Coromandel International Limited
COROMANDEL · Chemicals · NSE
₹2,083
Current Market Price
Fair Value (DCF)
₹1,550
Margin of Safety
-25.6%
Updated 21h ago
YieldIQ Score
53/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
34%
ROE
18.4%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.61 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.0%
Return on capital employed
EV / EBITDA
23.7×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
11.8×
EBIT covers interest
Current Ratio
1.89×
Short-term liquidity
Asset Turnover
1.57×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.1%
3-year revenue growth
Revenue CAGR (5Y)
15.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,083.4
Bear case
₹881.06
MoS -136.5%
Base case
₹1,550.38
MoS -34.4%
Bull case
₹2,094.19
MoS +0.5%
Ratio Trends
COROMANDEL · last 7 annual periods
ROE
18.4%
ROCE
27.2%
Operating Margin
—
Debt / Equity
0.07×
PE
12.9×
EV / EBITDA
8.0×
Historical Financials
COROMANDEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹14.2K Cr | ₹19.1K Cr | ₹29.6K Cr | ₹22.1K Cr | ₹15.9K Cr | +2.9% |
| EBITDA | — | ₹2290 Cr | ₹3062 Cr | ₹2593 Cr | ₹3270 Cr | +9.3% |
| EBIT | ₹1886 Cr | ₹2121 Cr | ₹2915 Cr | ₹2402 Cr | — | +6.2% |
| PAT | ₹1329 Cr | ₹1528 Cr | ₹2013 Cr | ₹1641 Cr | ₹2066 Cr | +11.7% |
| EPS (diluted) | ₹45.22 | ₹51.98 | ₹68.38 | ₹55.75 | — | +5.4% |
| CFO | ₹4150 Cr | ₹1054 Cr | ₹1615 Cr | ₹1358 Cr | ₹2464 Cr | -12.2% |
| CapEx | — | — | — | — | ₹-851 Cr | — |
| FCF | — | — | — | — | ₹1613 Cr | +0.0% |
| Total Assets | — | ₹11.3K Cr | ₹14.2K Cr | ₹15.9K Cr | ₹18.9K Cr | +13.8% |
| Total Debt | — | — | ₹4.6 Cr | ₹51.8 Cr | ₹780 Cr | +260.9% |
| Shareholders' Equity | — | — | ₹7908 Cr | ₹9420 Cr | ₹11.2K Cr | +9.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
COROMANDEL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| FACT Fertilizers and Chemicals Travancore Limited | -10.0% | 42 | Near Fair Value | 300.8% | — |
| UPL UPL Limited | +117.1% | 55 | Data Limited | 237.1% | — |
| PIIND PI Industries Limited | -60.4% | 38 | Above Fair Value | 16.4% | — |
| BAYERCROP Bayer Cropscience Limited | -50.4% | 45 | Above Fair Value | 19.9% | — |
| SUMICHEM Sumitomo Chemical India Limited | -67.8% | 38 | Data Limited | 17.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
17 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹60.00/sh
Last payout
2026-02-04
₹9.00
Peak payout
₹12.00
Trailing yield
0.86%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Coromandel International Limited (COROMANDEL.NS) trades at 2083.40 vs a model fair value of 1550.38, a gap of -25.6%. Piotroski F-score: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of COROMANDEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for COROMANDEL →
Compare
Head-to-head with peers
Compare COROMANDEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse COROMANDELNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.