BSE: COROMANDEL - Coromandel International Limited

Rentabilidade por seis meses: +18.99%
Rendimento de dividendos: +0.54%
Setor: Materials

Relatórios Coromandel International Limited

Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд ₹
285.29
Выручка, млрд ₹
116.34 101.95 111.27 132.25 131.37 142.13 191.11 296.28 138.63 138.63 179.90 1.08
Чистая прибыль, млрд ₹
3.57 4.77 6.91 7.2 10.65 13.29 15.28 20.13 16.42 16.42 15.15 9.04
EV, млрд ₹
179.83 165.36 173.93 275.28 173.04 -1.11
EBIT, млрд ₹
9.84 12.12 14.84 17.01 18.65 20.46 16.62 11.04
EBITDA, млрд ₹
12.75 14.49 17.65 20.65 22.9 30.62 27.55 30.62 23.87 9.31
Баланс стоимость, млрд ₹
26.34 28.91 28.96 33.58 43.18 51.51 63.58 79.08 94.2 94.2 66.31 16.88
FCF, млрд ₹
1.31 2.53 16.06 39.55 18 -0.1427 9.01 9.01 16.50 -10.92
Операционный денежный поток, млрд ₹
0.1838 9.15 2.63 5.26 18.62 41.5 20.78 5.91 14.28 14.28 20.22 -5.17
Операционная прибыль, млрд ₹
8.98 9.84 12.12 14.6 17.01 18.96 20.46 29.11 22.39 22.39 21.59 5.65
Операционные расходы, млрд ₹
65.02 70.14 85.69 81.35 123.71 102.4 122.12 116.24 116.24 109.16 7.40
CAPEX, млрд ₹
1.08 0.898 1.23 2.73 2.56 1.88 2.78 6.05 5.27 5.27 3.71 15.54


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд ₹
0.0714 0.0708 0.0705 0.0846 0.0844 1 0.6556 0.8854 11.25 11.25 2.78 166.05
Short Term Investments ₹
0.3801 0.0014 0.0014 0.0016 5.92 16.65 13.05 24.93 24.93 12.11 589.48
Total Receivables ₹
16.42 47.2 46.22 46.75 17.34 5.02 2.65 5.89 13.94 13.94 8.97 -4.27
Total Current Assets ₹
72.47 68.37 81.62 87.53 77.94 65.21 83.4 102.44 121.23 121.23 90.04 9.24
Чистые активы, млрд ₹
13.41 13.3 13.53 14.77 20.75 20.82 22.04 25.67 102.44 25.67 38.34 37.62
Активы, млрд ₹
91.82 86.45 98.48 105.74 101.49 88.96 112.85 142.35 158.52 158.52 120.83 9.33
Short Term Debt ₹
25.83 22.28 27.28 29.54 16.25 0.0161 0.0004 0.046 0.5179 0.5179 3.37 -49.80
Long Term Debt ₹
0.4406 3.75 3.62 3.71 3.63 3.63 3.03 52.47
Задолженность, млрд ₹
65.48 57.54 69.52 72.16 58.31 37.45 49.26 63.27 64.05 64.05 54.47 1.90
Чистый долг, млрд ₹
22.87 28.22 15.75 2.63 3.05 2.79 10.49 -37.05
Долг, млрд ₹
26.27 3.75 3.62 3.71 3.68 3.93 8.21 -32.50
Interest income ₹
3.79 2.71 1.62 3.54 3.13 0.9876 0.2105 2.12 1.92 1.67 -9.31
Расходы на обслуживание долга ₹
2.43 2.29 0.9835 0.6785 1.79 1.76 1.76 1.50 -5.13
Чист. проц. доходы, млрд ₹
-1.76 -1.24 -2.14 -1.98 -1.06 0.2636 -0.3182 0.0515 1.92 -0.6086 -148.20
Goodwill ₹
0.0032 0.0032 0.0032 0.0032 0.0032 0.0032 0.0032 0.0032 2.85 0.5726 288.99
Себестоимость, млрд ₹
91.49 75.63 79.36 96.95 94.22 101.16 147.05 240.71 166.34 166.34 149.90 12.04
Товарно материальные запасы ₹
23.46 17.25 22.62 32.41 26.97 26.01 36.63 44.16 46.13 46.13 35.98 11.33


Promoção

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 11.55 14.57 25.09 23.32 32.13 47.88 47.43 68.46 55.82 55.82 50.34 11.68
Цена акции ао 576.4 450.05 532.3 813.95 755.6 883.05 1252.35 1881.75 1983.4 1983.4 1351.23 21.29
Число акций ао, млн 292.53 292.95 293.38 293.5 294.01 294.21 294.21 293.61 0.09
FCF/акцию 4.5 8.66 54.82 134.81 61.33 -0.4854 30.62 30.62 56.22 -11.00


Eficiência

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 13.57 16.5 23.87 21.45 24.67 25.81 24.04 28.22 18.95 17.43 13.95 24.34 -5.14
ROA, % 3.89 5.52 7.02 6.81 10.49 14.94 13.54 15.78 10.92 10.36 8.17 13.13 0.81
ROIC, % 8.46 25.21 30.49 27.95 26.57 33.59 23.74 25.72
ROS, % 6.21 5.45 8.11 9.35 8 6.79 11.85 11.85 11.85 11.85 9.16 10.07 8.17
ROCE, % 34.06 41.83 44.19 39.39 36.21 32.18 0 0 11.64 38.76 -5.11
Ebit margin, % 12.95 13.12 10.71 0 0 12.26 -6.13
Рентаб EBITDA, % 11.46 10.96 13.44 14.53 11.98 10.33 9.38 22.09 22.09 18.82 13.66 8.74
Чистая рентаб, % 3.07 4.68 6.21 5.45 8.11 9.35 8 6.79 11.85 11.85 9.30 8.82 7.88
Operation Margin, % 10.89 11.04 12.95 13.34 10.71 9.82 16.15 16.15 16.15 16.15 12.45 13.80 8.56


Chances

IFRS
Relatórios Anual Trimestral
2015 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
22.71 19.03 14.85 17.96 14.51 12.9 22.04 22.04 42.96 16.45 8.22
P/BV
5.42 4.08 3.66 4.64 3.49 3.28 3.83 3.83 5.14 3.78 0.91
P/S
1.41 1.04 1.2 1.68 1.16 0.8763 2.61 2.61 3.89 1.51 16.81
P/FCF
-1999.23 31.67 31.67 31.67 -20.66 -645.2967 -125.11
E/P
0.0706 0.0576 0.0576 0.0576 0.05 0.0619 -6.56
EV/EBIT
10.23 0 0 0 10.23 0.00
EV/EBITDA
11.41 9.85 8.99 14.27 10.63 -7.09
EV/S
1.32 0.9291 1.99 1.99 1.99 3.68 1.56 10.81
EV/FCF
10.83 30.56 30.56 30.56 -25.26 23.98 41.31
Debt/EBITDA
0.2127 0.1753 0.162 0.1201 0.1283 0.1283 0.1283 0.1283 1.68 0.1334 -4.56
Netdebt/Ebitda
1.79 1.95 0.8921 0.1276 0.1333 0.0912 0 0 0 0 1.52 0.6388 -45.80
Debt/Ratio
0.2861 0.1971 0.0409 0.0329 0.0258 0.0276 0.0248 0.0248 0.0248 0.14 0.0272 -5.50
Debt/Equity
0.9972 0.4633 0.0706 0.0583 0.0465 0.1531 0.1531 0.1531 0.1531 0.49 0.1128 21.30
Debt/Net Income
7.35 1.88 0.2735 0.2427 0.1827 0.1952 0.2393 0.2393 0.2393 2.88 0.2198 -0.28
Бета
1.3 -0.7705 0.6645 0.6645 1.40 0.3980 -20.04
Индекс Альтмана
5.02 3.55 3.55 3.55 6.31 4.04 -10.91


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
0.8763 1.4 2.81 2.29 1.23 5.28 3.52 1.86 1.86 5.29 2.75 8.62
Дивиденд
4 5 6.5 6.5 12 12 12 6 12 12 10.80 0.00
Див доход, ао, %
1.74 1.21 1.42 1.5 1.74 1.49 1.97 1.27 0.3358 0.5352 1.28 1.36 -28.04
Дивиденды / прибыль, %
24.52 29.42 40.7 31.81 11.59 39.7 23.04 17.52 11.3 11.3 34.94 20.63 -0.51


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual
2023 2024 CAGR 5
Персонал, чел
5064 5064 0.00