Nifty
:
19638.30
Sensex
:
65828.41
114.75 (0.59%)
320.09 (0.49%)
Nifty
Sensex
:
:
19638.30
65828.41
114.75 (0.59%)
320.09 (0.49%)

Coromandel International Ltd.

Fertilizers

Rating :
64/99

BSE: 506395 | NSE: COROMANDEL

NSE BSE
1146.30
29-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  1072.35
  •  1150.00
  •  1072.35
  •  1123.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  508222
  •  5793.08
  •  1152.95
  •  838.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,716.89
  • 16.82
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,303.73
  • 1.05%
  • 4.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.40%
  • 0.79%
  • 9.72%
  • FII
  • DII
  • Others
  • 7.56%
  • 20.27%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 17.51
  • 27.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.77
  • 15.19
  • 8.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.90
  • 22.84
  • 14.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.71
  • 17.06
  • 16.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 4.10
  • 4.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.06
  • 10.81
  • 10.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
5,693.39
5,729.10
-0.62%
5,475.82
4,226.81
29.55%
8,309.59
5,072.64
63.81%
10,113.39
6,147.53
64.51%
Expenses
4,984.21
5,043.72
-1.18%
5,072.59
3,847.12
31.85%
7,529.02
4,528.75
66.25%
9,056.41
5,404.31
67.58%
EBITDA
709.18
685.38
3.47%
403.23
379.69
6.20%
780.57
543.89
43.52%
1,056.98
743.22
42.22%
EBIDTM
12.46%
11.96%
7.36%
8.98%
9.39%
10.72%
10.45%
12.09%
Other Income
44.50
53.57
-16.93%
46.86
76.79
-38.98%
39.59
26.86
47.39%
31.11
18.87
64.86%
Interest
40.52
26.56
52.56%
52.40
21.38
145.09%
56.83
17.82
218.91%
54.22
19.18
182.69%
Depreciation
48.10
44.56
7.94%
44.57
45.42
-1.87%
47.08
42.85
9.87%
45.74
42.13
8.57%
PBT
665.06
667.83
-0.41%
353.12
389.68
-9.38%
716.25
510.08
40.42%
988.13
700.78
41.00%
Tax
167.42
170.28
-1.68%
90.08
99.17
-9.17%
179.42
129.80
38.23%
248.13
181.90
36.41%
PAT
497.64
497.55
0.02%
263.04
290.51
-9.46%
536.83
380.28
41.17%
740.00
518.88
42.61%
PATM
8.74%
8.68%
4.80%
6.87%
6.46%
7.50%
7.32%
8.44%
EPS
16.80
16.99
-1.12%
8.38
9.87
-15.10%
17.92
13.00
37.85%
25.21
17.70
42.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
29,592.19
29,627.91
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
Net Sales Growth
39.74%
55.03%
34.75%
7.96%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
 
Cost Of Goods Sold
23,376.88
23,472.53
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
Gross Profit
6,215.31
6,155.38
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
GP Margin
21.00%
20.78%
25.61%
31.69%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
Total Expenditure
26,642.23
26,701.76
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
Power & Fuel Cost
-
400.11
340.33
314.83
280.46
250.60
230.35
205.16
211.76
238.95
207.10
% Of Sales
-
1.35%
1.78%
2.22%
2.13%
1.89%
2.08%
2.05%
1.84%
2.11%
2.06%
Employee Cost
-
656.55
587.18
538.57
461.08
411.07
361.87
310.84
291.87
277.94
270.49
% Of Sales
-
2.22%
3.07%
3.80%
3.51%
3.11%
3.27%
3.10%
2.54%
2.46%
2.69%
Manufacturing Exp.
-
332.19
252.14
192.10
149.83
166.60
139.28
118.15
105.36
103.23
102.05
% Of Sales
-
1.12%
1.32%
1.35%
1.14%
1.26%
1.26%
1.18%
0.92%
0.91%
1.02%
General & Admin Exp.
-
67.66
52.89
56.65
44.76
89.80
114.52
61.86
51.25
43.51
39.09
% Of Sales
-
0.23%
0.28%
0.40%
0.34%
0.68%
1.03%
0.62%
0.45%
0.38%
0.39%
Selling & Distn. Exp.
-
1,138.41
1,033.36
892.36
884.40
1,032.72
979.15
827.78
827.39
695.19
616.16
% Of Sales
-
3.84%
5.41%
6.29%
6.73%
7.81%
8.83%
8.25%
7.21%
6.15%
6.13%
Miscellaneous Exp.
-
634.31
478.55
515.28
529.57
491.14
391.92
403.32
503.92
457.07
616.16
% Of Sales
-
2.14%
2.50%
3.63%
4.03%
3.71%
3.54%
4.02%
4.39%
4.04%
5.26%
EBITDA
2,949.96
2,926.15
2,149.86
1,984.24
1,730.98
1,443.05
1,256.44
982.68
766.81
853.48
805.24
EBITDA Margin
9.97%
9.88%
11.25%
13.99%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
Other Income
162.06
171.13
144.27
75.06
40.04
37.08
59.69
54.82
66.49
56.60
60.76
Interest
203.97
190.00
75.47
105.67
235.28
250.70
178.31
223.78
220.94
209.59
240.26
Depreciation
185.49
181.95
172.65
173.08
158.01
113.84
99.13
100.71
106.12
104.57
96.08
PBT
2,722.56
2,725.33
2,046.01
1,780.55
1,377.73
1,115.59
1,038.69
713.01
506.24
595.92
529.66
Tax
685.05
687.91
521.29
456.80
313.47
372.10
346.78
235.34
171.62
190.19
152.11
Tax Rate
25.16%
25.24%
25.48%
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
PAT
2,037.51
2,012.93
1,528.46
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
356.54
PAT before Minority Interest
2,037.51
2,012.93
1,528.46
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
364.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.40
PAT Margin
6.89%
6.79%
8.00%
9.33%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
PAT Growth
20.76%
31.70%
15.46%
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
 
EPS
69.30
68.47
51.99
45.03
36.20
24.48
23.53
16.25
12.23
13.67
12.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
7,907.79
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
Share Capital
29.40
29.35
29.34
29.30
29.25
29.24
29.17
29.13
29.13
28.32
Total Reserves
7,865.91
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
Non-Current Liabilities
470.52
460.88
443.22
464.56
137.02
150.80
175.10
242.08
301.14
503.14
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
44.06
66.81
266.85
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
19.53
14.28
13.72
21.08
13.97
14.39
14.17
17.79
16.78
17.24
Current Liabilities
5,856.49
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
Trade Payables
5,313.77
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
Other Current Liabilities
456.61
457.14
320.10
335.63
305.13
662.26
385.07
443.52
625.30
507.13
Short Term Borrowings
4.60
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
Short Term Provisions
81.51
94.87
57.81
57.65
56.44
31.99
31.14
46.55
105.97
175.50
Total Liabilities
14,234.80
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
Net Block
2,200.42
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
Gross Block
3,970.73
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
Accumulated Depreciation
1,770.31
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
Non Current Assets
3,991.19
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
Capital Work in Progress
399.32
141.20
89.78
65.43
190.84
48.10
21.92
41.66
46.50
74.40
Non Current Investment
286.66
243.46
213.79
211.33
200.68
221.27
388.35
476.91
351.97
341.58
Long Term Loans & Adv.
1,100.67
463.79
53.68
44.18
80.42
49.05
40.24
45.11
68.91
77.68
Other Non Current Assets
4.12
4.49
1.49
1.76
39.60
40.75
30.26
51.08
0.00
0.00
Current Assets
10,243.61
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
Current Investments
0.00
0.00
0.00
0.00
0.14
0.14
0.13
0.27
0.20
0.19
Inventories
4,416.45
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
Sundry Debtors
589.27
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
Cash & Bank
1,417.76
1,753.28
722.09
78.30
159.32
555.42
167.83
197.78
317.58
472.16
Other Current Assets
3,820.13
827.10
811.84
2,608.83
3,527.63
3,766.11
3,322.45
3,061.71
2,491.33
1,668.37
Short Term Loans & Adv.
987.51
1,831.75
1,832.08
675.42
718.32
611.87
689.76
614.83
698.35
541.95
Net Current Assets
4,387.12
3,874.64
3,219.63
2,427.28
1,674.39
1,360.56
1,257.56
941.74
656.18
582.03
Total Assets
14,234.80
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
590.97
2,078.05
4,150.15
1,861.97
526.40
263.26
915.24
18.38
86.09
1,460.87
PBT
2,700.84
2,049.75
1,785.95
1,378.51
1,092.58
1,038.69
712.30
529.06
591.98
517.05
Adjustment
245.98
140.01
136.79
535.37
264.79
328.38
280.97
413.73
382.17
386.76
Changes in Working Capital
-1,652.02
371.64
2,694.82
311.91
-460.05
-753.99
187.04
-750.88
-745.59
668.29
Cash after chg. in Working capital
1,294.80
2,561.40
4,617.56
2,225.79
897.32
613.08
1,180.31
191.91
228.56
1,572.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-703.83
-483.35
-467.41
-363.82
-370.92
-349.82
-265.07
-173.53
-142.47
-111.23
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
639.04
-1,621.99
-1,257.23
-221.93
-597.06
32.04
-78.60
-61.41
-216.06
-50.19
Net Fixed Assets
-502.52
-250.55
-151.27
-718.84
-201.73
-113.86
-48.84
-39.63
-369.63
-162.32
Net Investments
46.81
67.56
0.30
-14.05
-32.52
46.12
35.49
-17.47
391.80
135.54
Others
1,094.75
-1,439.00
-1,106.26
510.96
-362.81
99.78
-65.25
-4.31
-238.23
-23.41
Cash from Financing Activity
-543.05
-442.52
-2,263.16
-1,723.10
-244.11
-1.00
-864.40
8.48
-64.15
-1,344.17
Net Cash Inflow / Outflow
686.96
13.54
629.76
-83.06
-314.77
294.30
-27.76
-34.55
-194.12
66.51
Opening Cash & Equivalents
706.01
692.10
50.54
132.13
446.52
146.71
174.48
208.82
410.49
375.01
Closing Cash & Equivalent
1,393.76
706.01
692.10
50.54
132.13
446.52
146.71
174.48
216.53
410.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
268.55
216.22
175.17
146.94
114.32
98.74
99.02
90.40
75.59
80.54
ROA
15.78%
15.15%
13.90%
10.27%
7.05%
7.48%
5.36%
4.10%
5.03%
4.56%
ROE
28.27%
26.62%
28.03%
27.83%
23.10%
23.96%
17.30%
14.87%
17.93%
16.30%
ROCE
40.51%
36.93%
34.00%
26.32%
22.49%
22.65%
17.96%
15.35%
18.61%
16.35%
Fixed Asset Turnover
7.70
5.27
4.10
4.42
5.25
4.55
4.31
5.03
4.73
3.96
Receivable days
5.26
7.82
29.45
49.44
46.95
52.47
58.42
48.45
46.59
59.05
Inventory Days
49.77
59.82
68.18
82.50
75.95
65.39
72.86
72.24
63.80
57.74
Payable days
32.01
49.82
84.88
64.55
36.00
41.99
43.99
42.59
47.93
49.51
Cash Conversion Cycle
23.02
17.82
12.74
67.38
86.90
75.87
87.29
78.09
62.45
67.28
Total Debt/Equity
0.00
0.00
0.00
0.38
0.88
0.95
0.77
1.02
1.04
0.81
Interest Cover
15.21
28.16
17.85
6.86
5.35
6.83
4.19
3.40
3.82
3.15

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Coromandel International’s arm inks pact to acquire 16.53% stake in Flic Farm
    18th Sep 2023, 09:38 AM

    The acquisition is likely to be completed during FY 2023-24

    Read More
  • Coromandel International’s arm bags order to supply logistics drones, accessories to Indian Army
    7th Aug 2023, 14:03 PM

    The company also has a strong order pipeline which will further increase the potential revenues for the current year

    Read More
  • Coromandel International reports marginal fall in Q1 consolidated net profit
    27th Jul 2023, 14:30 PM

    Total consolidated income of the company decreased by 0.77% at Rs 5737.89 crore for Q1FY24

    Read More
  • Coromandel Interntl. - Quarterly Results
    27th Jul 2023, 13:56 PM

    Read More
  • Coromandel International acquiring additional stake in Dhaksha Unmanned Systems
    30th Jun 2023, 12:48 PM

    With this acquisition, Coromandel will be holding a majority (51%) stake in Dhaksha

    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.