Nifty
Sensex
:
:
17149.10
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)

Fertilizers

Rating :
54/99

BSE: 506395 | NSE: COROMANDEL

770.85
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  787.00
  •  792.20
  •  760.00
  •  788.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  583737
  •  4539.21
  •  956.00
  •  709.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,687.27
  • 16.91
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,966.79
  • 1.55%
  • 3.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.53%
  • 0.64%
  • 8.78%
  • FII
  • DII
  • Others
  • 7.21%
  • 21.53%
  • 4.31%

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
  • 18.62
  • 18.25
  • 17.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.72
  • 4.23
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.11
  • 11.70
  • 11.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
6,147.53
4,611.27
33.32%
3,663.87
3,213.23
14.02%
2,855.97
2,869.32
-0.47%
3,533.01
3,278.65
7.76%
Expenses
5,404.31
3,768.18
43.42%
3,180.81
2,800.74
13.57%
2,595.01
2,478.61
4.70%
3,033.78
2,846.67
6.57%
EBITDA
743.22
843.09
-11.85%
483.06
412.49
17.11%
260.96
390.71
-33.21%
499.23
431.98
15.57%
EBIDTM
12.09%
18.28%
13.18%
12.84%
9.14%
13.62%
14.13%
13.18%
Other Income
18.87
8.23
129.28%
21.75
10.69
103.46%
15.75
11.50
36.96%
8.86
9.08
-2.42%
Interest
19.18
25.28
-24.13%
17.09
43.44
-60.66%
16.41
43.43
-62.22%
20.54
45.91
-55.26%
Depreciation
42.13
41.95
0.43%
42.25
42.11
0.33%
46.74
45.05
3.75%
42.28
40.80
3.63%
PBT
700.78
784.09
-10.63%
445.47
337.63
31.94%
213.56
313.73
-31.93%
445.27
354.35
25.66%
Tax
181.90
196.68
-7.51%
110.42
89.61
23.22%
57.47
79.96
-28.13%
113.04
89.91
25.73%
PAT
518.88
587.41
-11.67%
335.05
248.02
35.09%
156.09
233.77
-33.23%
332.23
264.44
25.64%
PATM
8.44%
12.74%
9.14%
7.72%
5.47%
8.15%
9.40%
8.07%
EPS
17.70
20.09
-11.90%
11.51
8.55
34.62%
5.31
7.99
-33.54%
11.38
9.04
25.88%

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
16,200.38
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
15.94%
8.20%
-0.66%
19.32%
10.49%
-12.63%
1.55%
12.47%
11.29%
-8.76%
 
Cost Of Goods Sold
11,573.84
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
4,626.54
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
28.56%
31.84%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
25.55%
24.53%
23.30%
Total Expenditure
14,213.91
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
1,986.47
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
12.26%
14.18%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
8.01%
8.50%
10.65%
Other Income
65.23
43.53
40.04
37.08
59.69
54.82
66.49
56.60
60.76
70.07
78.04
Interest
73.22
105.67
235.28
250.70
178.31
223.78
220.94
209.59
240.26
210.16
126.12
Depreciation
173.40
173.08
158.01
113.84
99.13
100.71
106.12
104.57
96.08
71.11
59.70
PBT
1,805.08
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
462.83
456.80
313.47
372.10
346.78
235.34
171.62
190.19
152.11
123.09
276.59
Tax Rate
25.64%
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
29.42%
22.11%
30.36%
PAT
1,342.25
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
1,342.25
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
8.29%
9.31%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
3.55%
4.78%
6.45%
PAT Growth
0.65%
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
12.69%
-17.47%
-32.37%
 
EPS
45.73
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
72.86
64.55
36.00
41.99
43.99
42.59
47.93
49.51
52.86
57.53
Cash Conversion Cycle
24.55
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

News Update:


  • Coromandel International setting up new Sulphuric acid plant in Visakhapatnam
    16th Nov 2021, 14:26 PM

    The company has also signed technology partnership agreements with MECS and TKIS

    Read More
  • Coromandel Interntl. - Quarterly Results
    28th Oct 2021, 14:30 PM

    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.