Nifty
:
15699.25
Sensex
:
52727.98
142.60 (0.92%)
462.26 (0.88%)
Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Coromandel International Ltd.

Fertilizers

Rating :
73/99

BSE: 506395 | NSE: COROMANDEL

NSE BSE
932.10
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 923.60
  • 941.35
  • 923.60
  • 922.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  210922
  •  1969.04
  •  983.95
  •  709.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,388.67
  • 17.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,668.19
  • 1.29%
  • 4.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.53%
  • 0.69%
  • 9.36%
  • FII
  • DII
  • Others
  • 7.08%
  • 20.86%
  • 4.48%

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
  • 18.39
  • 17.82
  • 17.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.79
  • 4.25
  • 4.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.17
  • 11.57
  • 11.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
4,226.81
2,824.69
49.64%
5,073.60
3,533.01
43.61%
6,147.53
4,611.27
33.32%
3,663.87
3,213.23
14.02%
Expenses
3,847.12
2,595.01
48.25%
4,528.75
3,033.78
49.28%
5,404.31
3,768.18
43.42%
3,180.81
2,800.74
13.57%
EBITDA
379.69
229.68
65.31%
544.85
499.23
9.14%
743.22
843.09
-11.85%
483.06
412.49
17.11%
EBIDTM
8.98%
8.13%
10.74%
14.13%
12.09%
18.28%
13.18%
12.84%
Other Income
76.79
47.03
63.28%
25.90
8.86
192.33%
18.87
8.23
129.28%
21.75
10.69
103.46%
Interest
21.38
16.41
30.29%
17.82
20.54
-13.24%
19.18
25.28
-24.13%
17.09
43.44
-60.66%
Depreciation
45.42
46.74
-2.82%
42.85
42.28
1.35%
42.13
41.95
0.43%
42.25
42.11
0.33%
PBT
389.68
213.56
82.47%
510.08
445.27
14.56%
700.78
784.09
-10.63%
445.47
337.63
31.94%
Tax
99.17
57.47
72.56%
129.80
113.04
14.83%
181.90
196.68
-7.51%
110.42
89.61
23.22%
PAT
290.51
156.09
86.12%
380.28
332.23
14.46%
518.88
587.41
-11.67%
335.05
248.02
35.09%
PATM
6.87%
5.53%
7.50%
9.40%
8.44%
12.74%
9.14%
7.72%
EPS
9.87
5.31
85.88%
13.00
11.38
14.24%
17.70
20.09
-11.90%
11.51
8.55
34.62%

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
19,111.81
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
34.76%
8.20%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
11.29%
-8.76%
 
Cost Of Goods Sold
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
6,817.31
7,594.10
Gross Profit
4,895.27
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
25.61%
31.84%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
24.53%
23.30%
Total Expenditure
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
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
2,150.82
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
11.25%
14.18%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
8.50%
10.65%
Other Income
143.31
43.53
40.04
37.08
59.69
54.82
66.49
56.60
60.76
70.07
78.04
Interest
75.47
105.67
235.28
250.70
178.31
223.78
220.94
209.59
240.26
210.16
126.12
Depreciation
172.65
173.08
158.01
113.84
99.13
100.71
106.12
104.57
96.08
71.11
59.70
PBT
2,046.01
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
521.29
456.80
313.47
372.10
346.78
235.34
171.62
190.19
152.11
123.09
276.59
Tax Rate
25.48%
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
22.11%
30.36%
PAT
1,524.72
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
1,524.72
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
7.98%
9.31%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
4.78%
6.45%
PAT Growth
15.18%
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
-17.47%
-32.37%
 
EPS
51.95
45.10
36.26
24.52
23.57
16.27
12.25
13.69
12.15
14.72
21.76

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
84.88
64.55
36.00
41.99
43.99
42.59
47.93
49.51
52.86
57.53
Cash Conversion Cycle
12.53
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

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Coromandel International gets nod for voluntary liquidation of subsidiary in Netherlands
    25th May 2022, 14:11 PM

    The Board of Directors of the company on May 25, 2022, approved the same

    Read More
  • Coromandel International to acquire 45% equity stake in BMCC
    7th May 2022, 12:51 PM

    The acquisition is happening through its wholly owned subsidiary Parry Chemicals

    Read More
  • Coromandel Interntl. - Quarterly Results
    28th Apr 2022, 14:23 PM

    Read More
  • Coromandel International makes further investment of Rs 11 crore in Dare Ventures
    26th Mar 2022, 10:54 AM

    The Board of Directors of DVL at their meeting held on March 25, 2022, allotted 74,93,188 equity shares to the Company

    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.