Valuation Coromandel International Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 09/03/2026 pm IST			5-day change	1st Jan Change
1,999.40 ^INR	-1.13%		-9.94%	-11.78%

06/03	Coromandel International commissions phosphoric acid and sulphuric acid plants at Kakinada	RE
13/02	BASF India's quarterly profit inches up as specialty chemicals demand holds	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,27,236	2,34,680	2,58,512	3,16,541	5,83,999	5,89,852	-	-
Change	-	3.28%	10.16%	22.45%	84.49%	1%	-	-
Enterprise Value (EV) ¹	2,23,499	2,21,097	2,47,926	2,92,876	5,56,289	5,63,953	5,35,065	5,16,298
Change	-	-1.08%	12.13%	18.13%	89.94%	1.38%	-5.12%	-3.51%
P/E ratio	17.1x	15.4x	12.9x	19.3x	28.3x	27x	21.2x	18x
PBR	4.41x	3.69x	3.23x	3.36x	5.27x	4.54x	3.84x	3.26x
PEG	-	1x	0.4x	-1x	1.1x	4.85x	0.8x	1x
Capitalization / Revenue	1.6x	1.23x	0.87x	1.44x	2.42x	1.89x	1.77x	1.6x
EV / Revenue	1.57x	1.16x	0.84x	1.33x	2.31x	1.81x	1.61x	1.4x
EV / EBITDA	11.1x	10.3x	8.47x	12.2x	21.2x	17.2x	13.2x	11x
EV / EBIT	12.1x	11.2x	9.03x	13.5x	23.8x	19.9x	15x	12.5x
EV / FCF	5.64x	12.3x	-1,737x	32.5x	34.5x	66.3x	17.3x	20.1x
FCF Yield	17.7%	8.14%	-0.06%	3.08%	2.9%	1.51%	5.79%	4.97%
Dividend per Share ²	12	12	12	12	12	12.2	12.6	13.25
Rate of return	1.55%	1.5%	1.36%	1.12%	0.61%	0.61%	0.63%	0.66%
EPS ²	45.22	51.98	68.38	55.75	70.12	74.02	94.44	111.2
Distribution rate	26.5%	23.1%	17.5%	21.5%	17.1%	16.5%	13.3%	11.9%
Net sales ¹	1,42,135	1,91,108	2,96,279	2,20,584	2,40,852	3,11,291	3,32,572	3,68,339
EBITDA ¹	20,192	21,536	29,262	23,988	26,283	32,746	40,479	46,827
EBIT ¹	18,461	19,810	27,442	21,702	23,379	28,380	35,745	41,309
Net income ¹	13,292	15,285	20,129	16,422	20,665	21,784	27,827	32,771
Net Debt ¹	-3,737	-13,583	-10,586	-23,665	-27,710	-25,899	-54,787	-73,554
Reference price ²	774.55	799.60	879.25	1,075.05	1,982.10	1,999.40	1,999.40	1,999.40
Nbr of stocks (in thousands)	2,93,379	2,93,496	2,94,014	2,94,443	2,94,636	2,95,015	-	-
Announcement Date	29/04/21	28/04/22	15/05/23	25/04/24	30/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COROMANDEL INTERNATIONAL LIMITED	27.32x	1.83x	17.43x	0.6%	649.19Cr
QINGHAI SALT LAKE INDUSTRY CO.,LTD	24.18x	9.96x	20.52x	-.--%	2.82TCr
CF INDUSTRIES HOLDINGS, INC.	13.37x	2.93x	7.55x	1.77%	1.78TCr
SABIC AGRI-NUTRIENTS COMPANY	16.44x	4.53x	11.48x	5.21%	1.77TCr
YARA INTERNATIONAL ASA	9.36x	1x	5.63x	3.65%	1.3TCr
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD.	31.72x	11.11x	19.26x	0.33%	847.87Cr
THE MOSAIC COMPANY	17.51x	1.04x	6.17x	3.37%	835.36Cr
FERTIGLOBE PLC	17.42x	2.78x	7.8x	3.81%	652.69Cr
Average	19.66x	4.40x	11.98x	2.34%	1.33TCr
Weighted average by Cap.	19.14x	5.25x	12.84x	2.17%