Coromandel International, 506395, COROMANDEL Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

66,938.88
27.94
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

66,459.78
0.66%
5.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.69
11.17
-6.67

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.11
5.78
-2.12

PAT CAGR (%)

10 Years
5 Years
3 Years

19.11
9.32
0.88

P:E (Median)

8 Years
5 Years
3 Years

18.01
18.03
27.98

P:BV (Average)

8 Years
5 Years
3 Years

4.37
4.49
4.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.75
13.57
15.35

Earnings Forecasts:

(Updated: 31-01-2026)

Description 2024 2025 2026 2027
Adj EPS 70.16 76.84 95.06 114
P/E Ratio 32.36 29.55 23.88 19.91
Revenue 24085.2 29432.2 32041 34633.8
EBITDA 2713.08 3285.06 4008.54 4760
Net Income 2066.46 2252.59 2796.45 3356.8
ROA 11.88 8.92 10.02 12.78
P/B Ratio 6.03 5.15 4.35 3.63
ROE 20.15 18.61 19.81 19.99
FCFF 1663.34 1319.32 2325.08 2892.18
FCFF Yield 2.64 2.09 3.69 4.58
Net Debt -3619.53 -3384.12 -5525.47 -7688.3
BVPS 376.37 441.15 522.46 625.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 8,457.33 6,925.83 22.11% 9,411.34 7,432.31 26.63% 7,001.32 4,713.30 48.54% 4,992.81 3,899.84 28.03%
Expenses 7,699.10 6,198.35 24.21% 8,264.58 6,448.98 28.15% 6,263.35 4,206.27 48.91% 4,554.78 3,631.05 25.44%
EBITDA 758.23 727.48 4.23% 1,146.76 983.33 16.62% 737.97 507.03 45.55% 438.03 268.79 62.96%
EBIDTM 8.97% 10.50% 12.18% 13.23% 10.54% 10.76% 8.77% 6.89%
Other Income 79.75 111.83 -28.69% 101.92 77.06 32.26% 81.60 54.48 49.78% 120.34 127.14 -5.35%
Interest 60.58 71.77 -15.59% 86.61 64.33 34.63% 65.28 56.01 16.55% 65.63 60.90 7.77%
Depreciation 72.52 67.39 7.61% 70.04 65.59 6.78% 69.75 62.15 12.23% 81.58 61.78 32.05%
PBT 704.88 700.15 0.68% 1,092.03 930.47 17.36% 684.54 443.35 54.40% 511.33 273.25 87.13%
Tax 175.17 174.97 0.11% 275.70 234.61 17.51% 176.31 112.39 56.87% 122.43 63.79 91.93%
PAT 529.71 525.18 0.86% 816.33 695.86 17.31% 508.23 330.96 53.56% 388.90 209.46 85.67%
PATM 6.26% 7.58% 8.67% 9.36% 7.26% 7.02% 7.79% 5.37%
EPS 17.96 17.80 0.90% 27.67 23.59 17.30% 17.23 11.22 53.57% 13.18 7.10 85.63%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 8,779.45 6,935.19 26.59% 9,654.13 7,432.83 29.88% 7,042.30 4,728.83 48.92% 4,988.39 3,912.72 27.49%
Expenses 7,979.81 6,213.42 28.43% 8,507.61 6,458.06 31.74% 6,260.18 4,223.06 48.24% 4,562.38 3,639.70 25.35%
EBITDA 799.64 721.77 10.79% 1,146.52 974.77 17.62% 782.12 505.77 54.64% 426.01 273.02 56.04%
EBIDTM 9.11% 10.41% 11.88% 13.11% 11.11% 10.70% 8.54% 6.98%
Other Income 83.19 113.67 -26.81% 116.48 65.00 79.20% 83.74 54.10 54.79% 125.95 83.53 50.78%
Interest 83.52 73.09 14.27% 101.79 66.05 54.11% 67.96 57.42 18.36% 65.87 61.72 6.72%
Depreciation 146.55 70.75 107.14% 101.76 68.98 47.52% 120.58 65.26 84.77% 85.40 62.98 35.60%
PBT 652.76 691.60 -5.62% 1,059.45 904.74 17.10% 677.32 437.19 54.93% 747.46 231.85 222.39%
Tax 164.29 175.21 -6.23% 266.01 232.75 14.29% 175.69 112.52 56.14% 152.36 57.79 163.64%
PAT 488.47 516.39 -5.41% 793.44 671.99 18.07% 501.63 324.67 54.50% 595.10 174.06 241.89%
PATM 5.56% 7.45% 8.22% 9.04% 7.12% 6.87% 11.93% 4.45%
EPS 17.15 17.37 -1.27% 27.31 22.55 21.11% 17.13 10.56 62.22% 19.68 5.45 261.10%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 29,862.80 24,064.25 22,029.21 29,609.55 19,088.26 14,156.20 13,117.19 13,203.85 11,064.73 10,020.96 11,472.58 Net Sales Growth 30.00% 9.24% -25.60% 55.12% 34.84% 7.92% -0.66% 19.33% 10.42% -12.65% Cost Of Goods Sold 22,662.03 17,840.48 16,452.33 23,467.86 14,210.20 9,681.90 9,046.54 9,330.19 7,600.25 7,111.56 8,714.52 Gross Profit 7,200.77 6,223.77 5,576.88 6,141.69 4,878.06 4,474.30 4,070.65 3,873.66 3,464.48 2,909.40 2,758.06 GP Margin 24.11% 25.86% 25.32% 20.74% 25.56% 31.61% 31.03% 29.34% 31.31% 29.03% 24.04% Total Expenditure 26,781.81 21,408.38 19,628.37 26,691.79 17,052.57 12,186.58 11,390.96 11,766.43 9,818.76 9,038.93 10,707.34 Power & Fuel Cost - 385.33 376.60 400.05 340.27 314.80 280.44 250.60 230.35 205.16 211.76 % Of Sales - 1.60% 1.71% 1.35% 1.78% 2.22% 2.14% 1.90% 2.08% 2.05% 1.85% Employee Cost - 770.23 690.07 653.42 583.16 534.83 457.22 407.23 359.26 310.15 291.25 % Of Sales - 3.20% 3.13% 2.21% 3.06% 3.78% 3.49% 3.08% 3.25% 3.10% 2.54% Manufacturing Exp. - 259.91 251.69 331.85 251.75 191.80 149.83 166.60 139.28 118.15 105.36 % Of Sales - 1.08% 1.14% 1.12% 1.32% 1.35% 1.14% 1.26% 1.26% 1.18% 0.92% General & Admin Exp. - 82.89 74.46 65.37 51.77 54.44 42.63 88.86 113.36 61.47 51.07 % Of Sales - 0.34% 0.34% 0.22% 0.27% 0.38% 0.32% 0.67% 1.02% 0.61% 0.45% Selling & Distn. Exp. - 1,342.43 1,161.43 1,138.30 1,033.36 892.36 884.40 1,032.72 979.15 827.78 827.39 % Of Sales - 5.58% 5.27% 3.84% 5.41% 6.30% 6.74% 7.82% 8.85% 8.26% 7.21% Miscellaneous Exp. - 727.11 621.79 634.94 582.06 516.45 529.90 490.23 397.11 404.66 827.39 % Of Sales - 3.02% 2.82% 2.14% 3.05% 3.65% 4.04% 3.71% 3.59% 4.04% 4.41% EBITDA 3,080.99 2,655.87 2,400.84 2,917.76 2,035.69 1,969.62 1,726.23 1,437.42 1,245.97 982.03 765.24 EBITDA Margin 10.32% 11.04% 10.90% 9.85% 10.66% 13.91% 13.16% 10.89% 11.26% 9.80% 6.67% Other Income 383.61 363.71 279.09 174.76 143.17 74.49 37.69 36.37 58.95 53.38 65.38 Interest 278.10 257.74 185.25 189.28 75.43 105.62 235.29 250.82 178.44 223.67 220.91 Depreciation 293.89 276.71 222.20 181.20 172.02 172.45 157.27 113.25 98.56 99.88 105.55 PBT 2,992.78 2,485.13 2,272.48 2,722.04 1,931.41 1,766.04 1,371.36 1,109.72 1,027.92 711.86 504.16 Tax 749.61 644.40 553.23 687.37 518.96 453.46 312.19 371.96 343.11 235.08 171.30 Tax Rate 25.05% 24.93% 24.34% 25.25% 26.87% 25.68% 22.76% 34.25% 33.38% 33.02% 32.37% PAT 2,243.17 1,940.90 1,719.25 2,034.67 1,412.45 1,312.58 1,059.17 713.91 684.81 476.78 357.86 PAT before Minority Interest 2,243.17 1,940.90 1,719.25 2,034.67 1,412.45 1,312.58 1,059.17 713.91 684.81 476.78 357.86 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 7.51% 8.07% 7.80% 6.87% 7.40% 9.27% 8.07% 5.41% 6.19% 4.76% 3.12% PAT Growth 27.35% 12.89% -15.50% 44.05% 7.61% 23.93% 48.36% 4.25% 43.63% 33.23% EPS 76.04 65.79 58.28 68.97 47.88 44.49 35.90 24.20 23.21 16.16 12.13

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 30,464.27 24,085.24 22,058.39 29,627.90 19,110.85 14,181.95 13,136.69 13,224.56 11,082.92 10,030.75 11,481.42 Net Sales Growth 32.40% 9.19% -25.55% 55.03% 34.75% 7.96% -0.66% 19.32% 10.49% -12.63% Cost Of Goods Sold 22,857.27 17,854.27 16,482.34 23,472.53 14,216.54 9,687.92 9,055.61 9,339.58 7,609.39 7,120.96 8,723.06 Gross Profit 7,607.00 6,230.97 5,576.05 6,155.37 4,894.31 4,494.03 4,081.08 3,884.98 3,473.53 2,909.79 2,758.36 GP Margin 24.97% 25.87% 25.28% 20.78% 25.61% 31.69% 31.07% 29.38% 31.34% 29.01% 24.02% Total Expenditure 27,309.98 21,456.92 19,659.64 26,701.75 16,960.99 12,197.71 11,405.71 11,781.51 9,826.48 9,048.07 10,714.61 Power & Fuel Cost - 385.68 376.68 400.11 340.33 314.83 280.46 250.60 230.35 205.16 211.76 % Of Sales - 1.60% 1.71% 1.35% 1.78% 2.22% 2.13% 1.89% 2.08% 2.05% 1.84% Employee Cost - 783.98 697.51 656.55 587.18 538.57 461.08 411.07 361.87 310.84 291.87 % Of Sales - 3.26% 3.16% 2.22% 3.07% 3.80% 3.51% 3.11% 3.27% 3.10% 2.54% Manufacturing Exp. - 262.74 252.02 332.19 252.14 192.10 149.83 166.60 139.28 118.15 105.36 % Of Sales - 1.09% 1.14% 1.12% 1.32% 1.35% 1.14% 1.26% 1.26% 1.18% 0.92% General & Admin Exp. - 87.50 78.55 67.66 52.89 56.65 44.76 89.80 114.52 61.86 51.25 % Of Sales - 0.36% 0.36% 0.23% 0.28% 0.40% 0.34% 0.68% 1.03% 0.62% 0.45% Selling & Distn. Exp. - 1,343.39 1,162.09 1,138.41 1,033.36 892.36 884.40 1,032.72 979.15 827.78 827.39 % Of Sales - 5.58% 5.27% 3.84% 5.41% 6.29% 6.73% 7.81% 8.83% 8.25% 7.21% Miscellaneous Exp. - 739.36 610.45 634.30 478.55 515.28 529.57 491.14 391.92 403.32 827.39 % Of Sales - 3.07% 2.77% 2.14% 2.50% 3.63% 4.03% 3.71% 3.54% 4.02% 4.39% EBITDA 3,154.29 2,628.32 2,398.75 2,926.15 2,149.86 1,984.24 1,730.98 1,443.05 1,256.44 982.68 766.81 EBITDA Margin 10.35% 10.91% 10.87% 9.88% 11.25% 13.99% 13.18% 10.91% 11.34% 9.80% 6.68% Other Income 409.36 358.72 231.36 171.13 144.27 75.06 40.04 37.08 59.69 54.82 66.49 Interest 319.14 262.43 186.57 190.00 75.47 105.67 235.28 250.70 178.31 223.78 220.94 Depreciation 454.29 290.39 228.56 181.95 172.65 173.08 158.01 113.84 99.13 100.71 106.12 PBT 3,136.99 2,434.22 2,214.98 2,725.33 2,046.01 1,780.55 1,377.73 1,115.59 1,038.69 713.01 506.24 Tax 758.35 672.84 547.81 687.91 521.29 456.80 313.47 372.10 346.78 235.34 171.62 Tax Rate 24.17% 24.19% 24.73% 25.24% 25.48% 25.65% 22.75% 34.08% 33.39% 33.01% 32.31% PAT 2,378.64 2,066.46 1,642.19 2,012.93 1,528.46 1,323.75 1,064.26 719.64 691.91 477.67 359.62 PAT before Minority Interest 2,412.57 2,054.71 1,640.64 2,012.93 1,528.46 1,323.75 1,064.26 719.64 691.91 477.67 359.62 Minority Interest 33.93 11.75 1.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.81% 8.58% 7.44% 6.79% 8.00% 9.33% 8.10% 5.44% 6.24% 4.76% 3.13% PAT Growth 40.99% 25.84% -18.42% 31.70% 15.46% 24.38% 47.89% 4.01% 44.85% 32.83% EPS 80.63 70.05 55.67 68.23 51.81 44.87 36.08 24.39 23.45 16.19 12.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 10,999.36 9,403.23 7,867.96 6,298.01 5,212.60 4,389.04 3,433.93 2,926.84 2,811.93 2,502.76 Share Capital 29.46 29.44 29.40 29.35 29.34 29.30 29.25 29.24 29.17 29.13 Total Reserves 10,952.19 9,361.13 7,826.08 6,256.52 5,172.24 4,347.33 3,390.02 2,888.52 2,780.40 2,472.96 Non-Current Liabilities 606.66 521.21 468.18 458.68 441.53 463.01 135.32 147.45 174.14 240.21 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44.06 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 3.94 22.18 19.53 14.28 13.72 21.08 13.97 14.39 14.17 17.79 Current Liabilities 6,629.69 5,757.33 5,855.33 4,456.35 3,294.00 5,365.71 7,078.13 6,798.75 5,576.91 6,302.88 Trade Payables 5,985.08 5,280.13 5,315.96 3,913.18 2,921.63 3,347.17 3,762.67 3,377.53 2,931.65 3,231.15 Other Current Liabilities 586.50 452.90 454.74 449.22 313.70 333.48 302.10 658.42 383.57 442.55 Short Term Borrowings 0.18 0.29 4.50 0.04 1.21 1,627.60 2,956.94 2,730.81 2,230.56 2,582.63 Short Term Provisions 57.93 24.01 80.13 93.91 57.46 57.46 56.42 31.99 31.13 46.55 Total Liabilities 18,235.71 15,681.77 14,191.47 11,213.04 8,948.13 10,217.76 10,647.38 9,873.04 8,562.98 9,045.85 Net Block 3,140.11 2,776.82 2,192.41 2,082.79 2,006.69 2,022.91 1,306.58 1,323.88 1,323.62 1,315.25 Gross Block 5,312.12 4,705.62 3,956.90 3,711.12 3,512.63 3,385.76 2,541.45 2,481.69 2,394.12 2,325.61 Accumulated Depreciation 2,121.07 1,928.80 1,764.49 1,628.33 1,505.94 1,362.85 1,234.87 1,157.81 1,070.50 1,010.36 Non Current Assets 5,224.91 3,569.31 3,856.19 2,954.25 2,484.52 2,467.81 1,929.36 1,741.73 1,745.88 1,817.83 Capital Work in Progress 372.75 225.75 397.95 141.21 89.15 64.75 190.22 48.25 21.96 41.63 Non Current Investment 736.00 495.28 219.97 266.78 334.34 334.64 320.45 287.93 334.06 369.41 Long Term Loans & Adv. 966.89 67.20 1,041.73 458.98 52.85 43.75 79.96 48.53 39.93 44.49 Other Non Current Assets 9.16 4.26 4.13 4.49 1.49 1.76 32.15 33.14 26.31 47.05 Current Assets 13,010.80 12,112.46 10,335.28 8,258.79 6,463.61 7,749.95 8,718.02 8,131.31 6,817.10 7,228.02 Current Investments 783.60 622.96 0.00 0.00 0.00 0.00 0.14 0.14 0.13 0.27 Inventories 4,684.18 4,574.34 4,412.51 3,655.31 2,593.31 2,691.93 3,234.23 2,252.50 1,724.61 2,345.76 Sundry Debtors 1,221.71 1,404.55 591.20 242.49 559.07 1,724.35 1,828.70 1,574.62 1,618.49 1,639.74 Cash & Bank 3,480.22 2,864.63 1,355.38 1,704.92 683.92 60.12 138.12 547.88 163.52 182.60 Other Current Assets 2,841.09 2,114.26 2,833.37 824.96 2,627.31 3,273.55 3,516.83 3,756.17 3,310.35 3,059.65 Short Term Loans & Adv. 498.93 531.72 1,142.82 1,831.11 1,817.38 666.91 710.12 603.07 678.78 613.26 Net Current Assets 6,381.11 6,355.13 4,479.95 3,802.44 3,169.61 2,384.24 1,639.89 1,332.56 1,240.19 925.14 Total Assets 18,235.71 15,681.77 14,191.47 11,213.04 8,948.13 10,217.76 10,647.38 9,873.04 8,562.98 9,045.85

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 11,087.83 9,419.90 7,907.79 6,358.27 5,150.59 4,317.70 3,358.39 2,896.27 2,890.77 2,633.96 Share Capital 29.46 29.44 29.40 29.35 29.34 29.30 29.25 29.24 29.17 29.13 Total Reserves 11,040.66 9,377.80 7,865.91 6,316.78 5,110.23 4,275.99 3,314.48 2,857.95 2,859.24 2,604.16 Non-Current Liabilities 704.17 535.00 470.52 460.88 443.22 464.56 137.02 150.80 175.10 242.08 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44.06 Unsecured Loans 85.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 7.37 22.39 19.53 14.28 13.72 21.08 13.97 14.39 14.17 17.79 Current Liabilities 6,990.37 5,863.55 5,856.50 4,465.59 3,301.68 5,366.51 7,078.51 6,801.30 5,579.13 6,305.63 Trade Payables 6,030.01 5,360.64 5,313.77 3,913.54 2,922.16 3,348.11 3,762.47 3,378.61 2,934.54 3,232.93 Other Current Liabilities 814.98 424.36 456.62 457.14 320.10 335.63 305.13 662.26 385.07 443.52 Short Term Borrowings 77.86 51.79 4.60 0.04 1.61 1,625.12 2,954.47 2,728.44 2,228.38 2,582.63 Short Term Provisions 67.52 26.76 81.51 94.87 57.81 57.65 56.44 31.99 31.14 46.55 Total Liabilities 18,917.30 15,845.38 14,234.81 11,284.74 8,895.49 10,148.77 10,573.92 9,848.37 8,645.00 9,181.67 Net Block 4,139.48 3,111.71 2,200.42 2,091.57 2,015.44 2,032.28 1,309.48 1,327.34 1,327.54 1,319.54 Gross Block 6,337.71 5,053.04 3,970.73 3,724.94 3,525.47 3,398.95 2,548.04 2,488.56 2,400.73 2,331.49 Accumulated Depreciation 2,147.29 1,941.33 1,770.31 1,633.37 1,510.03 1,366.67 1,238.56 1,161.22 1,073.19 1,011.95 Non Current Assets 5,686.54 3,729.01 3,991.20 2,944.51 2,374.18 2,354.98 1,821.02 1,686.51 1,808.31 1,934.30 Capital Work in Progress 395.75 235.46 399.32 141.20 89.78 65.43 190.84 48.10 21.92 41.66 Non Current Investment 169.19 230.79 286.66 243.46 213.79 211.33 200.68 221.27 388.35 476.91 Long Term Loans & Adv. 967.50 146.50 1,100.67 463.79 53.68 44.18 80.42 49.05 40.24 45.11 Other Non Current Assets 14.62 4.55 4.13 4.49 1.49 1.76 39.60 40.75 30.26 51.08 Current Assets 13,230.76 12,116.37 10,243.61 8,340.23 6,521.31 7,793.79 8,752.90 8,161.86 6,836.69 7,247.37 Current Investments 861.57 622.96 0.00 0.00 0.00 0.00 0.14 0.14 0.13 0.27 Inventories 4,769.91 4,612.50 4,416.45 3,663.23 2,600.88 2,697.13 3,241.39 2,262.49 1,724.61 2,345.76 Sundry Debtors 1,229.09 1,393.54 589.27 264.87 554.42 1,734.11 1,824.42 1,577.70 1,621.67 1,641.85 Cash & Bank 3,538.34 2,973.01 1,417.76 1,753.28 722.09 78.30 159.32 555.42 167.83 197.78 Other Current Assets 2,831.85 2,117.17 2,832.62 827.10 2,643.92 3,284.25 3,527.63 3,766.11 3,322.45 3,061.71 Short Term Loans & Adv. 480.92 397.19 987.51 1,831.75 1,832.08 675.42 718.32 611.87 689.76 614.83 Net Current Assets 6,240.39 6,252.82 4,387.11 3,874.64 3,219.63 2,427.28 1,674.39 1,360.56 1,257.56 941.74 Total Assets 18,917.30 15,845.38 14,234.81 11,284.74 8,895.49 10,148.77 10,573.92 9,848.37 8,645.00 9,181.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 2,545.70 1,461.78 560.47 2,093.24 4,125.12 1,866.68 512.64 260.52 917.02 18.13 PBT 2,585.30 2,272.48 2,722.04 1,931.41 1,766.04 1,371.36 1,085.87 1,027.92 711.86 529.16 Adjustment 162.30 130.67 215.52 246.41 141.96 536.20 265.30 335.85 280.63 414.64 Changes in Working Capital 482.28 -322.39 -1,667.97 392.98 2,681.17 322.14 -468.35 -756.64 189.72 -752.52 Cash after chg. in Working capital 3,229.88 2,080.76 1,269.59 2,570.80 4,589.17 2,229.70 882.82 607.13 1,182.21 191.28 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -684.18 -618.98 -709.12 -477.56 -464.05 -363.02 -370.18 -346.61 -265.19 -173.15 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 -2,768.97 -1,323.74 656.26 -1,647.44 -1,252.70 -219.24 -596.56 35.80 -71.89 -62.45 Net Fixed Assets -753.50 -576.52 -502.52 -250.55 -151.27 -718.84 -201.73 -113.86 -48.84 -39.63 Net Investments -401.36 -898.27 46.81 67.56 0.30 -14.05 -32.52 46.12 35.49 -17.47 Others -1,614.11 151.05 1,111.97 -1,464.45 -1,101.73 513.65 -362.31 103.54 -58.54 -5.35 Cash from Financing Activity -640.64 -412.25 -543.00 -442.08 -2,263.51 -1,726.01 -244.13 -0.94 -862.03 8.51 Net Cash Inflow / Outflow -863.91 -274.21 673.73 3.72 608.91 -78.57 -328.05 295.38 -16.90 -35.81 Opening Cash & Equivalents 1,061.62 1,335.83 657.65 653.93 32.63 110.93 438.98 142.40 159.30 195.11 Closing Cash & Equivalent 197.71 1,061.62 1,331.38 657.65 653.93 32.36 110.93 438.98 142.40 159.30

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 2,463.61 1,427.69 590.97 2,078.05 4,150.15 1,861.97 526.40 263.26 915.24 18.38 PBT 2,727.55 2,188.45 2,700.84 2,049.75 1,785.95 1,378.51 1,092.58 1,038.69 712.30 529.06 Adjustment 2.70 216.00 245.98 140.01 136.79 535.37 264.79 328.38 280.97 413.73 Changes in Working Capital 452.03 -357.54 -1,652.02 371.64 2,694.82 311.91 -460.05 -753.99 187.04 -750.88 Cash after chg. in Working capital 3,182.28 2,046.91 1,294.80 2,561.40 4,617.56 2,225.79 897.32 613.08 1,180.31 191.91 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -718.67 -619.22 -703.83 -483.35 -467.41 -363.82 -370.92 -349.82 -265.07 -173.53 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 -2,637.69 -1,338.42 639.04 -1,621.99 -1,257.23 -221.93 -597.06 32.04 -78.60 -61.41 Net Fixed Assets -753.50 -576.52 -502.52 -250.55 -151.27 -718.84 -201.73 -113.86 -48.84 -39.63 Net Investments -401.36 -898.27 46.81 67.56 0.30 -14.05 -32.52 46.12 35.49 -17.47 Others -1,482.83 136.37 1,094.75 -1,439.00 -1,106.26 510.96 -362.81 99.78 -65.25 -4.31 Cash from Financing Activity -697.82 -363.21 -543.05 -442.52 -2,263.16 -1,723.10 -244.11 -1.00 -864.40 8.48 Net Cash Inflow / Outflow -871.90 -273.94 686.96 13.54 629.76 -83.06 -314.77 294.30 -27.76 -34.55 Opening Cash & Equivalents 1,126.65 1,399.79 706.01 692.10 50.54 132.13 446.52 146.71 174.48 208.82 Closing Cash & Equivalent 254.75 1,126.65 1,393.76 706.01 692.10 50.54 132.13 446.52 146.71 174.48

Financial Ratios

Consolidated /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 372.76 318.97 267.19 214.17 177.29 149.37 116.90 99.79 96.32 85.89 ROA 11.44% 11.51% 16.02% 14.01% 13.70% 10.15% 6.96% 7.43% 5.42% 4.12% ROE 19.05% 19.94% 28.78% 24.59% 27.41% 27.17% 22.53% 23.91% 17.95% 15.34% ROCE 27.87% 28.45% 41.09% 34.87% 33.33% 25.90% 22.19% 22.55% 18.30% 15.58% Fixed Asset Turnover 4.80 5.09 7.72 5.28 4.10 4.43 5.26 4.56 4.32 5.05 Receivable days 19.92 16.53 5.14 7.66 29.44 49.43 47.04 52.46 58.38 48.30 Inventory Days 70.22 74.45 49.73 59.74 68.14 82.45 75.84 65.34 72.93 72.19 Payable days 41.79 41.29 32.03 49.83 84.91 64.61 36.03 41.97 43.94 42.46 Cash Conversion Cycle 48.34 49.69 22.84 17.58 12.67 67.27 86.85 75.82 87.37 78.02 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.37 0.86 0.94 0.79 1.07 Interest Cover 11.03 13.27 15.38 26.61 17.72 6.83 5.33 6.76 4.18 3.40

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 375.77 319.54 268.55 216.22 175.17 146.94 114.32 98.74 99.02 90.40 ROA 11.82% 10.91% 15.78% 15.15% 13.90% 10.27% 7.05% 7.48% 5.36% 4.10% ROE 20.07% 18.96% 28.27% 26.62% 28.03% 27.83% 23.10% 23.96% 17.30% 14.87% ROCE 28.76% 27.32% 40.51% 36.93% 34.00% 26.32% 22.49% 22.65% 17.96% 15.35% Fixed Asset Turnover 4.23 4.89 7.70 5.27 4.10 4.42 5.25 4.55 4.31 5.03 Receivable days 19.87 16.40 5.26 7.82 29.45 49.44 46.95 52.47 58.42 48.45 Inventory Days 71.09 74.70 49.77 59.82 68.18 82.50 75.95 65.39 72.86 72.24 Payable days 43.04 42.08 32.01 49.82 84.88 64.55 36.00 41.99 43.99 42.59 Cash Conversion Cycle 47.92 49.02 23.02 17.82 12.74 67.38 86.90 75.87 87.29 78.09 Total Debt/Equity 0.02 0.01 0.00 0.00 0.00 0.38 0.88 0.95 0.77 1.02 Interest Cover 11.39 12.73 15.21 28.16 17.85 6.86 5.35 6.83 4.19 3.40

Top Investors:

kotak large cap fund

groupe chimique tunisien

hdfc mutual fund

axis mutual fund

dsp large & mid cap fund

investor education and protection fund authority

Annual Reports:

News Update:

Coromandel Interntl. - Quarterly Results
30th Jan 2026, 00:00 AM

Read More
Coromandel International inks pact with IIT Madras Research Park
13th Jan 2026, 17:46 PM

The company can leverage the world-class research, innovation and technology infrastructure of the IIT Madras ecosystem
Read More
Coromandel International executes non-binding MoU with APEDB
14th Nov 2025, 10:52 AM

This MoU outlines a proposed investment of up to Rs 2,000 crore subject to necessary approvals, towards various initiatives aligned with the company’s business objectives and aimed at contributing to the industrial development of Andhra Pradesh
Read More

Coromandel International Ltd.

Fertilizers

BSE: 506395 | NSE: COROMANDEL

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Coromandel International Ltd.

Fertilizers

BSE: 506395 | NSE: COROMANDEL

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: