Nifty
:
18696.10
Sensex
:
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)
Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Coromandel International Ltd.

Fertilizers

Rating :
66/99

BSE: 506395 | NSE: COROMANDEL

NSE BSE
914.00
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 918.45
  • 921.60
  • 911.00
  • 918.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  365533
  •  3349.47
  •  1094.00
  •  709.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,006.27
  • 14.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,253.03
  • 1.31%
  • 3.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.44%
  • 0.66%
  • 9.42%
  • FII
  • DII
  • Others
  • 9.93%
  • 18.23%
  • 4.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.78
  • 11.51
  • 13.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.84
  • 11.34
  • 4.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.44
  • 17.12
  • 12.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.11
  • 17.66
  • 17.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.84
  • 4.24
  • 4.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.19
  • 11.37
  • 11.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
10,113.39
6,147.53
64.51%
5,729.10
3,663.87
56.37%
4,226.81
2,824.69
49.64%
5,073.60
3,533.01
43.61%
Expenses
9,056.41
5,404.31
67.58%
5,043.72
3,180.81
58.57%
3,847.12
2,595.01
48.25%
4,528.75
3,033.78
49.28%
EBITDA
1,056.98
743.22
42.22%
685.38
483.06
41.88%
379.69
229.68
65.31%
544.85
499.23
9.14%
EBIDTM
10.45%
12.09%
11.96%
13.18%
8.98%
8.13%
10.74%
14.13%
Other Income
31.11
18.87
64.86%
53.57
21.75
146.30%
76.79
47.03
63.28%
25.90
8.86
192.33%
Interest
54.22
19.18
182.69%
26.56
17.09
55.41%
21.38
16.41
30.29%
17.82
20.54
-13.24%
Depreciation
45.74
42.13
8.57%
44.56
42.25
5.47%
45.42
46.74
-2.82%
42.85
42.28
1.35%
PBT
988.13
700.78
41.00%
667.83
445.47
49.92%
389.68
213.56
82.47%
510.08
445.27
14.56%
Tax
248.13
181.90
36.41%
170.28
110.42
54.21%
99.17
57.47
72.56%
129.80
113.04
14.83%
PAT
740.00
518.88
42.61%
497.55
335.05
48.50%
290.51
156.09
86.12%
380.28
332.23
14.46%
PATM
7.32%
8.44%
8.68%
9.14%
6.87%
5.53%
7.50%
9.40%
EPS
25.21
17.70
42.43%
16.99
11.51
47.61%
9.87
5.31
85.88%
13.00
11.38
14.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
25,142.90
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
9,033.72
Net Sales Growth
55.50%
34.75%
7.96%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
11.29%
 
Cost Of Goods Sold
19,525.82
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
Gross Profit
5,617.08
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
2,216.41
GP Margin
22.34%
25.61%
31.69%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
24.53%
Total Expenditure
22,476.00
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
Power & Fuel Cost
-
340.33
314.83
280.46
250.60
230.35
205.16
211.76
238.95
207.10
173.92
% Of Sales
-
1.78%
2.22%
2.13%
1.89%
2.08%
2.05%
1.84%
2.11%
2.06%
1.93%
Employee Cost
-
587.18
538.57
461.08
411.07
361.87
310.84
291.87
277.94
270.49
229.76
% Of Sales
-
3.07%
3.80%
3.51%
3.11%
3.27%
3.10%
2.54%
2.46%
2.69%
2.54%
Manufacturing Exp.
-
252.14
192.10
149.83
166.60
139.28
118.15
105.36
103.23
102.05
95.61
% Of Sales
-
1.32%
1.35%
1.14%
1.26%
1.26%
1.18%
0.92%
0.91%
1.02%
1.06%
General & Admin Exp.
-
52.89
56.65
44.76
89.80
114.52
61.86
51.25
43.51
39.09
31.48
% Of Sales
-
0.28%
0.40%
0.34%
0.68%
1.03%
0.62%
0.45%
0.38%
0.39%
0.35%
Selling & Distn. Exp.
-
1,033.36
892.36
884.40
1,032.72
979.15
827.78
827.39
695.19
616.16
498.51
% Of Sales
-
5.41%
6.29%
6.73%
7.81%
8.83%
8.25%
7.21%
6.15%
6.13%
5.52%
Miscellaneous Exp.
-
478.55
515.28
529.57
491.14
391.92
403.32
503.92
457.07
528.63
498.51
% Of Sales
-
2.50%
3.63%
4.03%
3.71%
3.54%
4.02%
4.39%
4.04%
5.26%
4.64%
EBITDA
2,666.90
2,149.86
1,984.24
1,730.98
1,443.05
1,256.44
982.68
766.81
853.48
805.24
767.94
EBITDA Margin
10.61%
11.25%
13.99%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
8.50%
Other Income
187.37
144.27
75.06
40.04
37.08
59.69
54.82
66.49
56.60
60.76
70.07
Interest
119.98
75.47
105.67
235.28
250.70
178.31
223.78
220.94
209.59
240.26
210.16
Depreciation
178.57
172.65
173.08
158.01
113.84
99.13
100.71
106.12
104.57
96.08
71.11
PBT
2,555.72
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
Tax
647.38
521.29
456.80
313.47
372.10
346.78
235.34
171.62
190.19
152.11
123.09
Tax Rate
25.33%
25.48%
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
22.11%
PAT
1,908.34
1,524.72
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
356.54
431.99
PAT before Minority Interest
1,908.34
1,524.72
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
364.94
433.65
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-8.40
-1.66
PAT Margin
7.59%
7.98%
9.33%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
4.78%
PAT Growth
42.17%
15.18%
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
-17.47%
 
EPS
64.95
51.90
45.06
36.22
24.49
23.55
16.26
12.24
13.68
12.14
14.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
2,196.57
Share Capital
29.35
29.34
29.30
29.25
29.24
29.17
29.13
29.13
28.32
28.31
Total Reserves
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
2,168.26
Non-Current Liabilities
460.88
443.22
464.56
137.02
150.80
175.10
242.08
301.14
503.14
1,333.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
44.06
66.81
266.85
672.63
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
424.23
Long Term Provisions
14.28
13.72
21.08
13.97
14.39
14.17
17.79
16.78
17.24
18.40
Current Liabilities
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
4,775.99
Trade Payables
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
2,401.37
Other Current Liabilities
457.14
320.10
335.63
305.13
662.26
385.07
443.52
625.30
507.13
423.51
Short Term Borrowings
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
1,770.27
Short Term Provisions
94.87
57.81
57.65
56.44
31.99
31.14
46.55
105.97
175.50
180.84
Total Liabilities
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
8,412.05
Net Block
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
1,856.29
Gross Block
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
2,595.98
Accumulated Depreciation
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
739.69
Non Current Assets
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
2,537.35
Capital Work in Progress
141.20
89.78
65.43
190.84
48.10
21.92
41.66
46.50
74.40
420.08
Non Current Investment
243.46
213.79
211.33
200.68
221.27
388.35
476.91
351.97
341.58
159.69
Long Term Loans & Adv.
463.79
53.68
44.18
80.42
49.05
40.24
45.11
68.91
77.68
101.29
Other Non Current Assets
4.49
1.49
1.76
39.60
40.75
30.26
51.08
0.00
0.00
0.00
Current Assets
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
5,874.70
Current Investments
0.00
0.00
0.00
0.14
0.14
0.13
0.27
0.20
0.19
0.19
Inventories
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
1,477.54
Sundry Debtors
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
1,820.09
Cash & Bank
1,753.28
722.09
78.30
159.32
555.42
167.83
197.78
317.58
472.16
534.59
Other Current Assets
2,658.85
811.84
2,608.83
2,809.31
3,766.11
3,322.45
3,061.71
2,491.33
1,668.37
2,042.29
Short Term Loans & Adv.
1,831.75
1,832.08
675.42
718.32
611.87
689.76
614.83
698.35
541.95
654.12
Net Current Assets
3,874.64
3,219.63
2,427.28
1,674.39
1,360.56
1,257.56
941.74
656.18
582.03
1,098.71
Total Assets
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
8,412.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
2,078.05
4,150.15
1,861.97
526.40
263.26
915.24
18.38
86.09
1,460.87
985.29
PBT
2,049.75
1,785.95
1,378.51
1,092.58
1,038.69
712.30
529.06
591.98
517.05
556.74
Adjustment
140.01
136.79
535.37
264.79
328.38
280.97
413.73
382.17
386.76
294.63
Changes in Working Capital
371.64
2,694.82
311.91
-460.05
-753.99
187.04
-750.88
-745.59
668.29
254.61
Cash after chg. in Working capital
2,561.40
4,617.56
2,225.79
897.32
613.08
1,180.31
191.91
228.56
1,572.10
1,105.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-483.35
-467.41
-363.82
-370.92
-349.82
-265.07
-173.53
-142.47
-111.23
-120.69
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
-1,621.99
-1,257.23
-221.93
-597.06
32.04
-78.60
-61.41
-216.06
-50.19
-641.31
Net Fixed Assets
-250.55
-151.27
-718.84
-201.73
-113.86
-48.84
-39.63
-369.63
-162.32
-264.66
Net Investments
67.56
0.30
-14.05
-32.52
46.12
35.49
-17.47
391.80
135.54
-251.61
Others
-1,439.00
-1,106.26
510.96
-362.81
99.78
-65.25
-4.31
-238.23
-23.41
-125.04
Cash from Financing Activity
-442.52
-2,263.16
-1,723.10
-244.11
-1.00
-864.40
8.48
-64.15
-1,344.17
-928.78
Net Cash Inflow / Outflow
13.54
629.76
-83.06
-314.77
294.30
-27.76
-34.55
-194.12
66.51
-584.80
Opening Cash & Equivalents
692.10
50.54
132.13
446.52
146.71
174.48
208.82
410.49
375.01
958.19
Closing Cash & Equivalent
706.01
692.10
50.54
132.13
446.52
146.71
174.48
216.53
410.49
375.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
216.22
175.17
146.94
114.32
98.74
99.02
90.40
75.59
80.54
77.59
ROA
15.11%
13.90%
10.27%
7.05%
7.48%
5.36%
4.10%
5.03%
4.56%
5.30%
ROE
26.55%
28.03%
27.83%
23.10%
23.96%
17.30%
14.87%
17.93%
16.30%
18.87%
ROCE
36.86%
34.00%
26.32%
22.49%
22.65%
17.96%
15.35%
18.61%
16.35%
14.63%
Fixed Asset Turnover
5.27
4.10
4.42
5.25
4.55
4.31
5.03
4.73
3.96
4.02
Receivable days
7.82
29.45
49.44
46.95
52.47
58.42
48.45
46.59
59.05
55.31
Inventory Days
59.82
68.18
82.50
75.95
65.39
72.86
72.24
63.80
57.74
67.68
Payable days
49.82
84.88
64.55
36.00
41.99
43.99
42.59
47.93
49.51
52.86
Cash Conversion Cycle
17.82
12.74
67.38
86.90
75.87
87.29
78.09
62.45
67.28
70.13
Total Debt/Equity
0.00
0.00
0.38
0.88
0.95
0.77
1.02
1.04
0.81
1.34
Interest Cover
28.11
17.85
6.86
5.35
6.83
4.19
3.40
3.82
3.15
3.65

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Coromandel Interntl. - Quarterly Results
    3rd Nov 2022, 14:56 PM

    Read More
  • Coromandel International, Chambal Fertilizers, Indian Potash ink MoU with Canpotex
    29th Sep 2022, 16:27 PM

    Canpotex, Canada will supply upto 15 LMT of Potash annually for a period of 3 years to the Indian Fertilizer companies

    Read More
  • Coromandel International’s venture capital arm invests in drone startup dhaksha unmanned systems
    14th Sep 2022, 14:26 PM

    The company plans to use this funding for talent acquisition, R&D and production scale up

    Read More
  • India Ratings upgrades Coromandel International's long-term issuer rating
    29th Aug 2022, 11:45 AM

    The company's outlook being ‘Stable’

    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.