.32 34.15 Share Capital 7.83 7.83 7.83 7.83 7.83 7.83 7.83 7.83 7.83 7.83 Total Reserves 69.46 65.42 60.00 59.30 64.41 78.44 101.87 106.67 72.49 26.32 Non-Current Liabilities -5.53 -16.14 -14.18 -10.53 -3.60 8.92 25.78 4.33 10.04 17.26 Secured Loans 0.00 0.00 5.49 10.32 15.41 20.72 26.23 3.57 5.95 9.52 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.90 1.61 1.37 0.71 0.52 0.45 0.43 0.43 0.45 0.28 Current Liabilities 74.54 81.82 84.73 51.48 71.56 58.67 63.73 21.49 59.21 17.14 Trade Payables 70.94 36.09 30.23 12.08 32.34 25.51 23.34 3.59 5.72 5.61 Other Current Liabilities 2.66 12.44 26.34 7.81 8.59 8.66 9.82 6.13 9.03 5.50 Short Term Borrowings 0.00 32.78 27.98 30.34 30.64 24.50 29.65 2.62 4.87 1.90 Short Term Provisions 0.94 0.51 0.19 1.25 0.00 0.00 0.92 9.16 39.59 4.14 Total Liabilities 146.30 138.93 138.38 108.08 140.20 153.86 199.21 140.32 149.57 68.55 Net Block 18.36 13.93 14.26 17.35 15.70 16.89 19.59 21.65 20.09 21.93 Gross Block 74.36 69.75 69.56 71.98 69.57 68.80 65.76 65.41 61.17 60.19 Accumulated Depreciation 56.00 55.82 55.30 54.63 53.88 51.91 46.17 43.76 41.08 38.26 Non Current Assets 42.50 42.43 42.79 47.13 46.38 47.51 50.48 43.46 41.88 43.25 Capital Work in Progress 5.11 9.24 9.24 9.98 9.98 9.94 9.21 5.16 5.16 5.16 Non Current Investment 13.96 14.18 14.22 14.32 13.85 13.85 13.85 13.84 13.84 13.84 Long Term Loans & Adv. 5.07 5.07 5.07 5.49 6.85 6.83 7.83 2.81 2.79 2.32 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 103.79 96.51 95.59 60.95 93.82 106.35 148.73 96.87 107.68 25.31 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 63.65 70.67 69.07 41.88 75.08 85.86 92.66 78.56 23.91 9.43 Sundry Debtors 15.62 7.14 14.16 8.01 8.49 12.11 18.06 1.26 5.23 8.00 Cash & Bank 6.65 8.04 0.85 1.80 3.57 3.58 30.18 8.89 47.01 2.22 Other Current Assets 17.88 8.59 9.56 7.64 6.67 4.80 7.83 8.16 31.53 5.67 Short Term Loans & Adv. 13.44 2.06 1.96 1.62 4.69 3.20 5.11 4.67 28.94 4.76 Net Current Assets 29.26 14.68 10.86 9.47 22.26 47.68 85.00 75.37 48.47 8.17 Total Assets 146.29 138.94 138.38 108.08 140.20 153.86 199.21 140.33 149.56 68.56

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 35.57 12.64 8.71 12.56 5.81 -3.37 -11.05 -14.12 53.35 9.95 PBT 19.79 11.19 2.18 -8.03 -21.32 -32.87 -5.10 64.82 85.63 7.25 Adjustment 2.01 5.08 6.30 7.22 7.74 11.67 6.21 3.68 4.50 5.44 Changes in Working Capital 28.41 -1.13 0.23 13.37 19.39 17.83 -12.15 -56.23 -12.32 -0.28 Cash after chg. in Working capital 50.21 15.14 8.71 12.56 5.81 -3.37 -11.05 12.27 77.81 12.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -14.64 -2.50 0.00 0.00 0.00 0.00 0.00 -26.39 -24.46 -2.45 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 -0.10 -2.97 4.09 -0.76 -0.99 -3.97 -6.22 -3.38 -0.37 -1.76 Net Fixed Assets -0.48 -0.19 3.16 -2.41 -0.81 -3.77 -4.40 -4.24 -0.98 -1.63 Net Investments 0.22 0.04 0.10 -0.47 0.00 0.00 -0.01 0.00 0.00 0.00 Others 0.16 -2.82 0.83 2.12 -0.18 -0.20 -1.81 0.86 0.61 -0.13 Cash from Financing Activity -36.31 -5.29 -12.89 -11.83 -5.26 -19.47 36.44 -20.92 -8.55 -10.65 Net Cash Inflow / Outflow -0.85 4.38 -0.09 -0.03 -0.43 -26.81 19.18 -38.42 44.43 -2.46 Opening Cash & Equivalents 4.44 0.07 0.15 0.18 0.61 27.43 8.25 46.67 1.95 4.41 Closing Cash & Equivalent 3.60 4.44 0.07 0.15 0.18 0.61 27.43 8.25 46.67 1.95

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 98.71 93.55 86.63 85.73 92.25 110.18 140.11 146.23 102.57 43.62 ROA 4.20% 3.94% 1.09% -4.61% -9.55% -12.18% -2.28% 29.90% 52.34% 7.03% ROE 7.95% 7.75% 1.98% -8.22% -17.71% -21.95% -3.46% 44.50% 99.73% 14.90% ROCE 24.30% 15.72% 8.51% -0.71% -11.43% -16.08% -0.84% 61.26% 122.84% 17.60% Fixed Asset Turnover 3.65 3.21 2.32 2.11 2.30 1.77 2.06 3.14 3.94 2.22 Receivable days 15.78 17.40 24.66 20.21 23.67 46.31 26.14 5.95 10.09 18.96 Inventory Days 93.12 114.15 123.41 143.18 184.84 273.98 231.73 93.96 25.44 30.34 Payable days 88.90 60.62 44.68 55.19 68.55 69.31 40.66 10.61 13.82 16.59 Cash Conversion Cycle 19.99 70.93 103.38 108.20 139.95 250.98 217.21 89.30 21.71 32.71 Total Debt/Equity 0.00 0.52 0.57 0.68 0.71 0.59 0.58 0.07 0.18 0.43 Interest Cover 7.32 2.89 1.30 -0.12 -2.32 -3.13 -0.32 35.28 33.86 4.09

Top Investors:

shashank s khade

abhishek kankaria

yogesh kumar kankaria

Annual Reports:

News Update:

No Latest News!

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