Coal India

₹417.3 -1.1 | 0.3%

WEBSITE BSE:533278 NSE : COAL INDIA 06 Dec, 16:00

Market Cap ₹257140 Cr.

Stock P/E 6.9

P/B 2.7

Current Price ₹417.3

Book Value ₹ 156.1

Face Value 10

52W High ₹544.7

Dividend Yield 6.11%

52W Low ₹ 342.3

Edit Ratio

Coal India Research see more...

EQUITY RESEARCH: COAL INDIA

Overview Inc. Year: 1973Industry: Mining & Minerals

Coal India Ltd (CIL) is a holding company in India. The Company is a coal mining enterprise, that is engaged within the production and sale of coal. The Company offers products, which includes Coking Coal, Semi Coking Coal, Non-Coking Coal, Washed and Beneficiated Coal, Middlings, Rejects, Coal Fines/Coke Fines, and Tar/Heavy Oil/Light Oil/Soft Pitch. Its Middlings are utilized in power generation, brick manufacturing gadgets and cement plants. The Washed and Beneficiated Coal merchandise are used within the production of hard coke for steel making and generating power. Its Semi Coking Coal merchandise are used as mixture-in a position coal in metal making, service provider coke production and other metallurgical industries. Its Non-Coking Coal products are used for cement, fertilizer, glass, ceramic, paper, chemical and brick production, and for other heating purposes. CIL operates thru about 82 mining areas spread over 8 provincial states of India.

Coal India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Coal India Quarterly Results

#(Fig in Cr.)	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Net Sales	35092	29838	35169	38152	35983	32776	36154	37410	36465	30673
Other Income	995	1761	1585	2219	1538	1984	2203	2244	1885	1505
Total Income	36087	31599	36754	40372	37521	34760	38357	39655	38349	32178
Total Expenditure	22841	22558	24781	28819	22408	22738	24781	26073	22126	22056
Operating Profit	13245	9041	11974	11552	15113	12022	13576	13582	16223	10122
Interest	150	135	204	195	178	182	227	232	209	208
Depreciation	994	1077	1262	1860	1527	1594	1260	1993	1952	1898
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	12101	7829	10508	9498	13408	10246	12089	11356	14062	8016
Provision for Tax	3243	1643	2875	2700	2887	2287	3281	2790	3204	1879
Profit After Tax	8858	6186	7633	6798	10521	7959	8808	8566	10858	6138
Adjustments	-25	-142	122	77	7	90	261	116	101	151
Profit After Adjustments	8833	6044	7756	6875	10528	8049	9069	8682	10959	6289
Adjusted Earnings Per Share	14.3	9.8	12.6	11.2	17.1	13.1	14.7	14.1	17.8	10.2

Coal India Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	85837	92270	104642	119264	85476	99959	96283	90233	109941	138506	142613	140702
Other Income	7971	6999	7076	6033	5531	5878	6446	3989	3902	10251	14275	7837
Total Income	93808	99269	111718	125297	91008	105837	102729	94222	113843	148758	156889	148539
Total Expenditure	68873	75356	87065	107533	76745	74994	74703	71849	85248	97958	100948	95036
Operating Profit	24935	23913	24653	17764	14263	30843	28026	22372	28595	50800	55941	53503
Interest	59	9	388	410	430	264	503	642	541	684	819	876
Depreciation	1996	2320	2826	2907	3063	3450	3451	3718	4429	6833	6735	7103
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	22880	21584	21440	14446	10770	27127	24071	18009	23616	43275	48813	45523
Provision for Tax	7768	7857	7172	5165	3732	9662	7371	5307	6238	11552	11443	11154
Profit After Tax	15112	13727	14268	9282	7038	17464	16700	12702	17378	31723	37369	34370
Adjustments	0	0	-1	-2	1	-1	14	-2	-20	40	33	629
Profit After Adjustments	15112	13727	14267	9280	7039	17463	16714	12700	17358	31763	37402	34999
Adjusted Earnings Per Share	23.9	21.7	22.6	14.9	11.3	28.3	27.1	20.6	28.2	51.5	60.7	56.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	3%	16%	7%	5%
Operating Profit CAGR	10%	36%	13%	8%
PAT CAGR	18%	43%	16%	9%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	19%	41%	17%	1%
ROE Average	52%	52%	50%	45%
ROCE Average	64%	66%	63%	61%

Coal India Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	42444	40399	34833	24518	20179	26455	32157	36517	43143	60843	82730
Minority's Interest	64	66	105	346	362	408	394	441	674	771	852
Borrowings	171	202	263	295	1054	1472	1993	2688	3302	4106	5617
Other Non-Current Liabilities	35196	38552	44229	45908	50201	54319	63097	67480	71782	85123	84059
Total Current Liabilities	24435	29410	31354	44016	48319	46098	49068	50587	57209	68773	61273
Total Liabilities	102310	108628	110784	115082	120116	128752	146709	157713	176109	219616	234531
Fixed Assets	14784	16115	20731	22094	27574	32618	36784	42405	46677	64547	75668
Other Non-Current Assets	7260	14587	17726	23069	26426	26463	26238	30555	36586	46985	54979
Total Current Assets	80227	77880	72327	69920	66116	69671	83688	84753	92846	108084	103883
Total Assets	102310	108628	110784	115082	120116	128752	146709	157713	176109	219616	234531

Coal India Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	11685	9439	3156	4876	4194	3998	1572	2791	5112	7063	5627
Cash Flow from Operating Activities	14525	14382	13154	16461	21115	16356	4977	10592	41107	35734	18103
Cash Flow from Investing Activities	8580	894	8154	455	-7747	-7896	1033	182	-25715	-23465	-4486
Cash Flow from Financing Activities	-25350	-15026	-19587	-17598	-13564	-10885	-4791	-8453	-13441	-13704	-13899
Net Cash Inflow / Outflow	-2246	250	1721	-682	-196	-2426	1219	2321	1951	-1436	-282
Closing Cash & Cash Equivalent	9439	9689	4876	4194	3998	1572	2791	5112	7063	5627	5345

Coal India Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	23.92	21.73	22.59	14.95	11.34	28.34	27.12	20.61	28.17	51.54	60.69
CEPS(Rs)	27.09	25.4	27.06	19.64	16.27	33.94	32.7	26.64	35.39	62.56	71.57
DPS(Rs)	29	20.7	27.4	19.9	16.5	13.1	12	16	17	24.25	25.5
Book NAV/Share(Rs)	67.13	63.89	55.15	39.5	32.51	42.93	52.18	59.26	70.01	98.73	134.24
Core EBITDA Margin(%)	18.61	17.31	15.88	9.36	6.67	16.91	15.19	13.67	15.22	20.41	20.14
EBIT Margin(%)	25.16	22.09	19.72	11.85	8.55	18.55	17.3	13.86	14.89	22.13	23.99
Pre Tax Margin(%)	25.09	22.09	19.37	11.52	8.23	18.37	16.94	13.39	14.56	21.78	23.59
PAT Margin (%)	16.57	14.05	12.89	7.4	5.38	11.83	11.75	9.44	10.71	15.97	18.06
Cash Profit Margin (%)	18.76	16.42	15.44	9.72	7.71	14.16	14.18	12.21	13.44	19.41	21.32
ROA(%)	14.37	13.01	13.01	8.22	5.98	14.04	12.13	8.35	10.41	16.03	16.46
ROE(%)	33.26	33.17	37.95	31.28	31.49	74.9	56.99	36.99	43.63	61.01	52.06
ROCE(%)	49.67	51.82	56.85	46.75	45.48	108.73	73.08	46.06	54.38	78.91	64.47
Receivable days	37.47	31.3	32.92	34.82	26.11	14.53	25.57	46.17	34.86	22.44	23.21
Inventory Days	22.39	21.95	22.67	24.04	21.45	14.87	15.67	21.12	18.02	13.99	16.17
Payable days	7301.11	-557.35	-533	-1058.33	1179.97	3493.89	-3098.79	-1387.03	1292.05	0	-2031.29
PER(x)	12.03	16.68	12.93	19.59	25	8.36	5.16	6.33	6.5	4.15	7.15
Price/Book(x)	4.29	5.67	5.29	7.41	8.72	5.52	2.68	2.2	2.61	2.16	3.23
Dividend Yield(%)	10.07	5.71	9.38	6.8	5.82	5.53	8.57	12.27	9.29	11.35	5.88
EV/Net Sales(x)	1.51	1.97	1.41	1.29	1.71	1.17	0.67	0.76	0.78	0.69	1.71
EV/Core EBITDA(x)	5.2	7.61	5.99	8.65	10.25	3.79	2.29	3.08	3.01	1.89	4.35
Net Sales Growth(%)	3.22	7.49	13.41	13.97	-28.33	16.94	-3.68	-6.28	21.84	25.98	2.97
EBIT Growth(%)	-8.34	-5.87	1.09	-31.94	-24.61	144.55	-10.28	-24.1	29.52	81.97	12.91
PAT Growth(%)	-12.93	-9.17	3.94	-34.95	-24.17	148.14	-4.38	-23.94	36.81	82.54	17.8
EPS Growth(%)	-12.93	-9.16	3.93	-33.82	-24.15	149.9	-4.29	-24.02	36.68	82.99	17.75
Debt/Equity(x)	0	0.01	0.03	0.12	0.08	0.08	0.2	0.16	0.08	0.07	0.08
Current Ratio(x)	3.28	2.65	2.31	1.59	1.37	1.51	1.71	1.68	1.62	1.57	1.7
Quick Ratio(x)	3.06	2.44	2.07	1.39	1.23	1.39	1.57	1.5	1.5	1.45	1.53
Interest Cover(x)	389.51	2375.47	56.3	36.2	26.04	103.88	48.86	29.04	44.61	64.24	60.57
Total Debt/Mcap(x)	0	0	0.01	0.02	0.01	0.02	0.07	0.07	0.03	0.03	0.02

Coal India Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	66.13	66.13	66.13	66.13	63.13	63.13	63.13	63.13	63.13	63.13
FII	6.54	6.73	7.86	7.84	9.3	7.79	8.59	8.42	8.4	9.16
DII	22.58	22.61	21.27	21.14	22.4	24.16	23.16	23.29	23.26	22.67
Public	4.75	4.52	4.74	4.89	5.17	4.91	5.11	5.16	5.21	5.03
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	407.56	407.56	407.56	407.56	389.07	389.07	389.07	389.07	389.07	389.07
FII	40.33	41.5	48.41	48.3	57.33	48.03	52.95	51.86	51.75	56.47
DII	139.14	139.33	131.1	130.25	138.02	148.92	142.75	143.51	143.33	139.72
Public	29.25	27.88	29.2	30.16	31.84	30.25	31.5	31.83	32.12	31.01
Others	0	0	0	0	0	0	0	0	0	0
Total	616.27	616.27	616.27	616.27	616.27	616.27	616.27	616.27	616.27	616.27

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 52%
Debtor days have improved from 0 to -2031.29days.
Company is almost debt free.

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Coal India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 440/-

Assam Carbon Products

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Coal India

Add Watchlist

Coal India Research see more...

Overview Inc. Year: 1973Industry: Mining & Minerals

Coal India Share Price

Alert Data

Quarterly Price

Peer Comparison

Coal India Quarterly Results

Coal India Profit & Loss

Growth Rates

Coal India Balance Sheet

Coal India Cash Flow

Coal India Ratios

Coal India Shareholding Pattern

Coal India News

Top Unlisted Companies & InstaBuy Companies

Assam Carbon Products

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!