Skip to content

    Coromandel International Limited

    India's largest private phosphatic-fertiliser maker, plus crop protection, SSP, and rural agri-retail.

    Chemicals
    Commodities
    View COROMANDEL earnings calls
    ₹2,034.3
    +5.32% from avg

    Overview

    Price

    ₹2,034.3

    Market Cap

    ₹59.1k Cr

    Sector

    Chemicals

    Commodities

    Rank

    3

    Performance

    Explore COROMANDEL

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26
    LiabilitiesEquity Capital2929292929292930
    Reserves4.4k5.2k6.3k7.8k9.4k11.0k12.1k12.4k
    Borrowings2.0k3853953924385451.5k829
    Other Liabilities3.8k3.4k4.5k5.9k5.8k6.7k11.1k9.2k
    Total Liabilities10.2k8.9k11.2k14.2k15.7k18.2k24.7k22.5k
    AssetsFixed Assets2.0k2.0k2.1k2.2k2.8k3.1k5.6k4.4k
    CWIP6589141398226373938303
    Investments3353342672201.1k1.5k3.1k3.4k
    Other Assets7.8k6.5k8.7k11.4k11.6k13.2k15.1k14.4k
    Total Assets10.2k8.9k11.2k14.2k15.7k18.2k24.7k22.5k

    Valuation

    Assumptions

    Current — COROMANDEL
    Price
    ₹2,034
    EPS (TTM)
    ₹63.65
    PE (TTM)
    32.0
    Profit growth
    -0.3%
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (31.0×) and current (32.0×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹2,034
    vs
    Fair value · 15% return
    ₹797
    61%Overvalued

    At -0.3% growth and a 31× exit, ₹2034 only delivers your return if you pay ₹797. The price is currently baking in 18% growth.

    EPS grows -0.3%/yr for 5 years, then fades to 6% over 2, exits at 31×.

    YearGrowthEPS (₹)
    FY27-0.3%63.46
    FY28-0.3%63.27
    FY29-0.3%63.08
    FY30-0.3%62.89
    FY31-0.3%62.70
    FY322.9% ·fade64.49
    FY336.0% ·fade68.36

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Learn to analyse Coromandel International Limited

    Guides on how to read this kind of business and the numbers that matter.