Coromandel International Limited
COROMANDEL · Chemicals · NSE
₹1,881
Current Market Price
Fair Value (DCF)
₹749
Discount to FV
-60.2%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
44%
ROE
15.6%
Debt/Equity
0.52
WACC
9.8%
Market Cap
₹55,428 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.3%
Return on capital employed
EV / EBITDA
17.9×
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
1.66×
Revenue per ₹ of assets
Revenue CAGR (3Y)
29.0%
3-year revenue growth
Revenue CAGR (5Y)
19.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,880.7
Bear case
Discount -164.5%
Base case
Discount -151.2%
Bull case
Discount -76.1%
Ratio Trends
COROMANDEL · last 8 annual periods
ROE
15.6%
ROCE
18.3%
Operating Margin
—
Debt / Equity
0.52×
PE
28.8×
EV / EBITDA
17.9×
Historical Financials
COROMANDEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹12.3K Cr | ₹15.1K Cr | ₹13.8K Cr | ₹24.1K Cr | ₹31.5K Cr | +26.5% |
| EBITDA | ₹2290 Cr | ₹3062 Cr | ₹2593 Cr | ₹3280 Cr | ₹3493 Cr | +11.1% |
| EBIT | ₹2121 Cr | ₹2915 Cr | ₹2402 Cr | — | — | +3.1% |
| PAT | ₹1528 Cr | ₹2013 Cr | ₹1642 Cr | ₹2066 Cr | ₹1956 Cr | +6.4% |
| EPS (diluted) | ₹51.98 | ₹68.38 | ₹55.75 | — | — | +1.8% |
| CFO | ₹2078 Cr | ₹591 Cr | ₹1428 Cr | ₹2464 Cr | ₹1558 Cr | -7.0% |
| CapEx | ₹-278 Cr | ₹-605 Cr | ₹-527 Cr | ₹-851 Cr | ₹-1540 Cr | — |
| FCF | ₹1800 Cr | ₹-14.3 Cr | ₹901 Cr | ₹1613 Cr | ₹17.1 Cr | -68.8% |
| Total Assets | ₹11.3K Cr | ₹14.2K Cr | ₹15.9K Cr | ₹18.9K Cr | ₹24.5K Cr | +21.4% |
| Total Debt | ₹395 Cr | ₹393 Cr | ₹492 Cr | ₹780 Cr | ₹6528 Cr | +101.6% |
| Shareholders' Equity | ₹6358 Cr | ₹7908 Cr | ₹9420 Cr | ₹11.1K Cr | ₹12.6K Cr | +18.5% |
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 |
|---|---|---|---|---|---|
 UPL UPL | — | — | Pending | 2.4% | — |
 FACT FACT | — | — | Pending | 3.0% | — |
 PIIND PIIND | — | — | Pending | 16.3% | — |
 SUMICHEM SUMICHEM | — | — | Pending | 17.4% | — |
 BAYERCROP BAYERCROP | — | — | Pending | 23.2% | 30.3× |
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
0.96%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Coromandel International Limited (COROMANDEL.NS) trades at 1880.70 vs a model fair value of 748.57, a gap of -60.2%. Piotroski F-score: 4...
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.