Nifty
:
16992.55
Sensex
:
57720.37
47.50 (0.28%)
193.27 (0.34%)
Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

Coromandel International Ltd.

Fertilizers

Rating :
72/99

BSE: 506395 | NSE: COROMANDEL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,887.91
  • 12.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,134.67
  • 1.36%
  • 3.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.41%
  • 0.71%
  • 9.60%
  • FII
  • DII
  • Others
  • 10.26%
  • 17.59%
  • 4.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.78
  • 11.51
  • 13.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.84
  • 11.34
  • 4.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.44
  • 17.12
  • 12.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.89
  • 17.42
  • 17.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.85
  • 4.14
  • 4.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 11.06
  • 11.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
8,309.59
5,072.64
63.81%
10,113.39
6,147.53
64.51%
5,729.10
3,663.87
56.37%
4,226.81
2,824.69
49.64%
Expenses
7,529.02
4,528.75
66.25%
9,056.41
5,404.31
67.58%
5,043.72
3,180.81
58.57%
3,847.12
2,595.01
48.25%
EBITDA
780.57
543.89
43.52%
1,056.98
743.22
42.22%
685.38
483.06
41.88%
379.69
229.68
65.31%
EBIDTM
9.39%
10.72%
10.45%
12.09%
11.96%
13.18%
8.98%
8.13%
Other Income
39.59
26.86
47.39%
31.11
18.87
64.86%
53.57
21.75
146.30%
76.79
47.03
63.28%
Interest
56.83
17.82
218.91%
54.22
19.18
182.69%
26.56
17.09
55.41%
21.38
16.41
30.29%
Depreciation
47.08
42.85
9.87%
45.74
42.13
8.57%
44.56
42.25
5.47%
45.42
46.74
-2.82%
PBT
716.25
510.08
40.42%
988.13
700.78
41.00%
667.83
445.47
49.92%
389.68
213.56
82.47%
Tax
179.42
129.80
38.23%
248.13
181.90
36.41%
170.28
110.42
54.21%
99.17
57.47
72.56%
PAT
536.83
380.28
41.17%
740.00
518.88
42.61%
497.55
335.05
48.50%
290.51
156.09
86.12%
PATM
6.46%
7.50%
7.32%
8.44%
8.68%
9.14%
6.87%
5.53%
EPS
17.92
13.00
37.85%
25.21
17.70
42.43%
16.99
11.51
47.61%
9.87
5.31
85.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
28,378.89
19,110.85
14,181.95
13,136.69
13,224.56
11,082.92
10,030.75
11,481.42
11,306.43
10,053.21
9,033.72
Net Sales Growth
60.25%
34.75%
7.96%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
11.29%
 
Cost Of Goods Sold
22,377.38
14,216.54
9,687.92
9,055.61
9,339.58
7,609.39
7,120.96
8,723.06
8,637.06
7,484.45
6,817.31
Gross Profit
6,001.51
4,894.31
4,494.03
4,081.08
3,884.98
3,473.53
2,909.79
2,758.36
2,669.37
2,568.76
2,216.41
GP Margin
21.15%
25.61%
31.69%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
24.53%
Total Expenditure
25,476.27
16,960.99
12,197.71
11,405.71
11,781.51
9,826.48
9,048.07
10,714.61
10,452.95
9,247.97
8,265.78
Power & Fuel Cost
-
340.33
314.83
280.46
250.60
230.35
205.16
211.76
238.95
207.10
173.92
% Of Sales
-
1.78%
2.22%
2.13%
1.89%
2.08%
2.05%
1.84%
2.11%
2.06%
1.93%
Employee Cost
-
587.18
538.57
461.08
411.07
361.87
310.84
291.87
277.94
270.49
229.76
% Of Sales
-
3.07%
3.80%
3.51%
3.11%
3.27%
3.10%
2.54%
2.46%
2.69%
2.54%
Manufacturing Exp.
-
252.14
192.10
149.83
166.60
139.28
118.15
105.36
103.23
102.05
95.61
% Of Sales
-
1.32%
1.35%
1.14%
1.26%
1.26%
1.18%
0.92%
0.91%
1.02%
1.06%
General & Admin Exp.
-
52.89
56.65
44.76
89.80
114.52
61.86
51.25
43.51
39.09
31.48
% Of Sales
-
0.28%
0.40%
0.34%
0.68%
1.03%
0.62%
0.45%
0.38%
0.39%
0.35%
Selling & Distn. Exp.
-
1,033.36
892.36
884.40
1,032.72
979.15
827.78
827.39
695.19
616.16
498.51
% Of Sales
-
5.41%
6.29%
6.73%
7.81%
8.83%
8.25%
7.21%
6.15%
6.13%
5.52%
Miscellaneous Exp.
-
478.55
515.28
529.57
491.14
391.92
403.32
503.92
457.07
528.63
498.51
% Of Sales
-
2.50%
3.63%
4.03%
3.71%
3.54%
4.02%
4.39%
4.04%
5.26%
4.64%
EBITDA
2,902.62
2,149.86
1,984.24
1,730.98
1,443.05
1,256.44
982.68
766.81
853.48
805.24
767.94
EBITDA Margin
10.23%
11.25%
13.99%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
8.50%
Other Income
201.06
144.27
75.06
40.04
37.08
59.69
54.82
66.49
56.60
60.76
70.07
Interest
158.99
75.47
105.67
235.28
250.70
178.31
223.78
220.94
209.59
240.26
210.16
Depreciation
182.80
172.65
173.08
158.01
113.84
99.13
100.71
106.12
104.57
96.08
71.11
PBT
2,761.89
2,046.01
1,780.55
1,377.73
1,115.59
1,038.69
713.01
506.24
595.92
529.66
556.74
Tax
697.00
521.29
456.80
313.47
372.10
346.78
235.34
171.62
190.19
152.11
123.09
Tax Rate
25.24%
25.48%
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
22.11%
PAT
2,064.89
1,524.72
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
356.54
431.99
PAT before Minority Interest
2,064.89
1,524.72
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
364.94
433.65
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.40
-1.66
PAT Margin
7.28%
7.98%
9.33%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
4.78%
PAT Growth
48.52%
15.18%
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
-17.47%
 
EPS
70.23
51.86
45.03
36.20
24.48
23.53
16.25
12.23
13.67
12.13
14.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
6,358.27
5,150.59
4,317.70
3,358.39
2,896.27
2,890.77
2,633.96
2,202.01
2,281.22
2,196.57
Share Capital
29.35
29.34
29.30
29.25
29.24
29.17
29.13
29.13
28.32
28.31
Total Reserves
6,316.78
5,110.23
4,275.99
3,314.48
2,857.95
2,859.24
2,604.16
2,172.88
2,252.64
2,168.26
Non-Current Liabilities
460.88
443.22
464.56
137.02
150.80
175.10
242.08
301.14
503.14
1,333.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
44.06
66.81
266.85
672.63
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
424.23
Long Term Provisions
14.28
13.72
21.08
13.97
14.39
14.17
17.79
16.78
17.24
18.40
Current Liabilities
4,465.59
3,301.68
5,366.51
7,078.51
6,801.30
5,579.13
6,305.63
5,858.53
4,795.02
4,775.99
Trade Payables
3,913.54
2,922.16
3,348.11
3,762.47
3,378.61
2,934.54
3,232.93
3,087.98
2,708.10
2,401.37
Other Current Liabilities
457.14
320.10
335.63
305.13
662.26
385.07
443.52
625.30
507.13
423.51
Short Term Borrowings
0.04
1.61
1,625.12
2,954.47
2,728.44
2,228.38
2,582.63
2,039.28
1,404.29
1,770.27
Short Term Provisions
94.87
57.81
57.65
56.44
31.99
31.14
46.55
105.97
175.50
180.84
Total Liabilities
11,284.74
8,895.49
10,148.77
10,573.92
9,848.37
8,645.00
9,181.67
8,361.68
7,604.76
8,412.05
Net Block
2,091.57
2,015.44
2,032.28
1,309.48
1,327.34
1,327.54
1,319.54
1,379.59
1,734.05
1,856.29
Gross Block
3,724.94
3,525.47
3,398.95
2,548.04
2,488.56
2,400.73
2,331.49
2,298.46
2,555.27
2,595.98
Accumulated Depreciation
1,633.37
1,510.03
1,366.67
1,238.56
1,161.22
1,073.19
1,011.95
918.87
821.22
739.69
Non Current Assets
2,944.51
2,374.18
2,354.98
1,821.02
1,686.51
1,808.31
1,934.30
1,846.97
2,227.71
2,537.35
Capital Work in Progress
141.20
89.78
65.43
190.84
48.10
21.92
41.66
46.50
74.40
420.08
Non Current Investment
243.46
213.79
211.33
200.68
221.27
388.35
476.91
351.97
341.58
159.69
Long Term Loans & Adv.
463.79
53.68
44.18
80.42
49.05
40.24
45.11
68.91
77.68
101.29
Other Non Current Assets
4.49
1.49
1.76
39.60
40.75
30.26
51.08
0.00
0.00
0.00
Current Assets
8,340.23
6,521.31
7,793.79
8,752.90
8,161.86
6,836.69
7,247.37
6,514.71
5,377.05
5,874.70
Current Investments
0.00
0.00
0.00
0.14
0.14
0.13
0.27
0.20
0.19
0.19
Inventories
3,663.23
2,600.88
2,697.13
3,241.39
2,262.49
1,724.61
2,345.76
2,259.22
1,752.88
1,477.54
Sundry Debtors
264.87
554.42
1,734.11
1,824.42
1,577.70
1,621.67
1,641.85
1,446.38
1,483.45
1,820.09
Cash & Bank
1,753.28
722.09
78.30
159.32
555.42
167.83
197.78
317.58
472.16
534.59
Other Current Assets
2,658.85
811.84
2,608.83
2,809.31
3,766.11
3,322.45
3,061.71
2,491.33
1,668.37
2,042.29
Short Term Loans & Adv.
1,831.75
1,832.08
675.42
718.32
611.87
689.76
614.83
698.35
541.95
654.12
Net Current Assets
3,874.64
3,219.63
2,427.28
1,674.39
1,360.56
1,257.56
941.74
656.18
582.03
1,098.71
Total Assets
11,284.74
8,895.49
10,148.77
10,573.92
9,848.37
8,645.00
9,181.67
8,361.68
7,604.76
8,412.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
2,078.05
4,150.15
1,861.97
526.40
263.26
915.24
18.38
86.09
1,460.87
985.29
PBT
2,049.75
1,785.95
1,378.51
1,092.58
1,038.69
712.30
529.06
591.98
517.05
556.74
Adjustment
140.01
136.79
535.37
264.79
328.38
280.97
413.73
382.17
386.76
294.63
Changes in Working Capital
371.64
2,694.82
311.91
-460.05
-753.99
187.04
-750.88
-745.59
668.29
254.61
Cash after chg. in Working capital
2,561.40
4,617.56
2,225.79
897.32
613.08
1,180.31
191.91
228.56
1,572.10
1,105.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-483.35
-467.41
-363.82
-370.92
-349.82
-265.07
-173.53
-142.47
-111.23
-120.69
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
-1,621.99
-1,257.23
-221.93
-597.06
32.04
-78.60
-61.41
-216.06
-50.19
-641.31
Net Fixed Assets
-250.55
-151.27
-718.84
-201.73
-113.86
-48.84
-39.63
-369.63
-162.32
-264.66
Net Investments
67.56
0.30
-14.05
-32.52
46.12
35.49
-17.47
391.80
135.54
-251.61
Others
-1,439.00
-1,106.26
510.96
-362.81
99.78
-65.25
-4.31
-238.23
-23.41
-125.04
Cash from Financing Activity
-442.52
-2,263.16
-1,723.10
-244.11
-1.00
-864.40
8.48
-64.15
-1,344.17
-928.78
Net Cash Inflow / Outflow
13.54
629.76
-83.06
-314.77
294.30
-27.76
-34.55
-194.12
66.51
-584.80
Opening Cash & Equivalents
692.10
50.54
132.13
446.52
146.71
174.48
208.82
410.49
375.01
958.19
Closing Cash & Equivalent
706.01
692.10
50.54
132.13
446.52
146.71
174.48
216.53
410.49
375.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
216.22
175.17
146.94
114.32
98.74
99.02
90.40
75.59
80.54
77.59
ROA
15.11%
13.90%
10.27%
7.05%
7.48%
5.36%
4.10%
5.03%
4.56%
5.30%
ROE
26.55%
28.03%
27.83%
23.10%
23.96%
17.30%
14.87%
17.93%
16.30%
18.87%
ROCE
36.86%
34.00%
26.32%
22.49%
22.65%
17.96%
15.35%
18.61%
16.35%
14.63%
Fixed Asset Turnover
5.27
4.10
4.42
5.25
4.55
4.31
5.03
4.73
3.96
4.02
Receivable days
7.82
29.45
49.44
46.95
52.47
58.42
48.45
46.59
59.05
55.31
Inventory Days
59.82
68.18
82.50
75.95
65.39
72.86
72.24
63.80
57.74
67.68
Payable days
49.82
84.88
64.55
36.00
41.99
43.99
42.59
47.93
49.51
52.86
Cash Conversion Cycle
17.82
12.74
67.38
86.90
75.87
87.29
78.09
62.45
67.28
70.13
Total Debt/Equity
0.00
0.00
0.38
0.88
0.95
0.77
1.02
1.04
0.81
1.34
Interest Cover
28.11
17.85
6.86
5.35
6.83
4.19
3.40
3.82
3.15
3.65

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Coromandel International gets nod to expand operations in crop protection chemicals
    22nd Mar 2023, 17:57 PM

    The Board further approved the plan to diversify into new growth areas namely Speciality and Industrial Chemicals

    Read More
  • Coromandel International reports 38% rise in Q3 consolidated net profit
    4th Feb 2023, 12:48 PM

    Total consolidated income of the company increased 63.73% at Rs 8349.18 crore for Q3FY23

    Read More
  • Coromandel Interntl. - Quarterly Results
    2nd Feb 2023, 14:15 PM

    Read More
  • Coromandel International incorporates wholly owned subsidiary
    29th Dec 2022, 09:28 AM

    Coromandel Technology is yet to commence business

    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.