Coromandel Interntl.

₹1180.4 -3.8 | 0.3%

WEBSITE BSE:506395 NSE : COROM INTER 10 May, 16:01

Market Cap ₹34755 Cr.

Stock P/E 21.2

P/B 3.7

Current Price ₹1180.4

Book Value ₹ 319.9

Face Value 1

52W High ₹1288

Dividend Yield 0.51%

52W Low ₹ 908.8

Edit Ratio

Coromandel Interntl. Research see more...

Coromandel International Ltd

Overview Inc. Year: 1961Industry: Fertilizers

Coromandel International Ltd is engaged in the manufacturing and buying and selling of farm inputs such as fertilizers, crop protection, speciality nutrients and natural compost. The Company's segments include Nutrient and other allied groups, and Crop Protection. Its services and products consists of fertilizer, crop protection, speciality nutrients and organic. The Company's fertilizers includes nitrogen, phosphate, calcium and potassium in various grades and are to be had below various brands, such as Godavari Ultra DAP, Gromor / Godavari DAP, GroShakti Plus, Grosmart, Paramfos, Gromor 15-15-15-09, Gromor MOP and Gromor Urea. Its crop protection merchandise encompass insecticides, fungicides, herbicides, plant growth regulators and bio-products. It offers natural fertilizers derived from natural sources like town waste (natural portion most effective), sugarcane molasses and its by way of-products, oil cakes and gypsum. It operates a network of over 750 rural shops across India.

Coromandel Interntl. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Coromandel Interntl. Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	5073	4227	5729	10113	8310	5476	5693	6988	5464	3913
Other Income	27	77	54	31	40	47	45	45	59	84
Total Income	5100	4304	5783	10145	8349	5523	5738	7033	5523	3996
Total Expenditure	4529	3847	5044	9056	7529	5073	4984	5929	5106	3640
Operating Profit	571	456	739	1088	820	450	754	1104	416	357
Interest	18	21	27	54	57	52	41	46	38	62
Depreciation	43	45	45	46	47	45	48	54	64	63
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	510	390	668	988	716	353	665	1003	315	232
Provision for Tax	130	99	170	248	179	90	167	245	78	58
Profit After Tax	380	291	498	740	537	263	498	758	237	174
Adjustments	1	-1	2	1	-10	-17	-4	-2	-6	-14
Profit After Adjustments	382	290	499	741	527	246	494	757	231	160
Adjusted Earnings Per Share	13	9.9	17	25.2	17.9	8.4	16.8	25.7	7.8	5.4

Coromandel Interntl. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	9034	10053	11306	11481	10031	11083	13225	13137	14182	19111	29628	22058
Other Income	70	61	57	66	55	60	37	40	75	144	171	233
Total Income	9104	10114	11363	11548	10086	11143	13262	13177	14257	19255	29799	22290
Total Expenditure	8266	9248	10453	10715	9048	9826	11782	11406	12198	16961	26702	19659
Operating Profit	838	866	910	833	1038	1316	1480	1771	2059	2294	3097	2631
Interest	210	240	210	221	224	178	251	235	106	75	190	187
Depreciation	71	96	105	106	101	99	114	158	173	173	182	229
Exceptional Income / Expenses	0	-13	-4	25	0	0	-24	0	0	0	0	0
Profit Before Tax	557	517	592	529	712	1038	1093	1379	1786	2050	2701	2215
Provision for Tax	123	152	190	172	235	347	372	313	457	521	688	548
Profit After Tax	434	365	402	357	477	691	720	1065	1329	1528	2013	1667
Adjustments	-2	-8	0	0	0	0	0	0	0	0	0	-26
Profit After Adjustments	432	357	402	357	477	691	720	1065	1329	1528	2013	1642
Adjusted Earnings Per Share	15.2	12.6	13.8	12.3	16.4	23.6	24.6	36.3	45.3	52.1	68.5	55.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	55%	31%	22%	13%
Operating Profit CAGR	35%	20%	19%	14%
PAT CAGR	32%	24%	24%	17%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	23%	17%	23%	17%
ROE Average	28%	28%	27%	22%
ROCE Average	41%	37%	32%	24%

Coromandel Interntl. Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	2197	2281	2202	2634	2891	2896	3358	4318	5151	6358	7908
Minority's Interest	106	25	0	0	0	0	0	0	0	0	0
Borrowings	1097	267	67	44	0	0	0	0	0	0	0
Other Non-Current Liabilities	236	236	234	198	175	151	137	465	443	461	471
Total Current Liabilities	4776	4795	5859	6306	5579	6801	7079	5367	3302	4466	5856
Total Liabilities	8412	7605	8362	9182	8645	9848	10574	10149	8895	11285	14235
Fixed Assets	1856	1734	1380	1320	1328	1327	1309	2032	2015	2092	2200
Other Non-Current Assets	681	494	467	615	481	359	512	323	359	853	1791
Total Current Assets	5875	5377	6515	7247	6837	8162	8753	7794	6521	8340	10244
Total Assets	8412	7605	8362	9182	8645	9848	10574	10149	8895	11285	14235

Coromandel Interntl. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	958	375	410	209	174	147	447	132	51	692	706
Cash Flow from Operating Activities	985	1461	86	18	915	263	526	1862	4150	2078	591
Cash Flow from Investing Activities	-641	-50	-216	-61	-79	32	-597	-222	-1257	-1622	639
Cash Flow from Financing Activities	-929	-1344	-64	8	-864	-1	-244	-1723	-2263	-443	-543
Net Cash Inflow / Outflow	-585	67	-194	-35	-28	294	-315	-83	630	14	687
Closing Cash & Cash Equivalent	375	410	217	174	147	447	132	51	692	706	1394

Coromandel Interntl. Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	15.25	12.58	13.79	12.27	16.35	23.64	24.63	36.35	45.3	52.08	68.47
CEPS(Rs)	17.83	16.28	17.38	15.91	19.8	27.03	28.52	41.74	51.2	57.96	74.66
DPS(Rs)	4.5	4.5	4.5	4	5	6.5	6.5	12	12	12	12
Book NAV/Share(Rs)	77.59	80.54	75.59	90.4	99.02	98.74	114.32	146.94	175.17	216.22	268.55
Core EBITDA Margin(%)	8.38	7.89	7.44	6.59	9.64	11.29	10.91	13.18	13.99	11.25	9.88
EBIT Margin(%)	8.37	7.42	6.98	6.45	9.18	10.93	10.16	12.28	13.34	11.12	9.76
Pre Tax Margin(%)	6.07	5.06	5.16	4.55	6.99	9.33	8.26	10.49	12.59	10.73	9.12
PAT Margin (%)	4.73	3.57	3.5	3.07	4.68	6.21	5.45	8.11	9.37	8	6.79
Cash Profit Margin (%)	5.51	4.52	4.41	3.98	5.67	7.1	6.31	9.31	10.59	8.9	7.41
ROA(%)	5.3	4.56	5.03	4.07	5.35	7.48	7.06	10.28	13.96	15.15	15.78
ROE(%)	18.87	16.3	17.93	14.78	17.28	23.94	23.13	27.85	28.15	26.62	28.27
ROCE(%)	14.63	16.35	18.61	15.31	17.95	22.64	22.51	26.34	34.1	36.93	40.51
Receivable days	55.31	59.05	46.59	48.45	58.42	52.47	46.95	49.44	29.45	7.82	5.26
Inventory Days	67.68	57.74	63.8	72.24	72.86	65.39	75.95	82.5	68.18	59.82	49.77
Payable days	60.33	58.67	57.85	50.87	51.81	52.95	46.66	76.93	84.88	49.82	32.01
PER(x)	12.14	17.66	19.46	15.48	19.13	22.15	20.27	14.96	17.09	15.35	12.84
Price/Book(x)	2.38	2.76	3.55	2.1	3.16	5.3	4.37	3.7	4.42	3.7	3.27
Dividend Yield(%)	2.43	2.03	1.68	2.11	1.6	1.24	1.3	2.21	1.55	1.5	1.36
EV/Net Sales(x)	0.85	0.76	0.87	0.7	1.12	1.58	1.32	1.33	1.55	1.14	0.82
EV/Core EBITDA(x)	9.13	8.85	10.76	9.61	10.78	13.29	11.76	9.87	10.68	9.46	7.89
Net Sales Growth(%)	-8.76	11.29	12.47	1.55	-12.63	10.49	19.32	-0.66	7.96	34.75	55.03
EBIT Growth(%)	-26.06	-1.25	5.84	-6.43	24.81	29.95	10.43	20.14	17.22	12.35	36.03
PAT Growth(%)	-31.66	-15.84	10.1	-11.04	33.44	44.94	4.22	47.82	24.8	15	31.7
EPS Growth(%)	-32.56	-17.51	9.67	-11.04	33.25	44.59	4.18	47.57	24.63	14.96	31.47
Debt/Equity(x)	1.34	0.81	1.04	1.02	0.77	0.95	0.88	0.38	0	0	0
Current Ratio(x)	1.23	1.12	1.11	1.15	1.23	1.2	1.24	1.45	1.98	1.87	1.75
Quick Ratio(x)	0.92	0.76	0.73	0.78	0.92	0.87	0.78	0.95	1.19	1.05	0.99
Interest Cover(x)	3.65	3.15	3.82	3.39	4.18	6.82	5.36	6.86	17.9	28.16	15.21
Total Debt/Mcap(x)	0.56	0.29	0.29	0.48	0.24	0.18	0.2	0.1	0	0	0

Coromandel Interntl. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	57.53	57.53	57.48	57.44	57.41	57.41	57.4	57.33	57.33	57.32
FII	7.21	7.08	8.04	9.93	10.26	9.4	7.55	7.19	7.71	7.34
DII	21.74	21.23	20.05	18.66	18	18.87	20.6	21.11	20.22	20.64
Public	13.52	14.17	14.43	13.97	14.34	14.33	14.45	14.37	14.74	14.7
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	16.88	16.88	16.88	16.88	16.88	16.88	16.88	16.88	16.88	16.88
FII	2.12	2.08	2.36	2.92	3.02	2.76	2.22	2.12	2.27	2.16
DII	6.38	6.23	5.89	5.48	5.29	5.55	6.06	6.21	5.95	6.08
Public	3.97	4.16	4.24	4.1	4.22	4.21	4.25	4.23	4.34	4.33
Others	0	0	0	0	0	0	0	0	0	0
Total	29.35	29.35	29.37	29.38	29.4	29.4	29.4	29.44	29.44	29.44

Pros

Company has delivered good profit growth of 23% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 28%
Debtor days have improved from 49.82 to 32.01days.
Company is almost debt free.

Cons

Stock is trading at 3.7 times its book value.

* 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.

Coromandel Interntl. News

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

Coromandel Interntl.

Add Watchlist

Coromandel Interntl. Research see more...

Overview Inc. Year: 1961Industry: Fertilizers

Coromandel Interntl. Share Price

Alert Data

Quarterly Price

Peer Comparison

Coromandel Interntl. Quarterly Results

Coromandel Interntl. Profit & Loss

Growth Rates

Coromandel Interntl. Balance Sheet

Coromandel Interntl. Cash Flow

Coromandel Interntl. Ratios

Coromandel Interntl. Shareholding Pattern

Coromandel Interntl. News

IPO

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

Please Login!

Error!