WEBSITE BSE:506395 NSE : COROM INTER 28 Sep, 15:40
Market Cap ₹33184 Cr.
Stock P/E 16.5
P/B 4
Current Price ₹1127.7
Book Value ₹ 285.1
Face Value 1
52W High ₹1152.9
Dividend Yield 1.06%
52W Low ₹ 839
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.
Price goes above X
Price falls below X
₹ | |
#(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2856 | 3664 | 6148 | 5074 | 4227 | 5729 | 10113 | 8310 | 5476 | 5693 |
Other Income | 16 | 22 | 19 | 26 | 77 | 54 | 31 | 40 | 47 | 45 |
Total Income | 2872 | 3686 | 6166 | 5100 | 4304 | 5783 | 10145 | 8349 | 5523 | 5738 |
Total Expenditure | 2595 | 3181 | 5404 | 4529 | 3847 | 5044 | 9056 | 7529 | 5073 | 4984 |
Operating Profit | 277 | 505 | 762 | 571 | 456 | 739 | 1088 | 820 | 450 | 754 |
Interest | 16 | 17 | 19 | 18 | 21 | 27 | 54 | 57 | 52 | 41 |
Depreciation | 47 | 42 | 42 | 43 | 45 | 45 | 46 | 47 | 45 | 48 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 214 | 445 | 701 | 510 | 390 | 668 | 988 | 716 | 353 | 665 |
Provision for Tax | 57 | 110 | 182 | 130 | 99 | 170 | 248 | 179 | 90 | 167 |
Profit After Tax | 156 | 335 | 519 | 380 | 291 | 498 | 740 | 537 | 263 | 498 |
Adjustments | -0 | 3 | 0 | 1 | -1 | 2 | 1 | -10 | -17 | -4 |
Profit After Adjustments | 156 | 338 | 519 | 382 | 290 | 499 | 741 | 527 | 246 | 494 |
Adjusted Earnings Per Share | 5.3 | 11.5 | 17.7 | 13 | 9.9 | 17 | 25.2 | 17.9 | 8.4 | 16.8 |
#(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 | 29592 |
Other Income | 70 | 61 | 57 | 66 | 55 | 60 | 37 | 40 | 75 | 144 | 171 | 163 |
Total Income | 9104 | 10114 | 11363 | 11548 | 10086 | 11143 | 13262 | 13177 | 14257 | 19255 | 29799 | 29755 |
Total Expenditure | 8266 | 9248 | 10453 | 10715 | 9048 | 9826 | 11782 | 11406 | 12198 | 16961 | 26702 | 26642 |
Operating Profit | 838 | 866 | 910 | 833 | 1038 | 1316 | 1480 | 1771 | 2059 | 2294 | 3097 | 3112 |
Interest | 210 | 240 | 210 | 221 | 224 | 178 | 251 | 235 | 106 | 75 | 190 | 204 |
Depreciation | 71 | 96 | 105 | 106 | 101 | 99 | 114 | 158 | 173 | 173 | 182 | 186 |
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 | 2722 |
Provision for Tax | 123 | 152 | 190 | 172 | 235 | 347 | 372 | 313 | 457 | 521 | 688 | 684 |
Profit After Tax | 434 | 365 | 402 | 357 | 477 | 691 | 720 | 1065 | 1329 | 1528 | 2013 | 2038 |
Adjustments | -2 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 |
Profit After Adjustments | 432 | 357 | 402 | 357 | 477 | 691 | 720 | 1065 | 1329 | 1528 | 2013 | 2008 |
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 | 68.3 |
# | 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 | 15% | 12% | 23% | 17% |
ROE Average | 28% | 28% | 27% | 22% |
ROCE Average | 41% | 37% | 32% | 24% |
#(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 |
#(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 |
# | 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 |
# | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 57.56 | 57.56 | 57.54 | 57.53 | 57.53 | 57.48 | 57.44 | 57.41 | 57.41 | 57.4 |
FII | 7.73 | 7.32 | 7.63 | 7.21 | 7.08 | 8.04 | 9.93 | 10.26 | 9.4 | 7.55 |
DII | 20.59 | 21.68 | 21.12 | 21.74 | 21.23 | 20.05 | 18.66 | 18 | 18.87 | 20.6 |
Public | 14.12 | 13.45 | 13.71 | 13.52 | 14.17 | 14.43 | 13.97 | 14.34 | 14.33 | 14.45 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 16.89 | 16.89 | 16.88 | 16.88 | 16.88 | 16.88 | 16.88 | 16.88 | 16.88 | 16.88 |
FII | 2.27 | 2.15 | 2.24 | 2.12 | 2.08 | 2.36 | 2.92 | 3.02 | 2.76 | 2.22 |
DII | 6.04 | 6.36 | 6.2 | 6.38 | 6.23 | 5.89 | 5.48 | 5.29 | 5.55 | 6.06 |
Public | 4.14 | 3.95 | 4.02 | 3.97 | 4.16 | 4.24 | 4.1 | 4.22 | 4.21 | 4.25 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 29.34 | 29.34 | 29.34 | 29.35 | 29.35 | 29.37 | 29.38 | 29.4 | 29.4 | 29.4 |
Pros
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.
See More Unlisted Share Articles
You May Also Know About