Nifty
:
23349.90
Sensex
:
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)
Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Coromandel International Ltd.

Fertilizers

Rating :
N/A

BSE: 506395 | NSE: COROMANDEL

NSE BSE
1592.75
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1579.55
  •  1596.40
  •  1565.60
  •  1579.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  152813
  •  2427.28
  •  1799.00
  •  1024.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51,913.31
  • 37.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49,000.66
  • 0.68%
  • 5.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.17%
  • 0.72%
  • 8.77%
  • FII
  • DII
  • Others
  • 7.79%
  • 20.58%
  • 4.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.91
  • 10.92
  • 4.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 6.74
  • 2.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.12
  • 9.06
  • 2.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.94
  • 17.39
  • 17.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.12
  • 4.22
  • 4.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 11.62
  • 11.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
7,432.83
6,988.13
6.36%
4,728.83
5,693.39
-16.94%
3,912.72
5,475.82
-28.55%
5,464.15
8,309.59
-34.24%
Expenses
6,458.06
5,929.42
8.92%
4,223.06
4,984.21
-15.27%
3,639.70
5,072.59
-28.25%
5,106.31
7,529.02
-32.18%
EBITDA
974.77
1,058.71
-7.93%
505.77
709.18
-28.68%
273.02
403.23
-32.29%
357.84
780.57
-54.16%
EBIDTM
13.11%
15.15%
10.70%
12.46%
6.98%
7.36%
6.55%
9.39%
Other Income
65.00
44.79
45.12%
54.10
44.50
21.57%
83.53
46.86
78.25%
58.54
39.59
47.87%
Interest
66.05
46.22
42.90%
57.42
40.52
41.71%
61.72
52.40
17.79%
38.11
56.83
-32.94%
Depreciation
68.98
53.95
27.86%
65.26
48.10
35.68%
62.98
44.57
41.31%
63.53
47.08
34.94%
PBT
904.74
1,003.33
-9.83%
437.19
665.06
-34.26%
231.85
353.12
-34.34%
314.74
716.25
-56.06%
Tax
232.75
244.96
-4.98%
112.52
167.42
-32.79%
57.79
90.08
-35.85%
77.64
179.42
-56.73%
PAT
671.99
758.37
-11.39%
324.67
497.64
-34.76%
174.06
263.04
-33.83%
237.10
536.83
-55.83%
PATM
9.04%
10.85%
6.87%
8.74%
4.45%
4.80%
4.34%
6.46%
EPS
22.55
25.71
-12.29%
10.56
16.80
-37.14%
5.45
8.38
-34.96%
7.85
17.92
-56.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
21,538.53
22,058.39
29,627.90
19,110.85
14,181.95
13,136.69
13,224.56
11,082.92
10,030.75
11,481.42
11,306.43
Net Sales Growth
-18.62%
-25.55%
55.03%
34.75%
7.96%
-0.66%
19.32%
10.49%
-12.63%
1.55%
 
Cost Of Goods Sold
16,193.75
16,482.34
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
Gross Profit
5,344.78
5,576.05
6,155.37
4,894.31
4,494.03
4,081.08
3,884.98
3,473.53
2,909.79
2,758.36
2,669.37
GP Margin
24.81%
25.28%
20.78%
25.61%
31.69%
31.07%
29.38%
31.34%
29.01%
24.02%
23.61%
Total Expenditure
19,427.13
19,659.64
26,701.75
16,960.99
12,197.71
11,405.71
11,781.51
9,826.48
9,048.07
10,714.61
10,452.95
Power & Fuel Cost
-
376.68
400.11
340.33
314.83
280.46
250.60
230.35
205.16
211.76
238.95
% Of Sales
-
1.71%
1.35%
1.78%
2.22%
2.13%
1.89%
2.08%
2.05%
1.84%
2.11%
Employee Cost
-
697.51
656.55
587.18
538.57
461.08
411.07
361.87
310.84
291.87
277.94
% Of Sales
-
3.16%
2.22%
3.07%
3.80%
3.51%
3.11%
3.27%
3.10%
2.54%
2.46%
Manufacturing Exp.
-
252.02
332.19
252.14
192.10
149.83
166.60
139.28
118.15
105.36
103.23
% Of Sales
-
1.14%
1.12%
1.32%
1.35%
1.14%
1.26%
1.26%
1.18%
0.92%
0.91%
General & Admin Exp.
-
78.55
67.66
52.89
56.65
44.76
89.80
114.52
61.86
51.25
43.51
% Of Sales
-
0.36%
0.23%
0.28%
0.40%
0.34%
0.68%
1.03%
0.62%
0.45%
0.38%
Selling & Distn. Exp.
-
1,162.09
1,138.41
1,033.36
892.36
884.40
1,032.72
979.15
827.78
827.39
695.19
% Of Sales
-
5.27%
3.84%
5.41%
6.29%
6.73%
7.81%
8.83%
8.25%
7.21%
6.15%
Miscellaneous Exp.
-
610.45
634.30
478.55
515.28
529.57
491.14
391.92
403.32
503.92
695.19
% Of Sales
-
2.77%
2.14%
2.50%
3.63%
4.03%
3.71%
3.54%
4.02%
4.39%
4.04%
EBITDA
2,111.40
2,398.75
2,926.15
2,149.86
1,984.24
1,730.98
1,443.05
1,256.44
982.68
766.81
853.48
EBITDA Margin
9.80%
10.87%
9.88%
11.25%
13.99%
13.18%
10.91%
11.34%
9.80%
6.68%
7.55%
Other Income
261.17
231.36
171.13
144.27
75.06
40.04
37.08
59.69
54.82
66.49
56.60
Interest
223.30
186.57
190.00
75.47
105.67
235.28
250.70
178.31
223.78
220.94
209.59
Depreciation
260.75
228.56
181.95
172.65
173.08
158.01
113.84
99.13
100.71
106.12
104.57
PBT
1,888.52
2,214.98
2,725.33
2,046.01
1,780.55
1,377.73
1,115.59
1,038.69
713.01
506.24
595.92
Tax
480.70
547.81
687.91
521.29
456.80
313.47
372.10
346.78
235.34
171.62
190.19
Tax Rate
25.45%
24.73%
25.24%
25.48%
25.65%
22.75%
34.08%
33.39%
33.01%
32.31%
32.13%
PAT
1,407.82
1,642.19
2,012.93
1,528.46
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
PAT before Minority Interest
1,413.77
1,640.64
2,012.93
1,528.46
1,323.75
1,064.26
719.64
691.91
477.67
359.62
401.79
Minority Interest
5.95
1.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.54%
7.44%
6.79%
8.00%
9.33%
8.10%
5.44%
6.24%
4.76%
3.13%
3.55%
PAT Growth
-31.52%
-18.42%
31.70%
15.46%
24.38%
47.89%
4.01%
44.85%
32.83%
-10.50%
 
EPS
47.80
55.76
68.35
51.90
44.95
36.14
24.44
23.49
16.22
12.21
13.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,419.90
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
Share Capital
29.44
29.40
29.35
29.34
29.30
29.25
29.24
29.17
29.13
29.13
Total Reserves
9,377.80
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
Non-Current Liabilities
535.00
470.52
460.88
443.22
464.56
137.02
150.80
175.10
242.08
301.14
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
44.06
66.81
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
22.39
19.53
14.28
13.72
21.08
13.97
14.39
14.17
17.79
16.78
Current Liabilities
5,863.55
5,856.50
4,465.59
3,301.68
5,366.51
7,078.51
6,801.30
5,579.13
6,305.63
5,858.53
Trade Payables
5,360.64
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
Other Current Liabilities
424.36
456.62
457.14
320.10
335.63
305.13
662.26
385.07
443.52
625.30
Short Term Borrowings
51.79
4.60
0.04
1.61
1,625.12
2,954.47
2,728.44
2,228.38
2,582.63
2,039.28
Short Term Provisions
26.76
81.51
94.87
57.81
57.65
56.44
31.99
31.14
46.55
105.97
Total Liabilities
15,845.38
14,234.81
11,284.74
8,895.49
10,148.77
10,573.92
9,848.37
8,645.00
9,181.67
8,361.68
Net Block
3,111.71
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
Gross Block
5,053.04
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
Accumulated Depreciation
1,941.33
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
Non Current Assets
3,722.35
3,991.20
2,944.51
2,374.18
2,354.98
1,821.02
1,686.51
1,808.31
1,934.30
1,846.97
Capital Work in Progress
235.46
399.32
141.20
89.78
65.43
190.84
48.10
21.92
41.66
46.50
Non Current Investment
230.79
286.66
243.46
213.79
211.33
200.68
221.27
388.35
476.91
351.97
Long Term Loans & Adv.
139.84
1,100.67
463.79
53.68
44.18
80.42
49.05
40.24
45.11
68.91
Other Non Current Assets
4.55
4.13
4.49
1.49
1.76
39.60
40.75
30.26
51.08
0.00
Current Assets
12,123.03
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
Current Investments
622.96
0.00
0.00
0.00
0.00
0.14
0.14
0.13
0.27
0.20
Inventories
4,612.50
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
Sundry Debtors
1,393.54
589.27
264.87
554.42
1,734.11
1,824.42
1,577.70
1,621.67
1,641.85
1,446.38
Cash & Bank
2,858.58
1,417.76
1,753.28
722.09
78.30
159.32
555.42
167.83
197.78
317.58
Other Current Assets
2,635.45
2,832.62
827.10
811.84
3,284.25
3,527.63
3,766.11
3,322.45
3,061.71
2,491.33
Short Term Loans & Adv.
397.19
987.51
1,831.75
1,832.08
675.42
718.32
611.87
689.76
614.83
698.35
Net Current Assets
6,259.48
4,387.11
3,874.64
3,219.63
2,427.28
1,674.39
1,360.56
1,257.56
941.74
656.18
Total Assets
15,845.38
14,234.81
11,284.74
8,895.49
10,148.77
10,573.92
9,848.37
8,645.00
9,181.67
8,361.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,427.69
590.97
2,078.05
4,150.15
1,861.97
526.40
263.26
915.24
18.38
86.09
PBT
2,188.45
2,700.84
2,049.75
1,785.95
1,378.51
1,092.58
1,038.69
712.30
529.06
591.98
Adjustment
216.00
245.98
140.01
136.79
535.37
264.79
328.38
280.97
413.73
382.17
Changes in Working Capital
-357.54
-1,652.02
371.64
2,694.82
311.91
-460.05
-753.99
187.04
-750.88
-745.59
Cash after chg. in Working capital
2,046.91
1,294.80
2,561.40
4,617.56
2,225.79
897.32
613.08
1,180.31
191.91
228.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-619.22
-703.83
-483.35
-467.41
-363.82
-370.92
-349.82
-265.07
-173.53
-142.47
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
-1,334.28
639.04
-1,621.99
-1,257.23
-221.93
-597.06
32.04
-78.60
-61.41
-216.06
Net Fixed Assets
-576.52
-502.52
-250.55
-151.27
-718.84
-201.73
-113.86
-48.84
-39.63
-369.63
Net Investments
-898.27
46.81
67.56
0.30
-14.05
-32.52
46.12
35.49
-17.47
391.80
Others
140.51
1,094.75
-1,439.00
-1,106.26
510.96
-362.81
99.78
-65.25
-4.31
-238.23
Cash from Financing Activity
-363.21
-543.05
-442.52
-2,263.16
-1,723.10
-244.11
-1.00
-864.40
8.48
-64.15
Net Cash Inflow / Outflow
-269.80
686.96
13.54
629.76
-83.06
-314.77
294.30
-27.76
-34.55
-194.12
Opening Cash & Equivalents
1,393.76
706.01
692.10
50.54
132.13
446.52
146.71
174.48
208.82
410.49
Closing Cash & Equivalent
1,124.76
1,393.76
706.01
692.10
50.54
132.13
446.52
146.71
174.48
216.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
319.54
268.55
216.22
175.17
146.94
114.32
98.74
99.02
90.40
75.59
ROA
10.91%
15.78%
15.15%
13.90%
10.27%
7.05%
7.48%
5.36%
4.10%
5.03%
ROE
18.96%
28.27%
26.62%
28.03%
27.83%
23.10%
23.96%
17.30%
14.87%
17.93%
ROCE
27.32%
40.51%
36.93%
34.00%
26.32%
22.49%
22.65%
17.96%
15.35%
18.61%
Fixed Asset Turnover
4.89
7.70
5.27
4.10
4.42
5.25
4.55
4.31
5.03
4.73
Receivable days
16.40
5.26
7.82
29.45
49.44
46.95
52.47
58.42
48.45
46.59
Inventory Days
74.70
49.77
59.82
68.18
82.50
75.95
65.39
72.86
72.24
63.80
Payable days
42.08
32.01
49.82
84.88
64.55
36.00
41.99
43.99
42.59
47.93
Cash Conversion Cycle
49.02
23.02
17.82
12.74
67.38
86.90
75.87
87.29
78.09
62.45
Total Debt/Equity
0.01
0.00
0.00
0.00
0.38
0.88
0.95
0.77
1.02
1.04
Interest Cover
12.73
15.21
28.16
17.85
6.86
5.35
6.83
4.19
3.40
3.82

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Coromandel International to acquire additional 6.67% stake in CCPP
    25th Oct 2024, 12:58 PM

    The acquisition is expected to be completed by March 31, 2025, subject to regulatory approvals

    Read More
  • Coromandel Interntl. - Quarterly Results
    24th Oct 2024, 17:05 PM

    Read More
  • Coromandel International incorporates Wholly-Owned Subsidiary in Vietnam
    18th Oct 2024, 09:29 AM

    The company has incorporated Wholly-Owned Subsidiary under the name ‘Coromandel Vietnam Company’

    Read More
  • Coromandel International's arm gets nod to acquire 8.82% in BMCC
    25th Sep 2024, 15:12 PM

    The acquisition is being made to secure supply of raw materials, on a long-term and sustainable basis

    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.