Nifty
:
11504.95
Sensex
:
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)
Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Coromandel International Ltd.

Fertilizers

Rating :
81/99

BSE: 506395 | NSE: COROMANDEL

NSE BSE
810.10
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  820.00
  •  821.05
  •  798.00
  •  817.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2139338
  •  17257.24
  •  838.95
  •  389.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,763.94
  • 18.96
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,310.76
  • 1.48%
  • 5.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.60%
  • 0.91%
  • 9.64%
  • FII
  • DII
  • Others
  • 4.26%
  • 20.72%
  • 4.87%

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
  • 18.92
  • 18.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 3.71
  • 4.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.93
  • 11.35
  • 11.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
3,213.23
2,130.74
50.80%
2,869.32
2,638.34
8.75%
3,278.65
3,049.47
7.52%
4,857.98
5,008.30
-3.00%
Expenses
2,800.74
1,935.44
44.71%
2,478.61
2,379.36
4.17%
2,846.67
2,745.57
3.68%
4,144.99
4,342.03
-4.54%
EBITDA
412.49
195.30
111.21%
390.71
258.98
50.86%
431.98
303.90
42.15%
712.99
666.27
7.01%
EBIDTM
12.84%
9.17%
14.01%
9.82%
13.18%
9.97%
14.68%
13.30%
Other Income
10.69
9.96
7.33%
11.50
8.62
33.41%
9.08
9.82
-7.54%
9.50
9.80
-3.06%
Interest
43.44
79.59
-45.42%
43.43
65.28
-33.47%
45.91
51.38
-10.65%
66.35
69.62
-4.70%
Depreciation
42.11
30.48
38.16%
45.05
35.09
28.38%
40.80
26.92
51.56%
41.68
26.26
58.72%
PBT
337.63
95.19
254.69%
313.73
163.52
91.86%
354.35
235.01
50.78%
614.46
560.46
9.63%
Tax
89.61
32.61
174.79%
79.96
53.33
49.93%
89.91
82.07
9.55%
110.99
194.42
-42.91%
PAT
248.02
62.58
296.32%
233.77
110.19
112.15%
264.44
152.94
72.90%
503.47
366.04
37.55%
PATM
7.72%
2.94%
7.11%
4.18%
8.07%
5.02%
10.36%
7.31%
EPS
8.46
2.14
295.33%
7.98
3.76
112.23%
9.02
5.22
72.80%
17.18
12.49
37.55%

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
14,219.18
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
10.85%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
11.29%
-8.76%
29.61%
 
Cost Of Goods Sold
12,693.33
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
1,525.85
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
10.73%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
24.53%
23.30%
25.89%
Total Expenditure
12,271.01
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
1,948.17
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
13.70%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
8.50%
10.65%
13.82%
Other Income
40.77
40.04
37.08
59.69
54.82
66.49
56.60
60.76
70.07
78.04
81.11
Interest
199.13
235.28
250.70
178.31
223.78
220.94
209.59
240.26
210.16
126.12
88.90
Depreciation
169.64
158.01
113.84
99.13
100.71
106.12
104.57
96.08
71.11
59.70
62.07
PBT
1,620.17
1,377.73
1,115.59
1,038.69
713.01
506.24
595.92
529.66
556.74
946.66
985.72
Tax
370.47
313.47
372.10
346.78
235.34
171.62
190.19
152.11
123.09
276.59
292.06
Tax Rate
22.87%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
22.11%
30.36%
29.63%
PAT
1,249.70
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
1,249.70
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
8.79%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
4.78%
6.45%
9.08%
PAT Growth
80.66%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
-17.47%
-32.37%
-7.91%
 
EPS
42.64
36.31
24.55
23.61
16.30
12.27
13.71
12.16
14.74
21.79
23.67

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
1,091.74
1,038.69
712.30
529.06
591.98
517.05
556.74
911.13
985.72
Adjustment
535.37
265.63
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

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Coromandel International acquires 50% stake in CSQM
    25th Aug 2020, 10:09 AM

    Consequently, CSQM has now become a wholly owned subsidiary of the Company

    Read More
  • Coromandel International reports 4 -fold jumps in Q1 consolidated net profit
    27th Jul 2020, 14:34 PM

    Total income of the company increased by 50.60% at Rs 3223.92 crore for Q1FY21

    Read More
  • Coromandel Interntl. - Quarterly Results
    24th Jul 2020, 19:00 PM

    Read More
  • Coromandel International redeems Commercial Paper of Rs 400 crore
    21st Jul 2020, 10:29 AM

    Earlier, the company had issued 8000 units of commercial paper

    Read More
  • Coromandel International redeems Commercial Paper of Rs 300 crore
    15th Jul 2020, 10:01 AM

    Earlier, the company had issued 6000 units of commercial paper

    Read More
  • Coromandel International redeems CP worth Rs 200 crore
    14th Jul 2020, 09:44 AM

    Earlier, the company had issued 4000 units of commercial paper on April 15, 2020

    Read More
  • Coromandel International executes SPA to acquire 50% stake in CSQM
    13th Jul 2020, 10:23 AM

    CSQM would become a wholly owned subsidiary of the Company

    Read More
  • Coromandel International redeems CP worth Rs 400 crore
    10th Jul 2020, 10:16 AM

    Earlier, the company had issued 8000 units of commercial paper amounting Rs 400 crore on April 15, 2020

    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.