Coromandel International

Market Cap (₹ Cr.)

₹50,493

52 Week High

1,789.00

Book Value

₹320

52 Week Low

1,019.05

PE Ratio

34.61

PB Ratio

5.36

PE for Sector

32.47

PB for Sector

2.86

ROE

17.37 %

ROCE

63.70 %

Dividend Yield

0.35 %

EPS

₹49.55

Industry

Fertilizers

Sector

Fertilizers

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

-25.20 %

Net Income Growth

-18.49 %

Cash Flow Change

141.58 %

ROE

-31.77 %

ROCE

-12.06 %

EBITDA Margin (Avg.)

13.52 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	2,998	2,182	3,575	2,783	3,024	2,027	3,532	2,246	2,270	2,259	3,689	2,743	2,432	2,527	5,018	3,053	2,642	2,142	4,865	3,285	2,864	3,222	4,605	3,521	2,860	3,666	6,160	5,101	4,294	5,776	10,140	8,350	5,519	5,740	7,031	5,510	4,027	4,768
Expenses	2,825	2,075	3,243	2,577	2,812	1,926	3,130	1,997	1,986	2,080	3,098	2,404	2,237	2,306	4,363	2,740	2,381	1,937	4,142	2,846	2,466	2,800	3,759	3,020	2,586	3,165	5,400	4,531	3,946	5,039	9,054	7,527	5,072	4,984	5,921	5,092	3,631	4,206
EBITDA	173	107	331	206	212	101	402	249	284	180	591	339	195	220	655	313	261	205	722	439	398	422	846	501	274	501	760	569	349	737	1,086	822	448	756	1,110	418	396	562
Operating Profit %	5 %	3 %	8 %	5 %	6 %	4 %	11 %	11 %	12 %	7 %	16 %	12 %	7 %	8 %	13 %	10 %	10 %	9 %	15 %	13 %	14 %	13 %	18 %	14 %	8 %	13 %	12 %	11 %	6 %	12 %	10 %	9 %	7 %	12 %	15 %	7 %	7 %	11 %
Depreciation	27	26	28	24	27	24	25	25	25	25	25	25	24	25	26	27	35	30	42	41	45	42	42	42	47	42	42	43	45	44	46	47	44	48	52	60	62	62
Interest	44	60	49	54	58	65	59	53	47	44	41	42	51	64	70	51	65	80	66	46	43	42	26	21	16	17	19	18	21	27	54	57	52	40	46	38	61	56
Profit Before Tax	102	21	254	127	127	12	318	171	211	110	525	272	121	130	559	235	161	95	614	353	310	338	778	439	211	442	698	509	282	666	986	719	351	668	1,012	320	273	443
Tax	33	7	84	45	46	4	106	61	72	42	186	90	34	49	195	85	57	39	146	92	91	92	202	109	53	116	177	132	92	174	247	180	90	165	249	72	59	114
Net Profit	69	14	170	82	92	8	213	113	144	71	348	180	85	88	366	153	107	62	503	263	231	248	582	326	156	329	520	379	183	496	738	539	262	505	762	243	209	331
EPS in ₹	2.36	0.48	5.82	2.82	3.16	0.27	7.30	3.86	4.92	2.43	11.92	6.16	2.92	3.00	12.53	5.22	3.66	2.13	17.20	8.98	7.89	8.48	19.84	11.11	5.33	11.22	17.73	12.93	6.25	16.88	25.13	18.35	8.89	17.19	25.89	8.23	7.11	11.25

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	8,309	9,046	8,563	9,873	10,647	10,218	8,948	11,213	14,192	15,682
Fixed Assets	1,365	1,315	1,324	1,324	1,307	2,023	2,007	2,083	2,192	2,777
Current Assets	6,477	7,228	6,817	8,131	8,718	7,750	6,464	8,259	10,335	12,113
Capital Work in Progress	46	42	22	48	190	65	89	141	398	226
Investments	426	370	334	288	321	335	334	267	220	1,118
Other Assets	6,471	7,319	6,883	8,213	8,830	7,795	6,518	8,722	11,381	11,561
Total Liabilities	6,144	6,543	5,751	6,946	7,213	5,829	3,736	4,915	6,324	6,279
Current Liabilities	5,843	6,303	5,577	6,799	7,078	5,366	3,294	4,456	5,855	5,757
Non Current Liabilities	301	240	174	147	135	463	442	459	468	521
Total Equity	2,165	2,503	2,812	2,927	3,434	4,389	5,213	6,298	7,868	9,403
Reserve & Surplus	2,135	2,474	2,783	2,898	3,405	4,360	5,183	6,269	7,839	9,374
Share Capital	29	29	29	29	29	29	29	29	29	29

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	-201	-36	-17	297	-328	-79	621	4	674	-272
Investing Activities	-220	-62	-72	44	-597	-219	-1,240	-1,647	656	-1,321
Operating Activities	85	18	917	253	513	1,867	4,125	2,093	560	1,462
Financing Activities	-67	9	-862	-1	-244	-1,726	-2,264	-442	-543	-412

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	57.56 %	57.56 %	57.54 %	57.53 %	57.53 %	57.48 %	57.44 %	57.41 %	57.41 %	57.40 %	57.33 %	57.33 %	57.32 %	57.31 %
FIIs	7.73 %	7.32 %	7.63 %	7.21 %	7.08 %	8.04 %	9.93 %	10.26 %	9.40 %	7.55 %	7.19 %	7.71 %	7.34 %	7.51 %
DIIs	20.59 %	21.68 %	21.12 %	21.74 %	21.23 %	20.05 %	18.70 %	18.03 %	18.90 %	20.63 %	21.14 %	20.25 %	20.67 %	20.82 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	14.12 %	13.45 %	13.71 %	13.52 %	14.17 %	14.43 %	13.93 %	14.30 %	14.29 %	14.41 %	14.34 %	14.71 %	14.67 %	14.35 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Fertilisers & Chemical Travancore	1,012.80	63,235.11	299.77	5,258.04	-16.98	146	-167.78	56.10
Coromandel International	1,730.00	50,493.01	34.61	22,289.75	-25.20	1,641	-37.40	56.81
Chambal Fertilisers & Chemicals	521.25	20,807.88	15.02	18,215.51	-34.81	1,276	32.40	55.13
Rashtriya Chemicals & Fertilizers	191.56	10,277.98	65.37	17,146.74	-20.60	225	-84.07	45.53
Gujarat State Fertilizers & Chemicals	226.54	8,969.73	16.65	9,531.54	-17.24	564	-22.35	45.62
Paradeep Phosphates	86.47	7,081.24	31.49	11,643.96	-13.31	100	104.49	51.67
National Fertilizers	134.12	6,245.08	23.75	23,659.75	-20.54	150	92.84	50.32
Madhya Bharat Agro	218.24	1,886.17	64.83	827.94	-16.14	25	58.70	47.02
Southern Petrochemical Industries	85.61	1,754.15	10.17	1,962.16	-31.14	113	21.72	42.76
Madras Fertilizers	108.45	1,693.16	12.94	2,272.68	-34.34	6	217.67	51.59