Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Fertilizers

Rating :
74/99

BSE: 506395 | NSE: COROMANDEL

397.75
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  402.10
  •  406.90
  •  388.00
  •  401.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  91003
  •  360.63
  •  517.00
  •  336.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,694.93
  • 16.88
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,490.08
  • 1.63%
  • 3.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.72%
  • 4.99%
  • 10.71%
  • FII
  • DII
  • Others
  • 0.03%
  • 13.44%
  • 9.11%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.54
  • 3.18
  • 9.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.35
  • 11.08
  • 7.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.40
  • 12.36
  • 14.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.33
  • 19.28
  • 20.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 3.48
  • 3.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.44
  • 10.97
  • 11.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
2,130.74
2,528.45
-15.73%
2,638.34
2,411.82
9.39%
3,049.47
2,734.90
11.50%
5,008.30
3,675.28
36.27%
Expenses
1,935.44
2,314.55
-16.38%
2,379.36
2,226.87
6.85%
2,745.57
2,407.52
14.04%
4,342.03
3,100.50
40.04%
EBITDA
195.30
213.90
-8.70%
258.98
184.95
40.03%
303.90
327.38
-7.17%
666.27
574.78
15.92%
EBIDTM
9.17%
8.46%
9.82%
7.67%
9.97%
11.97%
13.30%
15.64%
Other Income
9.96
8.84
12.67%
8.62
16.63
-48.17%
9.82
12.51
-21.50%
9.80
18.02
-45.62%
Interest
79.59
64.42
23.55%
65.28
50.64
28.91%
51.38
42.24
21.64%
69.62
41.30
68.57%
Depreciation
30.48
25.57
19.20%
35.09
23.79
47.50%
26.92
25.16
7.00%
26.26
25.30
3.79%
PBT
95.19
132.75
-28.29%
163.52
127.15
28.60%
235.01
272.49
-13.75%
560.46
526.20
6.51%
Tax
32.61
42.28
-22.87%
53.33
37.85
40.90%
82.07
91.94
-10.74%
194.42
177.38
9.61%
PAT
62.58
90.47
-30.83%
110.19
89.30
23.39%
152.94
180.55
-15.29%
366.04
348.82
4.94%
PATM
2.94%
3.58%
4.18%
3.70%
5.02%
6.60%
7.31%
9.49%
EPS
2.13
3.09
-31.07%
3.77
3.06
23.20%
5.28
6.18
-14.56%
12.50
11.93
4.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
12,826.85
13,224.56
10,946.71
10,030.75
11,481.42
11,306.43
10,053.21
9,033.72
9,901.57
7,639.30
6,394.73
Net Sales Growth
13.01%
20.81%
9.13%
-12.63%
1.55%
12.47%
11.29%
-8.76%
29.61%
19.46%
 
Cost Of Goods Sold
9,041.29
9,339.58
7,559.33
7,120.96
8,723.06
8,637.06
7,484.45
6,817.31
7,594.10
5,661.45
4,859.31
Gross Profit
3,785.56
3,884.98
3,387.38
2,909.79
2,758.36
2,669.37
2,568.76
2,216.41
2,307.47
1,977.85
1,535.41
GP Margin
29.51%
29.38%
30.94%
29.01%
24.02%
23.61%
25.55%
24.53%
23.30%
25.89%
24.01%
Total Expenditure
11,402.40
11,781.51
9,719.81
9,048.07
10,714.61
10,452.95
9,247.97
8,265.78
8,847.13
6,583.72
5,684.71
Power & Fuel Cost
-
250.60
225.44
205.16
211.76
238.95
207.10
173.92
104.35
86.98
66.84
% Of Sales
-
1.89%
2.06%
2.05%
1.84%
2.11%
2.06%
1.93%
1.05%
1.14%
1.05%
Employee Cost
-
411.07
351.04
310.84
291.87
277.94
270.49
229.76
194.38
159.00
165.39
% Of Sales
-
3.11%
3.21%
3.10%
2.54%
2.46%
2.69%
2.54%
1.96%
2.08%
2.59%
Manufacturing Exp.
-
166.60
119.32
118.15
105.36
103.23
102.05
95.61
85.51
83.70
148.48
% Of Sales
-
1.26%
1.09%
1.18%
0.92%
0.91%
1.02%
1.06%
0.86%
1.10%
2.32%
General & Admin Exp.
-
89.80
111.28
61.86
51.25
43.51
39.09
31.48
29.14
26.46
44.07
% Of Sales
-
0.68%
1.02%
0.62%
0.45%
0.38%
0.39%
0.35%
0.29%
0.35%
0.69%
Selling & Distn. Exp.
-
1,032.72
971.58
827.78
827.39
695.19
616.16
498.51
465.11
346.39
309.45
% Of Sales
-
7.81%
8.88%
8.25%
7.21%
6.15%
6.13%
5.52%
4.70%
4.53%
4.84%
Miscellaneous Exp.
-
491.14
381.82
403.32
503.92
457.07
528.63
419.19
374.54
219.74
309.45
% Of Sales
-
3.71%
3.49%
4.02%
4.39%
4.04%
5.26%
4.64%
3.78%
2.88%
1.43%
EBITDA
1,424.45
1,443.05
1,226.90
982.68
766.81
853.48
805.24
767.94
1,054.44
1,055.58
710.02
EBITDA Margin
11.11%
10.91%
11.21%
9.80%
6.68%
7.55%
8.01%
8.50%
10.65%
13.82%
11.10%
Other Income
38.20
37.08
58.37
54.82
66.49
56.60
60.76
70.07
78.04
81.11
136.17
Interest
265.87
250.70
178.29
223.78
220.94
209.59
240.26
210.16
126.12
88.90
78.19
Depreciation
118.75
113.84
97.59
100.71
106.12
104.57
96.08
71.11
59.70
62.07
59.41
PBT
1,054.18
1,115.59
1,009.39
713.01
506.24
595.92
529.66
556.74
946.66
985.72
708.59
Tax
362.43
372.10
345.17
235.34
171.62
190.19
152.11
123.09
276.59
292.06
240.91
Tax Rate
34.38%
34.08%
34.20%
33.01%
32.31%
32.13%
29.42%
22.11%
30.36%
29.63%
34.00%
PAT
691.75
719.64
664.22
477.67
359.62
401.79
356.54
431.99
638.79
693.66
467.68
PAT before Minority Interest
691.75
719.64
664.22
477.67
359.62
401.79
364.94
433.65
634.54
693.66
467.68
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-8.40
-1.66
4.25
0.00
0.00
PAT Margin
5.39%
5.44%
6.07%
4.76%
3.13%
3.55%
3.55%
4.78%
6.45%
9.08%
7.31%
PAT Growth
-2.45%
8.34%
39.05%
32.83%
-10.50%
12.69%
-17.47%
-32.37%
-7.91%
48.32%
 
Unadjusted EPS
23.68
24.64
22.72
16.36
12.27
13.80
12.46
15.27
22.64
24.66
33.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
3,358.39
3,125.86
2,890.77
2,633.96
2,202.01
2,281.22
2,196.57
2,400.34
1,956.73
1,501.53
Share Capital
29.25
29.24
29.17
29.13
29.13
28.32
28.31
28.26
28.18
28.05
Total Reserves
3,314.48
3,087.54
2,859.24
2,604.16
2,172.88
2,252.64
2,168.26
2,372.08
1,928.55
1,473.48
Non-Current Liabilities
137.02
154.39
175.10
242.08
301.14
503.14
1,333.21
705.32
449.30
2,132.45
Secured Loans
0.00
0.00
0.00
44.06
66.81
266.85
672.63
586.27
323.26
594.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
424.23
0.00
0.00
1,452.34
Long Term Provisions
13.97
14.39
14.17
17.79
16.78
17.24
18.40
17.61
14.59
0.00
Current Liabilities
7,078.51
6,447.00
5,579.13
6,305.63
5,858.53
4,795.02
4,775.99
4,843.63
3,123.12
1,003.06
Trade Payables
3,762.47
3,358.95
2,934.54
3,232.93
3,087.98
2,708.10
2,401.37
2,116.28
1,518.36
803.98
Other Current Liabilities
305.13
328.60
385.07
443.52
625.30
507.13
423.51
305.03
262.68
102.93
Short Term Borrowings
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
0.00
Short Term Provisions
56.44
31.01
31.14
46.55
105.97
175.50
180.84
132.63
117.55
96.15
Total Liabilities
10,573.92
9,727.25
8,645.00
9,181.67
8,361.68
7,604.76
8,412.05
7,965.06
5,529.15
4,637.04
Net Block
1,309.48
1,304.90
1,327.54
1,319.54
1,379.59
1,734.05
1,856.29
1,295.87
801.46
811.23
Gross Block
2,548.04
2,439.70
2,400.73
2,331.49
2,298.46
2,555.27
2,595.98
1,966.29
1,352.91
1,307.43
Accumulated Depreciation
1,238.56
1,134.80
1,073.19
1,011.95
918.87
821.22
739.69
670.42
551.45
496.19
Non Current Assets
1,821.02
1,662.24
1,808.31
1,934.30
1,846.97
2,227.71
2,537.35
2,039.41
1,291.03
1,090.17
Capital Work in Progress
190.84
46.47
21.92
41.66
46.50
74.40
420.08
526.71
302.67
146.39
Non Current Investment
200.68
221.25
388.35
476.91
351.97
341.58
159.69
149.47
133.04
132.54
Long Term Loans & Adv.
80.42
49.03
40.24
45.11
68.91
77.68
101.29
67.36
53.86
0.00
Other Non Current Assets
39.60
40.59
30.26
51.08
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
8,752.90
8,065.01
6,836.69
7,247.37
6,514.71
5,377.05
5,874.70
5,925.65
4,238.12
3,546.87
Current Investments
0.14
0.14
0.13
0.27
0.20
0.19
0.19
0.04
37.54
36.74
Inventories
3,241.39
2,227.13
1,724.61
2,345.76
2,259.22
1,752.88
1,477.54
1,921.75
1,513.85
926.42
Sundry Debtors
1,824.42
1,523.43
1,621.67
1,641.85
1,446.38
1,483.45
1,820.09
957.93
202.41
139.80
Cash & Bank
159.32
550.80
167.83
197.78
317.58
472.16
534.59
984.72
960.53
960.47
Other Current Assets
3,527.63
3,155.03
2,632.69
2,446.88
2,491.33
1,668.37
2,042.29
2,061.21
1,523.79
1,483.44
Short Term Loans & Adv.
718.32
608.48
689.76
614.83
698.35
541.95
654.12
422.61
116.76
81.06
Net Current Assets
1,674.39
1,618.01
1,257.56
941.74
656.18
582.03
1,098.71
1,082.02
1,115.00
2,543.81
Total Assets
10,573.92
9,727.25
8,645.00
9,181.67
8,361.68
7,604.76
8,412.05
7,965.06
5,529.15
4,637.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
526.40
255.55
915.24
18.38
86.09
1,460.87
985.29
94.00
795.56
692.82
PBT
1,091.74
1,008.79
712.30
529.06
591.98
517.05
556.74
911.13
985.72
708.59
Adjustment
265.63
325.72
280.97
413.73
382.17
386.76
294.63
195.87
38.21
37.72
Changes in Working Capital
-460.05
-731.96
187.04
-750.88
-745.59
668.29
254.61
-737.03
66.54
120.45
Cash after chg. in Working capital
897.32
602.55
1,180.31
191.91
228.56
1,572.10
1,105.98
369.97
1,090.47
866.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
70.28
Tax Paid
-370.92
-347.00
-265.07
-173.53
-142.47
-111.23
-120.69
-275.97
-294.91
-244.22
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
-597.06
40.63
-78.60
-61.41
-216.06
-50.19
-641.31
-797.10
-108.29
-214.24
Net Fixed Assets
-251.65
-63.94
-48.84
-39.63
-369.63
-162.32
-264.66
-166.15
-51.97
-80.10
Net Investments
-32.76
46.36
35.49
-17.47
391.80
135.54
-251.61
-415.59
-1.30
-47.74
Others
-312.65
58.21
-65.25
-4.31
-238.23
-23.41
-125.04
-215.36
-55.02
-86.40
Cash from Financing Activity
-244.11
-0.98
-864.40
8.48
-64.15
-1,344.17
-928.78
704.80
-688.85
56.58
Net Cash Inflow / Outflow
-314.77
295.20
-27.76
-34.55
-194.12
66.51
-584.80
1.70
-1.58
535.17
Opening Cash & Equivalents
446.52
146.71
174.48
208.82
410.49
375.01
958.19
952.30
954.40
425.30
Closing Cash & Equivalent
132.13
441.90
146.71
174.48
216.53
410.49
375.01
958.19
952.30
960.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
114.32
106.59
99.02
90.40
75.59
80.54
77.59
84.94
69.44
53.52
ROA
7.05%
7.23%
5.36%
4.10%
5.03%
4.56%
5.30%
9.40%
13.65%
9.89%
ROE
23.10%
22.12%
17.30%
14.87%
17.93%
16.30%
18.87%
29.13%
40.12%
34.47%
ROCE
22.49%
21.65%
17.96%
15.35%
18.61%
16.35%
14.63%
23.41%
30.41%
24.09%
Fixed Asset Turnover
5.25
4.54
4.31
5.03
4.73
3.96
4.02
6.02
5.79
5.11
Receivable days
46.95
52.23
58.42
48.45
46.59
59.05
55.31
21.19
8.11
6.85
Inventory Days
75.95
65.62
72.86
72.24
63.80
57.74
67.68
62.75
57.87
64.53
Payable days
36.00
41.91
43.99
42.59
47.93
49.51
52.86
57.53
62.44
68.15
Cash Conversion Cycle
86.90
75.94
87.29
78.09
62.45
67.28
70.13
26.42
3.54
3.23
Total Debt/Equity
0.88
0.88
0.77
1.02
1.04
0.81
1.34
1.23
0.80
1.36
Interest Cover
5.35
6.66
4.19
3.40
3.82
3.15
3.65
8.22
12.09
10.06

News Update:


  • Coromandel Interntl. - Quarterly Results
    22nd Jul 2019, 17:22 PM

    Read More
  • Coromandel International gets GPCB’s nod to open its Sarigam facility for 3 months
    15th Jun 2019, 15:47 PM

    The Sarigam facility was closed due to a fire incident at a product godown in the unit in January this year

    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.