Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Fertilizers

Rating :
63/99

BSE: 506395 | NSE: COROMANDEL

769.75
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  780.95
  •  791.95
  •  760.15
  •  771.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  445572
  •  3476.20
  •  880.90
  •  590.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,547.62
  • 16.96
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,094.44
  • 1.56%
  • 4.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.56%
  • 0.69%
  • 9.20%
  • FII
  • DII
  • Others
  • 7.73%
  • 20.10%
  • 4.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 2.73
  • 5.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 17.68
  • 6.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 24.23
  • 15.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.79
  • 18.91
  • 17.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.56
  • 4.04
  • 4.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.11
  • 11.69
  • 11.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2,855.97
2,869.32
-0.47%
3,533.01
3,278.65
7.76%
4,611.27
4,857.98
-5.08%
3,213.23
2,130.74
50.80%
Expenses
2,595.01
2,478.61
4.70%
3,033.78
2,846.67
6.57%
3,768.18
4,144.99
-9.09%
2,800.74
1,935.44
44.71%
EBITDA
260.96
390.71
-33.21%
499.23
431.98
15.57%
843.09
712.99
18.25%
412.49
195.30
111.21%
EBIDTM
9.14%
13.62%
14.13%
13.18%
18.28%
14.68%
12.84%
9.17%
Other Income
15.75
11.50
36.96%
8.86
9.08
-2.42%
8.23
9.50
-13.37%
10.69
9.96
7.33%
Interest
16.41
43.43
-62.22%
20.54
45.91
-55.26%
25.28
66.35
-61.90%
43.44
79.59
-45.42%
Depreciation
46.74
45.05
3.75%
42.28
40.80
3.63%
41.95
41.68
0.65%
42.11
30.48
38.16%
PBT
213.56
313.73
-31.93%
445.27
354.35
25.66%
784.09
614.46
27.61%
337.63
95.19
254.69%
Tax
57.47
79.96
-28.13%
113.04
89.91
25.73%
196.68
110.99
77.21%
89.61
32.61
174.79%
PAT
156.09
233.77
-33.23%
332.23
264.44
25.64%
587.41
503.47
16.67%
248.02
62.58
296.32%
PATM
5.47%
8.15%
9.40%
8.07%
12.74%
10.36%
7.72%
2.94%
EPS
5.31
7.99
-33.54%
11.38
9.04
25.88%
20.09
17.22
16.67%
8.55
2.13
301.41%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
14,213.48
13,136.69
13,224.56
11,082.92
10,030.75
11,481.42
11,306.43
10,053.21
9,033.72
9,901.57
7,639.30
Net Sales Growth
8.20%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
11.29%
-8.76%
29.61%
 
Cost Of Goods Sold
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
7,594.10
5,661.45
Gross Profit
4,525.56
4,081.08
3,884.98
3,473.53
2,909.79
2,758.36
2,669.37
2,568.76
2,216.41
2,307.47
1,977.85
GP Margin
31.84%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
24.53%
23.30%
25.89%
Total Expenditure
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
8,847.13
6,583.72
Power & Fuel Cost
-
280.46
250.60
230.35
205.16
211.76
238.95
207.10
173.92
104.35
86.98
% Of Sales
-
2.13%
1.89%
2.08%
2.05%
1.84%
2.11%
2.06%
1.93%
1.05%
1.14%
Employee Cost
-
461.08
411.07
361.87
310.84
291.87
277.94
270.49
229.76
194.38
159.00
% Of Sales
-
3.51%
3.11%
3.27%
3.10%
2.54%
2.46%
2.69%
2.54%
1.96%
2.08%
Manufacturing Exp.
-
149.83
166.60
139.28
118.15
105.36
103.23
102.05
95.61
85.51
83.70
% Of Sales
-
1.14%
1.26%
1.26%
1.18%
0.92%
0.91%
1.02%
1.06%
0.86%
1.10%
General & Admin Exp.
-
44.76
89.80
114.52
61.86
51.25
43.51
39.09
31.48
29.14
26.46
% Of Sales
-
0.34%
0.68%
1.03%
0.62%
0.45%
0.38%
0.39%
0.35%
0.29%
0.35%
Selling & Distn. Exp.
-
884.40
1,032.72
979.15
827.78
827.39
695.19
616.16
498.51
465.11
346.39
% Of Sales
-
6.73%
7.81%
8.83%
8.25%
7.21%
6.15%
6.13%
5.52%
4.70%
4.53%
Miscellaneous Exp.
-
529.57
491.14
391.92
403.32
503.92
457.07
528.63
419.19
374.54
346.39
% Of Sales
-
4.03%
3.71%
3.54%
4.02%
4.39%
4.04%
5.26%
4.64%
3.78%
2.88%
EBITDA
2,015.77
1,730.98
1,443.05
1,256.44
982.68
766.81
853.48
805.24
767.94
1,054.44
1,055.58
EBITDA Margin
14.18%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
8.50%
10.65%
13.82%
Other Income
43.53
40.04
37.08
59.69
54.82
66.49
56.60
60.76
70.07
78.04
81.11
Interest
105.67
235.28
250.70
178.31
223.78
220.94
209.59
240.26
210.16
126.12
88.90
Depreciation
173.08
158.01
113.84
99.13
100.71
106.12
104.57
96.08
71.11
59.70
62.07
PBT
1,780.55
1,377.73
1,115.59
1,038.69
713.01
506.24
595.92
529.66
556.74
946.66
985.72
Tax
456.80
313.47
372.10
346.78
235.34
171.62
190.19
152.11
123.09
276.59
292.06
Tax Rate
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
22.11%
30.36%
29.63%
PAT
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
356.54
431.99
638.79
693.66
PAT before Minority Interest
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
364.94
433.65
634.54
693.66
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.40
-1.66
4.25
0.00
PAT Margin
9.31%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
4.78%
6.45%
9.08%
PAT Growth
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
-17.47%
-32.37%
-7.91%
 
EPS
45.12
36.27
24.53
23.58
16.28
12.26
13.69
12.15
14.72
21.77
23.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
4,317.70
3,358.39
2,896.27
2,890.77
2,633.96
2,202.01
2,281.22
2,196.57
2,400.34
1,956.73
Share Capital
29.30
29.25
29.24
29.17
29.13
29.13
28.32
28.31
28.26
28.18
Total Reserves
4,275.99
3,314.48
2,857.95
2,859.24
2,604.16
2,172.88
2,252.64
2,168.26
2,372.08
1,928.55
Non-Current Liabilities
464.56
137.02
150.80
175.10
242.08
301.14
503.14
1,333.21
705.32
449.30
Secured Loans
0.00
0.00
0.00
0.00
44.06
66.81
266.85
672.63
586.27
323.26
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
424.23
0.00
0.00
Long Term Provisions
21.08
13.97
14.39
14.17
17.79
16.78
17.24
18.40
17.61
14.59
Current Liabilities
5,366.51
7,078.51
6,801.30
5,579.13
6,305.63
5,858.53
4,795.02
4,775.99
4,843.63
3,123.12
Trade Payables
3,348.11
3,762.47
3,378.61
2,934.54
3,232.93
3,087.98
2,708.10
2,401.37
2,116.28
1,518.36
Other Current Liabilities
335.63
305.13
662.26
385.07
443.52
625.30
507.13
423.51
305.03
262.68
Short Term Borrowings
1,625.12
2,954.47
2,728.44
2,228.38
2,582.63
2,039.28
1,404.29
1,770.27
2,289.69
1,224.53
Short Term Provisions
57.65
56.44
31.99
31.14
46.55
105.97
175.50
180.84
132.63
117.55
Total Liabilities
10,148.77
10,573.92
9,848.37
8,645.00
9,181.67
8,361.68
7,604.76
8,412.05
7,965.06
5,529.15
Net Block
2,032.28
1,309.48
1,327.34
1,327.54
1,319.54
1,379.59
1,734.05
1,856.29
1,295.87
801.46
Gross Block
3,398.95
2,548.04
2,488.56
2,400.73
2,331.49
2,298.46
2,555.27
2,595.98
1,966.29
1,352.91
Accumulated Depreciation
1,366.67
1,238.56
1,161.22
1,073.19
1,011.95
918.87
821.22
739.69
670.42
551.45
Non Current Assets
2,354.98
1,821.02
1,686.51
1,808.31
1,934.30
1,846.97
2,227.71
2,537.35
2,039.41
1,291.03
Capital Work in Progress
65.43
190.84
48.10
21.92
41.66
46.50
74.40
420.08
526.71
302.67
Non Current Investment
211.33
200.68
221.27
388.35
476.91
351.97
341.58
159.69
149.47
133.04
Long Term Loans & Adv.
44.18
80.42
49.05
40.24
45.11
68.91
77.68
101.29
67.36
53.86
Other Non Current Assets
1.76
39.60
40.75
30.26
51.08
0.00
0.00
0.00
0.00
0.00
Current Assets
7,793.79
8,752.90
8,161.86
6,836.69
7,247.37
6,514.71
5,377.05
5,874.70
5,925.65
4,238.12
Current Investments
0.00
0.14
0.14
0.13
0.27
0.20
0.19
0.19
0.04
37.54
Inventories
2,697.13
3,241.39
2,262.49
1,724.61
2,345.76
2,259.22
1,752.88
1,477.54
1,921.75
1,513.85
Sundry Debtors
1,734.11
1,824.42
1,577.70
1,621.67
1,641.85
1,446.38
1,483.45
1,820.09
957.93
202.41
Cash & Bank
78.30
159.32
555.42
167.83
197.78
317.58
472.16
534.59
984.72
960.53
Other Current Assets
3,284.25
2,809.31
3,154.24
2,632.69
3,061.71
2,491.33
1,668.37
2,042.29
2,061.21
1,523.79
Short Term Loans & Adv.
675.42
718.32
611.87
689.76
614.83
698.35
541.95
654.12
422.61
116.76
Net Current Assets
2,427.28
1,674.39
1,360.56
1,257.56
941.74
656.18
582.03
1,098.71
1,082.02
1,115.00
Total Assets
10,148.77
10,573.92
9,848.37
8,645.00
9,181.67
8,361.68
7,604.76
8,412.05
7,965.06
5,529.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
1,861.97
526.40
263.26
915.24
18.38
86.09
1,460.87
985.29
94.00
795.56
PBT
1,378.51
1,092.58
1,038.69
712.30
529.06
591.98
517.05
556.74
911.13
985.72
Adjustment
535.37
264.79
328.38
280.97
413.73
382.17
386.76
294.63
195.87
38.21
Changes in Working Capital
311.91
-460.05
-753.99
187.04
-750.88
-745.59
668.29
254.61
-737.03
66.54
Cash after chg. in Working capital
2,225.79
897.32
613.08
1,180.31
191.91
228.56
1,572.10
1,105.98
369.97
1,090.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-363.82
-370.92
-349.82
-265.07
-173.53
-142.47
-111.23
-120.69
-275.97
-294.91
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
-221.93
-597.06
32.04
-78.60
-61.41
-216.06
-50.19
-641.31
-797.10
-108.29
Net Fixed Assets
-718.84
-201.73
-113.86
-48.84
-39.63
-369.63
-162.32
-264.66
-166.15
-51.97
Net Investments
-14.05
-32.52
46.12
35.49
-17.47
391.80
135.54
-251.61
-415.59
-1.30
Others
510.96
-362.81
99.78
-65.25
-4.31
-238.23
-23.41
-125.04
-215.36
-55.02
Cash from Financing Activity
-1,723.10
-244.11
-1.00
-864.40
8.48
-64.15
-1,344.17
-928.78
704.80
-688.85
Net Cash Inflow / Outflow
-83.06
-314.77
294.30
-27.76
-34.55
-194.12
66.51
-584.80
1.70
-1.58
Opening Cash & Equivalents
132.13
446.52
146.71
174.48
208.82
410.49
375.01
958.19
952.30
954.40
Closing Cash & Equivalent
50.54
132.13
446.52
146.71
174.48
216.53
410.49
375.01
958.19
952.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
146.94
114.32
98.74
99.02
90.40
75.59
80.54
77.59
84.94
69.44
ROA
10.27%
7.05%
7.48%
5.36%
4.10%
5.03%
4.56%
5.30%
9.40%
13.65%
ROE
27.83%
23.10%
23.96%
17.30%
14.87%
17.93%
16.30%
18.87%
29.13%
40.12%
ROCE
26.32%
22.49%
22.65%
17.96%
15.35%
18.61%
16.35%
14.63%
23.41%
30.41%
Fixed Asset Turnover
4.42
5.25
4.55
4.31
5.03
4.73
3.96
4.02
6.02
5.79
Receivable days
49.44
46.95
52.47
58.42
48.45
46.59
59.05
55.31
21.19
8.11
Inventory Days
82.50
75.95
65.39
72.86
72.24
63.80
57.74
67.68
62.75
57.87
Payable days
64.55
36.00
41.99
43.99
42.59
47.93
49.51
52.86
57.53
62.44
Cash Conversion Cycle
67.38
86.90
75.87
87.29
78.09
62.45
67.28
70.13
26.42
3.54
Total Debt/Equity
0.38
0.88
0.95
0.77
1.02
1.04
0.81
1.34
1.23
0.80
Interest Cover
6.86
5.35
6.83
4.19
3.40
3.82
3.15
3.65
8.22
12.09

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.