Coromandel International Limited
NSE:COROMANDEL.NS
1684.95 (INR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 28,585.8 | 13,937.5 | 7,060.1 | 6,921 | 505.4 | 1,321.3 | 4,419 | 1,467.1 | 1,796.6 | 2,165.3 | 4,104.9 | 3,750.1 | 9,581.9 | 9,605.4 | 9,604.743 | 4,253.035 | 663.339 | 1,695.403 | 261.378 | 351.517 |
Short Term Investments
| 6,229.6 | 1.1 | 10,243 | 665.7 | 1,008.9 | 1.4 | 1.4 | 380.1 | 1.9 | 2 | 1.9 | 1.9 | 0.4 | 11,180.757 | 6,234.773 | 10,527.82 | 5,940.061 | 4,390.15 | 0 | 0 |
Cash and Short Term Investments
| 17,477.2 | 13,938.6 | 17,303.1 | 6,921 | 505.4 | 1,322.7 | 4,420.4 | 1,847.2 | 1,798.5 | 2,167.3 | 4,106.8 | 3,752 | 9,582.3 | 20,786.157 | 15,839.516 | 14,780.855 | 6,603.4 | 6,085.553 | 261.378 | 351.517 |
Net Receivables
| 31,489.9 | 39,842.6 | 0 | 5,544.2 | 47,562.1 | 49,642.1 | 48,252.5 | 48,830.3 | 46,431.8 | 38,685.4 | 30,859.1 | 38,623.8 | 30,065.3 | 12,816.369 | 0 | 864.474 | 6,786.028 | 0 | 5,381.008 | 3,097.885 |
Inventory
| 46,125 | 44,164.5 | 36,632.3 | 26,008.8 | 26,971.3 | 32,413.9 | 22,271.3 | 17,246.1 | 23,521.1 | 22,592.2 | 17,528.8 | 14,775.4 | 19,217.5 | 15,138.495 | 9,264.227 | 13,475.105 | 8,648.683 | 4,048.142 | 3,964.966 | 1,922.57 |
Other Current Assets
| 26,138.2 | 4,491.4 | 37,061.2 | 26,739.1 | 2,621.5 | 4,150.3 | 6,274.6 | 822.1 | 268.2 | 691.7 | 659.1 | 40,219.6 | 30,456.7 | 416.158 | 8,599.573 | 19,481.031 | 153.158 | 1,581.014 | 91.307 | 78.026 |
Total Current Assets
| 121,230.3 | 102,436.1 | 83,402.3 | 65,213.1 | 77,937.9 | 87,529 | 80,650.1 | 68,366.9 | 70,587.7 | 65,147.1 | 53,770.5 | 58,747 | 59,256.5 | 42,276.209 | 35,101.275 | 38,073.645 | 16,251.208 | 11,714.709 | 9,698.659 | 5,449.998 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 30,138.9 | 25,673.6 | 22,037 | 20,821.6 | 20,749.9 | 14,767.9 | 13,293.5 | 13,295.5 | 13,780.7 | 14,047.5 | 14,443.4 | 17,897 | 14,554.8 | 11,429.831 | 9,576.186 | 7,965.961 | 7,402.308 | 3,873.336 | 3,686.748 | 3,825.991 |
Goodwill
| 2,849.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3,482.9 | 4,690.7 | 3,470.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 681.3 | 320.8 | 287.6 | 227.4 | 224 | 613.6 | 605.7 | 492.8 | 198.8 | 210.2 | 158.2 | 176 | 200.8 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 3,530.6 | 324 | 290.8 | 230.6 | 227.2 | 616.8 | 608.9 | 496 | 202 | 213.4 | 3,641.1 | 4,866.7 | 3,671 | 0 | 0.048 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 3,061.5 | 2,866.6 | 2,434.6 | 2,137.9 | 2,113.3 | 2,006.8 | 2,211.1 | 3,503.4 | 3,885.7 | 3,517.7 | 3,413.9 | 1,595 | 1,494.3 | -9,475.443 | -4,541.941 | -8,319.517 | -2,431.89 | -2,275.088 | 0 | 0 |
Tax Assets
| 61.2 | 11,006.7 | 4,637.9 | 538.5 | 442.3 | 804.2 | 491.7 | 782.5 | 440.6 | 0 | 0 | 0 | 0 | 95.311 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 492.5 | 41 | 44.8 | 14.9 | 17.1 | 14.5 | 17.2 | 5.7 | 30.1 | 691.1 | 778.7 | 1,014.8 | 674 | 11,180.757 | 6,234.773 | 10,527.82 | 5,940.061 | 4,390.15 | 1,832.546 | 1,445.604 |
Total Non-Current Assets
| 37,284.7 | 39,911.9 | 29,445.1 | 23,743.5 | 23,549.8 | 18,210.2 | 16,622.4 | 18,083.1 | 18,339.1 | 18,469.7 | 22,277.1 | 25,373.5 | 20,394.1 | 13,230.456 | 11,269.066 | 10,174.264 | 10,910.479 | 5,988.398 | 5,519.294 | 5,271.595 |
Total Assets
| 158,515 | 142,348 | 112,847.4 | 88,956.6 | 101,487.7 | 105,739.2 | 97,272.5 | 86,450 | 88,926.8 | 83,616.8 | 76,047.6 | 84,120.5 | 79,650.6 | 55,506.665 | 46,370.341 | 48,247.909 | 27,161.687 | 17,703.107 | 15,217.953 | 10,721.593 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 53,606.4 | 53,137.7 | 39,135.4 | 29,221.6 | 33,481.1 | 37,624.7 | 33,786.1 | 20,149.1 | 21,311.5 | 17,584.7 | 12,997.5 | 14,034.7 | 8,606.1 | 152.7 | 7,594.071 | 12,787.631 | 6,638.715 | 4,212.198 | 4,618.873 | 0 |
Short Term Debt
| 818.6 | 295 | 240.7 | 230.4 | 16,436.7 | 29,011.1 | 26,606.8 | 21,888.5 | 25,969.6 | 23,038.2 | 15,845.3 | 18,489.7 | 23,571.4 | 0 | 17,474.318 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.6 | 571.8 | 754.4 | 362.6 | 430.5 | 383.4 | 219.5 | 164 | 386.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.6 | 3,648.4 | 3,412.5 | 3,429.6 | 3,613.6 | 3,465.1 | 16,104.9 | 13,111.7 | 2,573.6 | 15,878 | 16,666.3 | 13,312.2 | 14,768.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 4,205.3 | 912 | 1,112.9 | 2,613.5 | 2,658 | 2,698.7 | 6,045.4 | 12,885.5 | 14,674.9 | 20,290.6 | 19,107.4 | 15,235.5 | 16,258.8 | 18,238.396 | 2,273.248 | 4,838.03 | 1,721.565 | 1,773.227 | 969.708 | 3,206.005 |
Total Current Liabilities
| 58,635.5 | 58,564.9 | 44,655.9 | 33,018.5 | 53,665.1 | 70,785.1 | 64,470 | 55,791.3 | 62,333.2 | 58,585.3 | 47,950.2 | 47,759.9 | 48,436.3 | 18,391.096 | 10,030.566 | 17,625.661 | 8,360.28 | 5,985.425 | 5,588.581 | 3,206.005 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 4,102.6 | 3,630.8 | 3,708.9 | 3,619.1 | 3,754.2 | 65.7 | 59.2 | 51.7 | 440.6 | 668.1 | 2,668.5 | 10,968.6 | 5,862.7 | 4,392.951 | 2,995.471 | 4,408.806 | 10,021.707 | 5,493.17 | 4,270.941 | 2,685.421 |
Deferred Revenue Non-Current
| 0 | 406.6 | 162.3 | 82.7 | 87.7 | 90.8 | 97.5 | 102.3 | 178.4 | 167.8 | 172.4 | 184 | 176.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 827.3 | 590.9 | 659.7 | 575.6 | 578.3 | 1,122.9 | 1,289.7 | 1,494.7 | 1,710.6 | 1,875.4 | 1,889.6 | 1,876.8 | 674.5 | 909.86 | 854.671 | 794.671 | 824.671 | 713.434 | 751.641 | 869.3 |
Other Non-Current Liabilities
| 481.3 | 667.8 | 737.6 | 154.8 | 225.4 | 90.8 | 97.5 | 204.6 | 1,980.2 | 2,343.3 | 2,190.5 | 2,179.5 | 339.9 | 12,245.363 | 271.211 | 13,299.207 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 5,411.2 | 4,705.2 | 4,608.8 | 4,432.2 | 4,645.6 | 1,370.2 | 1,543.9 | 1,751 | 2,344.7 | 3,011.4 | 5,031.4 | 13,332.1 | 7,053.2 | 17,548.174 | 21,324.46 | 18,502.684 | 10,846.378 | 6,206.604 | 5,022.582 | 3,554.721 |
Total Liabilities
| 64,046.7 | 63,270.1 | 49,264.7 | 37,450.7 | 58,310.7 | 72,155.3 | 66,013.9 | 57,542.3 | 64,677.9 | 61,596.7 | 52,981.6 | 61,092 | 55,489.5 | 35,939.27 | 31,355.026 | 36,128.345 | 19,206.658 | 12,192.029 | 10,611.163 | 6,760.726 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 82,976.5 | 69,091.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 294.4 | 294 | 293.5 | 293.4 | 293 | 292.5 | 292.4 | 291.7 | 291.3 | 291.3 | 283.2 | 283.1 | 282.6 | 281.834 | 280.546 | 279.794 | 279.794 | 254.056 | 254.056 | 254.056 |
Retained Earnings
| 67,988.1 | 52,787.1 | 36,229.9 | 24,444.7 | 16,504.8 | 10,091.2 | 7,829.5 | 7,006.6 | 5,179.8 | 6,025.6 | 6,479.2 | 4,955.5 | 4,894 | 17,284.865 | 12,661.726 | 9,623.063 | 5,533.338 | 4,354.65 | 671.577 | 463.99 |
Accumulated Other Comprehensive Income/Loss
| 0 | 23,962.1 | 25,296.7 | 25,065.4 | -13,440.3 | -12,174.4 | -11,189.5 | -10,596 | -10,079.6 | -9,107.1 | -8,141.3 | -7,349.1 | -6,672.3 | -5,514.518 | -4,960.834 | -4,412.409 | -4,015.978 | -3,526.505 | -3,198.789 | -2,944.918 |
Other Total Stockholders Equity
| 25,916.5 | 25,996.8 | 27,059.3 | 26,767.8 | 26,379.2 | 23,200.2 | 3,556.7 | 21,609.4 | -1,032.1 | 1,055.5 | 886 | 754.9 | 18,826.8 | 15,480.895 | 2,073.043 | 2,216.707 | 600.601 | 902.372 | 784.32 | 3,242.821 |
Total Shareholders Equity
| 94,199 | 79,077.9 | 63,582.7 | 51,505.9 | 43,177 | 33,583.9 | 31,258.6 | 28,907.7 | 24,248.9 | 22,020.1 | 22,812.2 | 21,965.7 | 24,003.4 | 19,567.395 | 15,015.315 | 12,119.564 | 7,955.029 | 5,511.078 | 4,606.79 | 3,960.867 |
Total Equity
| 94,468.3 | 79,077.9 | 63,582.7 | 51,505.9 | 43,177 | 33,583.9 | 31,258.6 | 28,907.7 | 24,248.9 | 22,020.1 | 23,066 | 23,028.5 | 24,161.1 | 19,567.395 | 15,015.315 | 12,119.564 | 7,955.029 | 5,511.078 | 4,606.79 | 3,960.867 |
Total Liabilities & Shareholders Equity
| 158,515 | 142,348 | 112,847.4 | 88,956.6 | 101,487.7 | 105,739.2 | 97,272.5 | 86,450 | 88,926.8 | 83,616.8 | 76,047.6 | 84,120.5 | 79,650.6 | 55,506.665 | 46,370.341 | 48,247.909 | 27,161.687 | 17,703.107 | 15,217.953 | 10,721.593 |