Valuation Coromandel International Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:41 11/07/2025 pm IST			5-day change	1st Jan Change
2,324.80 ^INR	+1.20%		+4.08%	+23.66%

12/06	Coromandel International Issues Corporate Guarantee for Sengal Subsidiary's Loan	MT
30/05	Indian benchmarks end May with gains as investors wait for growth data	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	6,85,439	-	-
Change	-	3.28%	10.16%	22.45%	84.49%	17.37%	-	-
Enterprise Value (EV) ¹	2,23,499	2,21,097	2,47,926	2,92,876	5,56,289	6,45,913	6,03,282	5,51,964
Change	-	-1.08%	12.13%	18.13%	89.94%	16.11%	-6.6%	-8.51%
P/E ratio	17.1x	15.4x	12.9x	19.3x	28.3x	30.1x	24.9x	20x
PBR	4.41x	3.69x	3.23x	3.36x	5.27x	5.26x	4.47x	3.92x
PEG	-	1x	0.4x	-1x	1.1x	2.9x	1.2x	0.8x
Capitalization / Revenue	1.6x	1.23x	0.87x	1.44x	2.42x	2.51x	2.3x	2.03x
EV / Revenue	1.57x	1.16x	0.84x	1.33x	2.31x	2.37x	2.03x	1.63x
EV / EBITDA	11.1x	10.3x	8.47x	12.2x	21.2x	20.2x	15.5x	11.7x
EV / EBIT	12.1x	11.2x	9.03x	13.5x	23.8x	22.6x	17x	13x
EV / FCF	5.64x	12.3x	-1,737x	32.5x	34.5x	54.2x	36.3x	26.5x
FCF Yield	17.7%	8.14%	-0.06%	3.08%	2.9%	1.85%	2.75%	3.78%
Dividend per Share ²	12	12	12	12	12	13.2	13.4	12
Rate of return	1.55%	1.5%	1.36%	1.12%	0.61%	0.57%	0.58%	0.52%
EPS ²	45.22	51.98	68.38	55.75	70.12	77.29	93.53	116
Distribution rate	26.5%	23.1%	17.5%	21.5%	17.1%	17.1%	14.3%	10.3%
Net sales ¹	1,42,135	1,91,108	2,96,279	2,20,584	2,40,852	2,72,686	2,97,498	3,37,719
EBITDA ¹	20,192	21,536	29,262	23,988	26,283	31,930	38,981	47,061
EBIT ¹	18,461	19,810	27,442	21,702	23,379	28,625	35,489	42,323
Net income ¹	13,292	15,285	20,129	16,422	20,665	22,611	27,751	34,181
Net Debt ¹	-3,737	-13,583	-10,586	-23,665	-27,710	-39,526	-82,158	-1,33,475
Reference price ²	774.55	799.60	879.25	1,075.05	1,982.10	2,324.80	2,324.80	2,324.80
Nbr of stocks (in thousands)	2,93,379	2,93,496	2,94,014	2,94,443	2,94,636	2,94,838	-	-
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	30.08x	2.37x	20.23x	0.57%	798.86Cr
CF INDUSTRIES HOLDINGS, INC.	13.74x	2.73x	7.06x	2.05%	1.59TCr
SABIC AGRI-NUTRIENTS COMPANY	15.18x	3.66x	9.46x	5.42%	1.45TCr
QINGHAI SALT LAKE INDUSTRY CO.,LTD	15.75x	4.13x	8.74x	-.--%	1.29TCr
THE MOSAIC COMPANY	12.23x	1.21x	5.73x	2.4%	1.16TCr
YARA INTERNATIONAL ASA	10.38x	0.84x	5.19x	4.29%	968.69Cr
FERTIGLOBE PLC	26.4x	2.89x	8.34x	5.66%	571.55Cr
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD.	16.98x	5.07x	10.51x	1.15%	416.45Cr
Average	17.59x	2.86x	9.41x	2.69%	1.03TCr
Weighted average by Cap.	16.32x	2.77x	8.88x	2.7%