Coromandel International Ltd

Coromandel International Ltd

₹ 1,511 0.86%
14 Jun 4:01 p.m.
About

Coromandel International Ltd is one of India's leading agri solutions provider. It offers a diverse range of products and services across the farming value chain. It specializes in fertilizers, crop protein, bio pesticide, specialty nutrients, organic fertilizers, etc.[1]

Revenue Breakup
The company's business is divided among 2 main segments i.e. nutrient and other allied products (~85% of revenues) and crop protection (~15% of revenues).[2]

Fertilizers Business
The company sells various types of phosphatic fertilizers in the domestic market. It has ~40% share in the unique grade fertilizer sales in India. Overall, it is the 2nd largest phosphatic seller in India and largest single super phosphate (SSP) seller with a market share of ~15%.[3] It has a leading position in the states of Andhra Pradesh and Telangana; India's largest complex-fertiliser markets.[4]

Crop Protection Business
Under this business, the company sells a wide range of crop protection products under its 60+ brands based portfolio. It is 3rd largest manufacturer of mancozeb globally and exports accounts for ~37% of revenues of the business.[5]

Biologicals Business
The company has a rich product pipeline with research on compounds from plant extracts and microbial bio-pesticides. It is a leading manufacturer of azadirachtin in the world with ~65% export share. It exports to USA, Canada and Europe.[6]

Key Points

Revenue Breakup
The company's business is divided into 2 main segments i.e. nutrient and other allied products (~87% of revenues) and crop protection (~13% of revenues). [1]

  • Market Cap 44,516 Cr.
  • Current Price 1,511
  • High / Low 1,535 / 914
  • Stock P/E 25.9
  • Book Value 319
  • Dividend Yield 0.40 %
  • ROCE 27.2 %
  • ROE 19.9 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 17.5%

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.

Peer comparison

Sector: Fertilizers Industry: Fertilizers

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
2,813 3,645 6,141 5,074 4,217 5,722 10,109 8,308 5,471 5,693 6,986 5,450 3,900
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
Operating Profit 227 480 741 543 272 683 1,055 781 399 710 1,064 358 269
OPM % 8% 13% 12% 11% 6% 12% 10% 9% 7% 12% 15% 7% 7%
47 21 19 27 77 53 31 41 49 47 46 60 127
Interest 16 17 19 18 21 27 54 57 52 40 46 38 61
Depreciation 47 42 42 43 45 44 46 47 44 48 52 60 62
Profit before tax 211 442 698 509 282 666 986 719 351 668 1,012 320 273
Tax % 26% 26% 26% 25% 35% 26% 25% 25% 26% 24% 25% 24% 23%
156 329 520 379 183 496 738 539 262 505 762 243 209
EPS in Rs 5.33 11.22 17.72 12.93 6.25 16.88 25.12 18.34 8.90 17.18 25.88 8.24 7.11
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
8,560 9,381 11,285 11,473 10,021 11,065 13,204 13,117 14,156 19,088 29,610 22,029
7,823 8,640 10,429 10,705 9,039 9,814 11,760 11,385 12,182 17,046 26,692 19,628
Operating Profit 737 741 856 768 982 1,251 1,444 1,732 1,974 2,042 2,918 2,401
OPM % 9% 8% 8% 7% 10% 11% 11% 13% 14% 11% 10% 11%
65 46 49 88 53 54 6 32 70 136 175 279
Interest 177 211 209 221 224 178 251 235 106 75 189 185
Depreciation 59 82 103 106 100 99 113 157 172 172 181 222
Profit before tax 566 494 592 529 712 1,028 1,086 1,371 1,766 1,931 2,722 2,272
Tax % 22% 30% 32% 32% 33% 33% 34% 23% 26% 27% 25% 24%
444 345 403 358 477 685 714 1,059 1,313 1,412 2,035 1,719
EPS in Rs 15.69 12.18 13.84 12.28 16.35 23.42 24.40 36.15 44.74 48.12 69.20 58.40
Dividend Payout % 29% 37% 33% 33% 31% 28% 27% 33% 27% 25% 17% 10%
Compounded Sales Growth
10 Years: 9%
5 Years: 11%
3 Years: 16%
TTM: -26%
Compounded Profit Growth
10 Years: 17%
5 Years: 19%
3 Years: 9%
TTM: -15%
Stock Price CAGR
10 Years: 19%
5 Years: 29%
3 Years: 21%
1 Year: 61%
Return on Equity
10 Years: 23%
5 Years: 25%
3 Years: 24%
Last Year: 20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 28 28 29 29 29 29 29 29 29 29 29 29
Reserves 2,147 2,205 2,135 2,474 2,783 2,898 3,405 4,360 5,183 6,269 7,839 9,374
2,270 1,518 2,282 2,677 2,231 2,731 2,957 2,022 385 395 392 438
2,901 3,311 3,862 3,866 3,520 4,215 4,257 3,807 3,351 4,520 5,931 5,841
Total Liabilities 7,347 7,062 8,309 9,046 8,563 9,873 10,647 10,218 8,948 11,213 14,191 15,682
1,142 1,211 1,365 1,315 1,324 1,324 1,307 2,023 2,007 2,083 2,192 2,799
CWIP 28 27 46 42 22 48 190 65 89 141 398 203
Investments 880 744 352 370 334 288 321 335 334 267 220 1,118
5,298 5,080 6,545 7,319 6,883 8,213 8,830 7,795 6,518 8,722 11,381 11,561
Total Assets 7,347 7,062 8,309 9,046 8,563 9,873 10,647 10,218 8,948 11,213 14,191 15,682

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
998 1,452 85 18 917 253 513 1,867 4,125 2,093 560 1,462
-594 -23 -220 -62 -72 44 -597 -219 -1,240 -1,647 656 -1,321
-984 -1,360 -67 9 -862 -1 -244 -1,726 -2,264 -442 -543 -412
Net Cash Flow -579 68 -201 -36 -17 297 -328 -79 621 4 674 -272

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 69 50 46 52 59 52 51 48 14 5 7 23
Inventory Days 71 86 96 98 89 108 127 109 98 94 69 101
Days Payable 123 133 131 135 150 162 147 135 110 101 83 119
Cash Conversion Cycle 16 4 11 15 -3 -2 30 22 2 -2 -7 6
Working Capital Days 87 53 77 106 120 116 123 110 65 41 39 60
ROCE % 16% 18% 20% 15% 18% 23% 23% 25% 31% 33% 39%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
57.56% 57.54% 57.53% 57.53% 57.48% 57.45% 57.41% 57.41% 57.41% 57.34% 57.33% 57.33%
7.32% 7.63% 7.21% 7.08% 8.04% 9.93% 10.26% 9.40% 7.56% 7.18% 7.71% 7.34%
21.68% 21.12% 21.74% 21.23% 20.06% 18.65% 18.00% 18.86% 20.59% 21.11% 20.22% 20.63%
13.45% 13.71% 13.52% 14.17% 14.43% 13.97% 14.34% 14.33% 14.46% 14.37% 14.74% 14.70%
No. of Shareholders 96,2271,14,3521,14,6771,15,4401,39,6671,42,7521,33,7581,32,1031,32,3441,23,6391,26,6281,36,412

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls