Coral India Finance & Housing Limited

NSE

CORALFINAC

Stock

Yield per half year: -6.16%
Dividend yield: 0.6702%
Sector: Real Estate

Reporting Coral India Finance & Housing Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹		7.56	1.31	0.6882	0.7079	1.4	1.55	1.52			1.17	17.17
Выручка, млрд ₹	0.0802	0.1359	0.0436	0.0254	0.0283	0.0394	0.0699	0.2849	0.2032	0.2032	0.1251	48.33
Чистая прибыль, млрд ₹	0.0634	0.0811	0.1349	0.0822	0.0801	0.1297	0.1737	0.1832	0.2077	0.2077	0.1549	20.99
EV, млрд ₹					0.6383	0.8547	1.58	1.05	1.64	1.64	1.15	20.77
EBIT, млрд ₹	0.0767	0.1007	0.1609	0.0989	0.0848	0.1085	0.115	0.2232	0.2358	0.2358	0.1535	22.70
EBITDA, млрд ₹	0.0793	0.103	0.1627	0.1004	0.0861	0.1096	0.116	0.2241	0.2367	0.2367	0.1545	22.42
OIBDA, млрд ₹					0.1282	0.137	0.162	0.2425	0.1808	0.1808	0.1701	7.12
Баланс стоимость, млрд ₹	0.7757	0.8449	1.44	1.27	1.17	1.25	1.42	1.5	1.84	1.84	1.44	9.48
FCF, млрд ₹	-0.0262	0.0533	-0.0064	0.0388	0.0798	0.0673	0.0191	0.2193	0.0495	0.0495	0.0870	-9.11
Операционный денежный поток, млрд ₹	-0.0067	0.0633	-0.0064	0.0487	0.0835	0.0676	0.0191	0.2195	0.0502	0.0502	0.0880	-9.68
Операционная прибыль, млрд ₹	0.0785	0.1007	0.1609	0.1023	0.097	0.1571	0.2199	0.2016	0.1518	0.1518	0.1655	9.37
Операционные расходы, млрд ₹	0.0317	0.0304	-0.1353	-0.0809	-0.0637	0.0283	0.0321	0.0353	0.0119	0.0119	0.0088	-171.50
CAPEX, млрд ₹	0.0195	0.0099	0.01	0.01	0.0037	0.000306	0.000147	0.000147	0.000667	0.000667	0.0010	-29.01

	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹							1.8	1.65	1.4	1.55	1.53	1.4	1.32	1.33	1.53	1.91					1.50	6.41
Выручка, млрд ₹											0.0378	0.0274	0.1062	0.0882	0.0825	0.035	0.0712	0.0791	0.0652	0.0368	0.0575	1.01
Чистая прибыль, млрд ₹											0.0306	0.016	0.0618	0.062	0.0455	0.0313	0.0688	0.0715	0.0566	0.0233	0.0503	-5.73
EV, млрд ₹																3.52	1.64	2.96	2.22		2.59	-10.88
EBIT, млрд ₹											0.0376	0.0188	0.0758	0.0742	0.0575	0.0363	0.0678	0.0855	0.0696	0.0283	0.0575	-4.86
EBITDA, млрд ₹											0.0378	0.0191	0.076	0.0744	0.0578	0.0365	0.068	0.0857	0.0698	0.0285	0.0577	-4.83
OIBDA, млрд ₹																0.032	0.0531	0.0798	0.0673	0.0264	0.0517	-3.77
Баланс стоимость, млрд ₹										1.42	1.4	1.4	1.5	1.5	1.66	1.66	1.84	1.84	2.34		1.87	7.11
FCF, млрд ₹		0.02	0.02	0.02	0.02						0.00049	0.00049	0.000304	0.00044	0.00044	0.00044					0.0004	-2.13
Операционный денежный поток, млрд ₹					0.0209	0.0676	0.0065		0.0191		0.00049	0.00049	0.000304	0.00044	0.00044	0.00044					0.0004	-2.13
Операционная прибыль, млрд ₹											0.0376	0.0193	0.0758	0.0742	0.0575	0.0268	0.054	0.0656	0.0541	0.0212	0.0443	-4.58
Операционные расходы, млрд ₹											0.0077	-0.0064	0.0115	0.0129	0.0087	0.0082	0.0072	0.0027	0.0086	0.0157	0.0085	13.87
CAPEX, млрд ₹	0.0033	0.000917	0.000917	0.000917	0.000917	0.000306	0.0001				0.0001		0.000147		0.000667						0.0003	16.86

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.0481	0.0397	0.0513	0.0383	0.0475	0.0299	0.0212	0.0254	0.0223	0.0223	0.0293	-14.03
Short Term Investments ₹	-0.0851			-0.7748	-0.2793	0.0018	0.0018	0.536	0.5752	0.8046	0.9363	0.9363	0.5708	249.32
Long term investments ₹	0.1028	0.1491	0.2096	0.9322	0.8919	0.5882							0.5542	31.59
Total Receivables ₹			0.0056	0.0082	0.0079	0.0103	0.0197	0.0239	0.0819	0.0562	0.005	0.005	0.0373	-23.98
Total Current Assets ₹			0.1753	0.1635	0.1896	0.1764	0.1878	0.159	0.8249	0.9872	1.23	1.23	0.6778	45.63
Чистые активы, млрд ₹	0.0506	0.0645	0.0815	0.0891	0.057	0.0655	0.0679	0.067	0.0423	0.0414			0.0568	-8.77
Активы, млрд ₹			0.8954	0.9824	1.49	1.33	1.25	1.35	1.53	1.64	1.93	1.93	1.54	9.08
Short Term Debt ₹			-0.0124	-0.0078	-0.000535					0.0019			-0.0047	-162.57
Задолженность, млрд ₹			0.1197	0.1375	0.0522	0.057	0.0793	0.0986	0.106	0.1454	0.0958	0.0958	0.1050	3.85
Чистый долг, млрд ₹			-0.0481	-0.0397	-0.0513	-0.0383	-0.0475	-0.0299	-0.0212	-0.0254	-0.0223	-0.0223	-0.0293	-14.03
Interest income ₹			0.0000	0.0000	0.0000	0.0000	0.0000	0.0001	0.000204	0.0000			0.0002	42.83
Расходы на обслуживание долга ₹			0.0000	0.0000	0.0000	0.000184	0.000172	0.0001	0.000204	0.0000	0.0000	0.0000	0.0002	2.61
Чист. проц. доходы, млрд ₹				0.0000	-0.0001	-0.000194	-0.000172	-0.0001	-0.000204	0.0000			-0.0002	15.33
Амортизация, млрд ₹			0.0026	0.0023	0.0018	0.0015	0.0013	0.0011	0.000982	0.000887	0.000839	0.000839	0.0010	-8.39
Себестоимость, млрд ₹			0.0073	0.0048	0.018	0.0074	0.0071	0.0154	0.0213	0.048	0.0361	0.0361	0.0256	38.44
Товарно материальные запасы ₹			0.1209	0.1161	0.1302	0.1275	0.1204	0.105	0.1465	0.0985	0.0684	0.0684	0.1078	-10.69

	2017Q1	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹															-0.6148	0.0167	-0.6931	0.0254	-0.6962	0.0000	-1.02	0.0223	-1.1	0.000257		-0.5587	-120.58
Short Term Investments ₹															1.23	0.5157	1.39	0.8046	1.39	1.02	2.04	0.9363	2.2	1.3		1.50	4.97
Long term investments ₹	0.3278	1.05	0.8919	0.5363	0.5882	0.5144																				0.7162	-13.30
Total Receivables ₹										0.0239	0.028	0.028	0.0819	0.0819		0.1945		0.0562		0.0381		0.0122		0.0057		0.0613	-50.64
Total Current Assets ₹															0.6148	0.8742	0.6931	0.9872	0.6962	1.14	1.02	1.23	1.1	1.39		1.18	4.05
Чистые активы, млрд ₹					0.0655	0.0681	0.0679	0.0672		0.067		0.0666		0.0423		0.0418		0.0414		0.0417						0.0468	-8.94
Активы, млрд ₹										1.35	1.52	1.52	1.53	1.53		1.53		1.64		1.8		1.93		2.46		1.87	9.96
Short Term Debt ₹																		0.0019								0.0019	0.00
Задолженность, млрд ₹											0.0891	0.0891	0.106	0.106		0.1307		0.1454		0.1331		0.0958	-1.84	0.1226		-0.2686	-3.35
Чистый долг, млрд ₹															0.6148	-0.0167	0.6931	-0.0254	0.6962	0.0000	1.02	-0.0223	1.1	-0.000257		0.5587	-120.58
Interest income ₹									0.0000	0.0000	0.0000			0.000186	0	0	0	0.0000	0.0132	0.0076						0.0070	244.43
Расходы на обслуживание долга ₹										0.0000	0.0000			0.000186	0	0	0	0.0000	0		0	0.0000				0.0002	0.00
Чист. проц. доходы, млрд ₹									0.0000	0.0000	0.0000			-0.000186	0	0	0	0.0000	0		0					-0.0002	0.00
Goodwill, млрд ₹	0
Амортизация, млрд ₹																0.000245	0.000245	0.000152	0.00022	0.00022	0.00022	0.00018	0.00021	0.00021	0.00021	0.0002	-0.93
Себестоимость, млрд ₹														0.009	0.0049		0.0154	0.0227	0.0143	0.0087	0.0082	0.01	0.0049	0.0025		0.0069	-22.07
Товарно материальные запасы ₹										0.105	0.0993	0.0993	0.1465	0.1465		0.1416		0.0985		0.0755		0.0684		0.061		0.0890	-15.50

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS					1.61	3.22	4.31	4.55	5.15		5.15	3.77	26.18
Цена акции ао		59.4	15.3	10.95	23.25	39.75	33.55	58.5	56.98	46.31	46.31	47.02	3.10
Число акций ао, млн	49.66	50.1	50.11	49.56	40.48	40.24	40.3	40.3	40.3		40.3	40.32	-0.09
FCF/акцию	-0.5274	1.06	-0.1285	0.7821	1.97	1.67	0.475	5.44	1.23		1.23	2.16	-8.99

	2019Q4	2020Q1	2020Q2	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS														0.78	1.71	1.77	1.4	0.58			1.25	-5.75
Цена акции ао							42.34	38.49	38.1	34.83	32.83	32.9	37.91	47.48					41.44	46.31	41.21	7.08
Число акций ао, млн					40.37	40.24	32.97	40.18	40.23	40.3	40.3	40.3	40.3	40.3							40.30	0.00
FCF/акцию	0.4028	0.4915	0.4937	0.4915					0.0122	0.0122	0.0075	0.0109	0.0109	0.011							0.0105	-2.05

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	8.18	9.6	9.37	6.45	6.84	10.36	12.23	12.57	12.47		12.47	9.09	10.89	12.76
ROA, %	7.08	8.26	9.04	6.17	6.41	9.61	11.38	11.57	11.63		11.63	3.94	10.12	12.65
ROS, %		59.7	309.39	323.32	283.34	329.04	248.35	64.3	102.22	102.22	102.22	22.83	169.23	-20.85
ROCE, %		11.92	11.17	7.76	7.25	8.67	8.1	14.02	12.42	12.85	12.85	12.70	11.21	8.19
Ebit margin, %					343.13	398.55	314.39	78.34	116.07	116.07	116.07	20.13	204.68	-21.86
Рентаб EBITDA, %		75.78	373.21	395.12	304.4	278.01	165.78	78.65	116.48	116.48	116.48	23.69	151.08	-15.97
Чистая рентаб, %	79.12	59.7	309.39	323.32	283.34	329.04	248.35	64.3	102.22		102.22	22.83	205.45	-18.45
Operation Margin, %		74.07	369.03	402.48	343.13	398.55	314.39	70.75	74.72	74.72	74.72	26.12	186.63	-28.45
Доходность FCF, %		0.7058	-0.4915	5.63	11.28	4.82	1.24	14.42					7.48	20.70

	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %										1.56	2.19	1.15	4.13	4.15	2.74	2.02	4.24	4.19	3.09				9.09	3.26	2.43
ROA, %					2.8	2.63	2.97	2.85	2.95		2		3.77		2.53		7.13		4.61				3.94	4.01	18.18
ROS, %													58.18	70.33	55.21	89.44	96.72	90.4	86.83	63.37	102.22	102.22	22.83	89.01	2.49
ROCE, %							4.06	3.52	-2.9		2.69		5.07		3.46		3.7		3.22		12.85	12.85	12.70	7.22	30.01
Ebit margin, %																103.74	95.3	108.1	106.76	76.93	116.07	116.07	20.13	104.79	1.43
Рентаб EBITDA, %													71.5	84.35	70.02	104.37	95.56	108.37	107.08	77.5	116.48	116.48	23.69	105.18	1.45
Чистая рентаб, %											80.98	58.64	58.18	70.33	55.21	89.44	96.72	90.4	86.83	63.37			22.83	85.35	-6.66
Operation Margin, %													71.36	84.1	69.76	76.66	75.84	82.94	83.02	57.43	74.72	74.72	26.12	74.57	-2.07
Доходность FCF, %	3.65	4.08	3.18	2.35							0.032	0.0349	0.023	0.0332	0.0288	0.023								0.0286	-8.00

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	93.14	9.71	8.37	8.83	10.76	8.91	5.9	7.99		7.99	81.95	8.48	-1.98
P/BV	8.94	0.9097	0.5398	0.6047	1.12	1.09	0.7222	0.9037		0.9037	4.99	0.8881	8.37
P/S	55.6	30.05	27.08	25.03	35.41	22.14	3.79	8.16		8.16	14.80	18.91	-20.08
P/FCF	141.68	-203.46	17.75	8.87	20.74	80.89	6.94	0	0	0	22.04	27.04	-17.12
E/P	0.0107	0.103	0.1194	0.1132	0.0929	0.1122	0.1204	0	0	0	0.03	0.1116	0.17
EV/EBIT				6.58	5.44	7.18	4.73	6.94	6.94	6.94	-14.80	6.25	4.99
EV/EBITDA				6.49	5.4	7.15	4.71	6.91		6.91	-34.01	6.13	1.26
EV/S				22.57	21.68	22.57	3.7	8.05	8.05	8.05	16.09	12.81	-17.97
EV/FCF				7.99	12.7	82.47	4.81	33.03	33.03	33.03	48.47	33.21	21.07
Debt/EBITDA								0	0	0	-6.68
Netdebt/Ebitda	-0.3851	-0.3156	-0.3812	-0.5521	-0.273	-0.1831	-0.1135	-0.0942	-0.0942	-0.0942	-5.98	-0.1516	-19.17
Debt/Ratio								0	0	0	0.20
Debt/Equity								0	0.0522	0.0522	1.96	0.0522	0.00
Debt/Net Income								0	0	0	10.25
PEG									-6.04	-6.04	18.63	-6.0400	0.00
Бета								-5.78	1.7	1.7	2.12	-2.0400	-154.23
Индекс Альтмана	8.48	0.9028	-0.0519	0.1621	0.329	0.4783	0.9223	0	0.4237	0.4237	2.26	0.4631	21.19

	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E										50.14	87.45	21.41	21.38	33.54	12.49	7.98	8.53	9.69	9.94				81.95	9.73	-4.46
P/BV								0.9829	1.09	1.1	1	0.8848	0.8866	0.9183	1.15	0.9037		0.9495					4.99	0.9616	1.38
P/S										40.6	51.28	12.46	15.04	18.52	8.04	5.99	6.91	8.83	8.68				14.80	7.69	1.54
P/FCF	27.41	24.53	31.4	42.48						3128.74	2864.4	4352.99	3013.73	3472.36	4348.74								22.04	3610.44	8.71
E/P						0.0251	0.0263	0.0323	0.0143	0.0199	0.0114	0.0467	0.0468	0.0298	0.0164								0.03	0.0302	7.54
EV/EBIT															96.9	24.13	34.58	31.85			6.94	6.94	-14.80	20.89	-22.06
EV/EBITDA															14.38	6.91	11.92	8.53					-34.01	10.44	-12.24
EV/S															100.53	22.99	37.38	34.01			8.05	8.05	16.09	22.10	-18.93
EV/FCF															7993.97						33.03	33.03	48.47	2686.68	-83.95
Netdebt/Ebitda											36.36	-0.3349	9.36	-0.000675	27.93	-0.328	12.84	-0.0037			-0.0942	-0.0942	-5.98	2.46	-22.08
Debt/Equity																					0.0522	0.0522	1.96	0.0522	0.00
PEG																					-6.04	-6.04	18.63	-6.0400	0.00
Бета																				4.08	1.32	1.7	2.12	2.37	-25.31
Индекс Альтмана				-0.3911	-0.4598	-8.7		-0.2256		-0.1627		0.2609		-639.59						0.4237	0.4237	0.4237	2.26	-127.6116	10.18

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.01	0.01	0.01	0.012	0.01	0.012	0.012	0.0081	0.0202	0.0121				0.0129	0.17
Дивиденд				0.2	0.2	0.2	0.2	0.5	0.3	26.2	0.4	0.4		5.52	14.87
Див доход, ао, %				0.1326	0.7649	1.44	1.14	1.44	0.7808	74.86	0.6702	0.6702	0.33	15.78	-10.08
Дивиденды / прибыль, %			15.73	14.8	7.4	14.63	15.01	6.21	11.6	6.6	5.82	5.82	16.42	9.05	-17.26

	2017Q3	2018Q3	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.003	0.003	0.003	0.003	0.0081	0.0202	0.0202	0.0121	0.0121	0.0121		0.0153	-9.74
Дивиденд	0.2	0.2	0.2				0.2		0.5		0.3		0.3		0.3000	8.45
Див доход, ао, %	0.1421	0.951	1.6				0.9577		1.12		0.7873		0.7914	0.33	1.05	-13.13
Дивиденды / прибыль, %				8.67	-22.07	9.3	11.57	21.33	44.57	44.75	39.54	19.56	26.55	16.42	34.99	-9.84

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	2.77	0.2108	0.088	0.0516	0.3283	0.3283	-34.72

	CAGR 5

	CAGR 5