Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Fertilizers

Rating :
61/99

BSE: 506395 | NSE: COROMANDEL

863.20
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  871.80
  •  887.95
  •  860.50
  •  869.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  515540
  •  4509.69
  •  956.00
  •  682.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,335.11
  • 17.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,614.63
  • 1.39%
  • 4.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.56%
  • 0.66%
  • 8.64%
  • FII
  • DII
  • Others
  • 7.32%
  • 21.39%
  • 4.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 7.22
  • 2.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.69
  • 15.45
  • 6.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 22.61
  • 22.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.83
  • 18.62
  • 17.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 4.18
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.18
  • 11.75
  • 11.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
3,663.87
3,213.23
14.02%
2,855.97
2,869.32
-0.47%
3,533.01
3,278.65
7.76%
4,611.27
4,857.98
-5.08%
Expenses
3,180.81
2,800.74
13.57%
2,595.01
2,478.61
4.70%
3,033.78
2,846.67
6.57%
3,768.18
4,144.99
-9.09%
EBITDA
483.06
412.49
17.11%
260.96
390.71
-33.21%
499.23
431.98
15.57%
843.09
712.99
18.25%
EBIDTM
13.18%
12.84%
9.14%
13.62%
14.13%
13.18%
18.28%
14.68%
Other Income
21.75
10.69
103.46%
15.75
11.50
36.96%
8.86
9.08
-2.42%
8.23
9.50
-13.37%
Interest
17.09
43.44
-60.66%
16.41
43.43
-62.22%
20.54
45.91
-55.26%
25.28
66.35
-61.90%
Depreciation
42.25
42.11
0.33%
46.74
45.05
3.75%
42.28
40.80
3.63%
41.95
41.68
0.65%
PBT
445.47
337.63
31.94%
213.56
313.73
-31.93%
445.27
354.35
25.66%
784.09
614.46
27.61%
Tax
110.42
89.61
23.22%
57.47
79.96
-28.13%
113.04
89.91
25.73%
196.68
110.99
77.21%
PAT
335.05
248.02
35.09%
156.09
233.77
-33.23%
332.23
264.44
25.64%
587.41
503.47
16.67%
PATM
9.14%
7.72%
5.47%
8.15%
9.40%
8.07%
12.74%
10.36%
EPS
11.51
8.55
34.62%
5.31
7.99
-33.54%
11.38
9.04
25.88%
20.09
17.22
16.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
14,664.12
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
Net Sales Growth
3.13%
8.20%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
11.29%
-8.76%
 
Cost Of Goods Sold
9,945.38
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
Gross Profit
4,718.74
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
GP Margin
32.18%
31.84%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
24.53%
23.30%
Total Expenditure
12,577.78
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
Power & Fuel Cost
-
314.83
280.46
250.60
230.35
205.16
211.76
238.95
207.10
173.92
104.35
% Of Sales
-
2.22%
2.13%
1.89%
2.08%
2.05%
1.84%
2.11%
2.06%
1.93%
1.05%
Employee Cost
-
538.57
461.08
411.07
361.87
310.84
291.87
277.94
270.49
229.76
194.38
% Of Sales
-
3.79%
3.51%
3.11%
3.27%
3.10%
2.54%
2.46%
2.69%
2.54%
1.96%
Manufacturing Exp.
-
192.10
149.83
166.60
139.28
118.15
105.36
103.23
102.05
95.61
85.51
% Of Sales
-
1.35%
1.14%
1.26%
1.26%
1.18%
0.92%
0.91%
1.02%
1.06%
0.86%
General & Admin Exp.
-
56.88
44.76
89.80
114.52
61.86
51.25
43.51
39.09
31.48
29.14
% Of Sales
-
0.40%
0.34%
0.68%
1.03%
0.62%
0.45%
0.38%
0.39%
0.35%
0.29%
Selling & Distn. Exp.
-
892.36
884.40
1,032.72
979.15
827.78
827.39
695.19
616.16
498.51
465.11
% Of Sales
-
6.28%
6.73%
7.81%
8.83%
8.25%
7.21%
6.15%
6.13%
5.52%
4.70%
Miscellaneous Exp.
-
515.05
529.57
491.14
391.92
403.32
503.92
457.07
528.63
419.19
465.11
% Of Sales
-
3.62%
4.03%
3.71%
3.54%
4.02%
4.39%
4.04%
5.26%
4.64%
3.78%
EBITDA
2,086.34
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
EBITDA Margin
14.23%
14.18%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
8.50%
10.65%
Other Income
54.59
43.53
40.04
37.08
59.69
54.82
66.49
56.60
60.76
70.07
78.04
Interest
79.32
105.67
235.28
250.70
178.31
223.78
220.94
209.59
240.26
210.16
126.12
Depreciation
173.22
173.08
158.01
113.84
99.13
100.71
106.12
104.57
96.08
71.11
59.70
PBT
1,888.39
1,780.55
1,377.73
1,115.59
1,038.69
713.01
506.24
595.92
529.66
556.74
946.66
Tax
477.61
456.80
313.47
372.10
346.78
235.34
171.62
190.19
152.11
123.09
276.59
Tax Rate
25.29%
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
22.11%
30.36%
PAT
1,410.78
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
356.54
431.99
638.79
PAT before Minority Interest
1,410.78
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
364.94
433.65
634.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.40
-1.66
4.25
PAT Margin
9.62%
9.31%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
4.78%
6.45%
PAT Growth
12.89%
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
-17.47%
-32.37%
 
EPS
48.08
45.12
36.27
24.53
23.58
16.28
12.26
13.69
12.15
14.72
21.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
2,400.34
Share Capital
29.34
29.30
29.25
29.24
29.17
29.13
29.13
28.32
28.31
28.26
Total Reserves
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
2,372.08
Non-Current Liabilities
443.22
464.56
137.02
150.80
175.10
242.08
301.14
503.14
1,333.21
705.32
Secured Loans
0.00
0.00
0.00
0.00
0.00
44.06
66.81
266.85
672.63
586.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
424.23
0.00
Long Term Provisions
13.72
21.08
13.97
14.39
14.17
17.79
16.78
17.24
18.40
17.61
Current Liabilities
3,301.85
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
Trade Payables
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
2,116.28
Other Current Liabilities
320.10
335.63
305.13
662.26
385.07
443.52
625.30
507.13
423.51
305.03
Short Term Borrowings
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
2,289.69
Short Term Provisions
57.98
57.65
56.44
31.99
31.14
46.55
105.97
175.50
180.84
132.63
Total Liabilities
8,895.66
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
Net Block
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
1,295.87
Gross Block
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
1,966.29
Accumulated Depreciation
1,510.03
1,366.67
1,238.56
1,161.22
1,073.19
1,011.95
918.87
821.22
739.69
670.42
Non Current Assets
2,374.35
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
Capital Work in Progress
89.78
65.43
190.84
48.10
21.92
41.66
46.50
74.40
420.08
526.71
Non Current Investment
213.79
211.33
200.68
221.27
388.35
476.91
351.97
341.58
159.69
149.47
Long Term Loans & Adv.
53.85
44.18
80.42
49.05
40.24
45.11
68.91
77.68
101.29
67.36
Other Non Current Assets
1.49
1.76
39.60
40.75
30.26
51.08
0.00
0.00
0.00
0.00
Current Assets
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
5,925.65
Current Investments
0.00
0.00
0.14
0.14
0.13
0.27
0.20
0.19
0.19
0.04
Inventories
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
1,921.75
Sundry Debtors
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
957.93
Cash & Bank
722.09
78.30
159.32
555.42
167.83
197.78
317.58
472.16
534.59
984.72
Other Current Assets
2,643.92
2,608.83
2,809.31
3,154.24
3,322.45
3,061.71
2,491.33
1,668.37
2,042.29
2,061.21
Short Term Loans & Adv.
1,832.08
675.42
718.32
611.87
689.76
614.83
698.35
541.95
654.12
422.61
Net Current Assets
3,219.46
2,427.28
1,674.39
1,360.56
1,257.56
941.74
656.18
582.03
1,098.71
1,082.02
Total Assets
8,895.66
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
4,150.15
1,861.97
526.40
263.26
915.24
18.38
86.09
1,460.87
985.29
94.00
PBT
1,785.95
1,378.51
1,092.58
1,038.69
712.30
529.06
591.98
517.05
556.74
911.13
Adjustment
136.79
535.37
264.79
328.38
280.97
413.73
382.17
386.76
294.63
195.87
Changes in Working Capital
2,694.82
311.91
-460.05
-753.99
187.04
-750.88
-745.59
668.29
254.61
-737.03
Cash after chg. in Working capital
4,617.56
2,225.79
897.32
613.08
1,180.31
191.91
228.56
1,572.10
1,105.98
369.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-467.41
-363.82
-370.92
-349.82
-265.07
-173.53
-142.47
-111.23
-120.69
-275.97
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
-1,257.23
-221.93
-597.06
32.04
-78.60
-61.41
-216.06
-50.19
-641.31
-797.10
Net Fixed Assets
-146.29
-718.84
-201.73
-113.86
-48.84
-39.63
-369.63
-162.32
-264.66
-166.15
Net Investments
-17.83
-14.05
-32.52
46.12
35.49
-17.47
391.80
135.54
-251.61
-415.59
Others
-1,093.11
510.96
-362.81
99.78
-65.25
-4.31
-238.23
-23.41
-125.04
-215.36
Cash from Financing Activity
-2,263.16
-1,723.10
-244.11
-1.00
-864.40
8.48
-64.15
-1,344.17
-928.78
704.80
Net Cash Inflow / Outflow
629.76
-83.06
-314.77
294.30
-27.76
-34.55
-194.12
66.51
-584.80
1.70
Opening Cash & Equivalents
50.54
132.13
446.52
146.71
174.48
208.82
410.49
375.01
958.19
952.30
Closing Cash & Equivalent
692.10
50.54
132.13
446.52
146.71
174.48
216.53
410.49
375.01
958.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
175.17
146.94
114.32
98.74
99.02
90.40
75.59
80.54
77.59
84.94
ROA
13.90%
10.27%
7.05%
7.48%
5.36%
4.10%
5.03%
4.56%
5.30%
9.40%
ROE
28.03%
27.83%
23.10%
23.96%
17.30%
14.87%
17.93%
16.30%
18.87%
29.13%
ROCE
34.00%
26.32%
22.49%
22.65%
17.96%
15.35%
18.61%
16.35%
14.63%
23.41%
Fixed Asset Turnover
4.11
4.42
5.25
4.55
4.31
5.03
4.73
3.96
4.02
6.02
Receivable days
29.38
49.44
46.95
52.47
58.42
48.45
46.59
59.05
55.31
21.19
Inventory Days
68.03
82.50
75.95
65.39
72.86
72.24
63.80
57.74
67.68
62.75
Payable days
72.86
64.55
36.00
41.99
43.99
42.59
47.93
49.51
52.86
57.53
Cash Conversion Cycle
24.55
67.38
86.90
75.87
87.29
78.09
62.45
67.28
70.13
26.42
Total Debt/Equity
0.00
0.38
0.88
0.95
0.77
1.02
1.04
0.81
1.34
1.23
Interest Cover
17.85
6.86
5.35
6.83
4.19
3.40
3.82
3.15
3.65
8.22

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.