Contact Us
Current Deals

Company Details

COCHIN INTERNATIONAL AIRPORT LIMITED

  • www.cial.aero
  • Sector: Travel & Hospitality
  • CHRYSEUM SCORE: 10.00/10.00
    ×

    COCHIN INTERNATIONAL AIRPORT LIMITED

    • Sector: Travel & Hospitality
    • CHRYSEUM SCORE: 10.00/10.00

    Description: Cochin International Airport Limited operates an airport in Cochin

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    39.89

    AVG P/E of Key Peer/s

    -131.38

    Valuation Score

    3.50

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    37.65%

    PAT Growth

    145.15%

    ROE

    19.34%

    Growth Score

    3.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.17

    AVG Industry Debt / Equity

    NA

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹445.00 0.00 (0.00%)

As on 13 Oct, 2026
L 428.00 52 Week Range H 480.00
Company Description : Cochin International Airport Limited operates an airport in Cochin. It is one of the world's first fully solar powered airport
Company Overview
  • Name of Company COCHIN INTERNATIONAL AIRPORT LIMITED
  • Sector Travel & Hospitality
  • ISIN INE02KH01019
  • Scrip Code CIAL
  • CIN U63033KL1994PLC007803
  • Pan No AAACC9658B
  • Face Value 10
  • Price ₹ 445.00
  • No. of Shares outstanding 47.82 Cr.
  • Market Cap ₹ 21,280.72 Cr
Financials
  • Revenue from operations ₹ 1,401.49 Cr.
  • EBITDA ₹ 906.58 Cr.
  • EBITDA Margin % 64.69%
  • Profit After Tax ₹ 530.15 Cr.
  • PAT Margin % 35.53%
  • EPS 11.09
  • Stock P/E 40.13
  • Book Value Per Share 61.78
  • P/B 7.20
  • Debt/Equity 0.11
Other Key Statistics
  • 52 week High/Low 480.00/428.00
  • Dividend Per Share 5.50
  • Dividend Yield 1.24%
  • Sales Growth - 3 years 14.26%
  • EBITDA Growth - 3 years 16.17%
  • PAT Growth - 3 years 21.89%
  • EPS Growth - 3 years 21.92%
  • ROE 17.94%
  • ROCE 21.08%
  • Cash Equivalents 1094.20
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY26
Company Name CIAL GMR Infra
Listing Status Unlisted Listed
Revenue from Operations 1,401.49 14,807.41
Total Income 1,492.22 15,200.75
Finance Cost 34.74 3,858.53
Depreciation & Amortization 158.88 1,836.66
Total Expenses 779.26 9,050.50
EBITDA 906.58 6,150.25
PAT 530.15 472.39
No. of Shares Outstanding 47.82 1,397.10
EPS (in ₹) 11.09 0.34
Share Capital 478.22 1,055.90
Total Net Worth 2,954.43 -2,479.76
Total Assets 3,995.16 54,764.27
Total Debt 332.71 42,195.88
Key Metrics:
CMP* 445.00 90.34
Market Cap (In Cr.) 21,280.72 126,214.01
Market Cap/Sales 14.26 8.30
EPS (Earnings Per Share) 11.09 0.34
BVPS (Book Value Per Share) 61.78 -1.77
P/E 40.13 265.71
P/BV 7.20 -54.09
EBITDA Margin 64.69% 41.53%
ROE 17.94% -19.05%
ROA 13.27% 0.86%
*Market Price in ₹ as on 13 Oct, 2026

Profit Loss

FY26 FY25 FY24 FY23 FY22
Revenue from operations 1,401.49 1,309.95 1,158.42 939.64 502.30
Y-o-Y Revenue Growth 6.99% 13.08% 23.28% 87.07% 87.71%
Other Income 90.73 92.34 75.07 15.19 21.90
Total Income 1,492.22 1,402.29 1,233.49 954.83 524.20
Total Expenses (Excludes Interest and Depreciation) 585.63 521.63 435.82 376.62 275.34
Operating Profit (After deducting Depreciation) 656.98 642.88 574.23 421.34 81.59
OPM % 46.88 49.08 49.57 44.84 16.24
EBITDA 906.58 880.66 797.67 578.21 248.86
Depreciation 158.88 145.44 148.37 141.68 145.37
EBIT 747.70 735.22 649.30 436.53 103.49
Interest 34.74 42.43 50.82 44.84 54.93
EBT before Exceptional Items 712.96 692.79 598.48 391.69 48.56
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00
Profit before tax/EBT 712.96 692.79 598.48 391.69 48.56
Tax 182.80 177.25 150.71 98.94 13.57
Net Profit 530.15 515.54 447.77 292.75 34.99
Profit (loss) of minority interest 0.00 0.00 0.00 0.00
Total profit (loss) for period 530.15 515.54 447.77 292.75 34.99
EPS in Rs 11.09 10.78 9.36 6.12 0.73
EPS Change % 2.83% 15.14% 52.95% 738.59% -130.80%
EBITDA Change % 2.94% 10.40% 37.96% 132.34% 235.57%
Profit growth 2.83% 15.14% 52.95% 736.67% -137.68%
ROCE 21.08% 21.55% 20.19% 14.42% 4.54%
ROE 17.94% 19.34% 18.92% 13.84% 2.60%
Debt / Equity Ratio 0.11 0.17 0.25 0.32 0.50
Sales growth 3Years 14.26%
Sales growth 5Years 39.26%
Dividend per share 5.50 4.50 4.50 3.50

Balance Sheet

FY26 FY25 FY24 FY23 FY22
Share Capital 478.22 478.21 478.21 382.57 382.57
Reserves 2,476.22 2,187.00 1,888.97 1,732.99 964.34
Total shareholders' funds 2,954.43 2,665.21 2,367.18 2,115.56 1,346.91
Borrowings 332.71 465.11 585.43 673.98 680.09
Other Liabilities 456.37 393.35 315.13 368.10 333.97
Total Liabilities 1,040.67 1,176.73 1,206.20 1,315.22 1,165.62
Fixed Assets 2,254.78 2,221.08 2,073.41 2,075.41 2,130.85
Capital WIP 235.58 174.28 180.49 112.77 90.34
Investments 7.35 31.94 10.63 196.12 10.07
Other Assets 197.56 78.14 67.74 102.09 69.18
Total Assets 3,995.16 3,841.99 3,573.43 3,430.78 2,512.55
Cash Equivalents 1,094.20 1,142.88 462.27 767.56 96.24
Total Current liability 448.70 430.39 358.22 403.81 234.55
Total Assets -Total Current liabilty 3,546.46 3,411.60 3,215.21 3,026.97 2,278.00

Cash Flow

FY26 FY25 FY24 FY23 FY22
Net Cash from / (used in) Operating Activity 664.91 648.55 592.43 559.81 158.80
Net Cash from / (used in) Investing Activity -289.36 -234.19 229.10 -972.49 -110.73
Net Cash from / (used in) Financing Activity -398.78 -368.15 -394.49 434.28 -1.24
Net Inc/Dec In Cash And Cash Equivalents -23.23 462.01 427.04 21.61 46.83

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 15.96 33.38%
Non Promoters 31.86 66.62%

News

COCHIN INTERNATIONAL AIRPORT LIMITED

  • www.cial.aero
  • Sector: Travel & Hospitality
  • CHRYSEUM SCORE: 10.00/10.00
    ×

    COCHIN INTERNATIONAL AIRPORT LIMITED

    • Sector: Travel & Hospitality
    • CHRYSEUM SCORE: 10.00/10.00

    Description: Cochin International Airport Limited operates an airport in Cochin

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    39.89

    AVG P/E of Key Peer/s

    -131.38

    Valuation Score

    3.50

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    37.65%

    PAT Growth

    145.15%

    ROE

    19.34%

    Growth Score

    3.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.17

    AVG Industry Debt / Equity

    NA

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹445.00 0.00 (0.00%)

As on 13 Oct, 2026
L 428.00 52 Week Range H 480.00
Company Description : Cochin International Airport Limited operates an airport in Cochin. It is one of the world's first fully solar powered airport
Company Overview
  • Name of Company COCHIN INTERNATIONAL AIRPORT LIMITED
  • Sector Travel & Hospitality
  • ISIN INE02KH01019
  • Scrip Code CIAL
  • CIN U63033KL1994PLC007803
  • Pan No AAACC9658B
  • Face Value 10
  • Price ₹ 445.00
  • No. of Shares outstanding 47.82 Cr.
  • Market Cap ₹ 21,280.72 Cr
Financials
  • Revenue from operations ₹ 1,401.49 Cr.
  • EBITDA ₹ 906.58 Cr.
  • EBITDA Margin % 64.69%
  • Profit After Tax ₹ 530.15 Cr.
  • PAT Margin % 35.53%
  • EPS 11.09
  • Stock P/E 40.13
  • Book Value Per Share 61.78
  • P/B 7.20
  • Debt/Equity 0.11
Other Key Statistics
  • 52 week High/Low 480.00/428.00
  • Dividend Per Share 5.50
  • Dividend Yield 1.24%
  • Sales Growth - 3 years 14.26%
  • EBITDA Growth - 3 years 16.17%
  • PAT Growth - 3 years 21.89%
  • EPS Growth - 3 years 21.92%
  • ROE 17.94%
  • ROCE 21.08%
  • Cash Equivalents 1094.20
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY26
Company Name CIAL GMR Infra
Listing Status Unlisted Listed
Revenue from Operations 1,401.49 14,807.41
Total Income 1,492.22 15,200.75
Finance Cost 34.74 3,858.53
Depreciation & Amortization 158.88 1,836.66
Total Expenses 779.26 9,050.50
EBITDA 906.58 6,150.25
PAT 530.15 472.39
No. of Shares Outstanding 47.82 1,397.10
EPS (in ₹) 11.09 0.34
Share Capital 478.22 1,055.90
Total Net Worth 2,954.43 -2,479.76
Total Assets 3,995.16 54,764.27
Total Debt 332.71 42,195.88
Key Metrics:
CMP* 445.00 90.34
Market Cap (In Cr.) 21,280.72 126,214.01
Market Cap/Sales 14.26 8.30
EPS (Earnings Per Share) 11.09 0.34
BVPS (Book Value Per Share) 61.78 -1.77
P/E 40.13 265.71
P/BV 7.20 -54.09
EBITDA Margin 64.69% 41.53%
ROE 17.94% -19.05%
ROA 13.27% 0.86%
*Market Price in ₹ as on 13 Oct, 2026

Profit Loss

FY26 FY25 FY24 FY23 FY22
Revenue from operations 1,401.49 1,309.95 1,158.42 939.64 502.30
Y-o-Y Revenue Growth 6.99% 13.08% 23.28% 87.07% 87.71%
Other Income 90.73 92.34 75.07 15.19 21.90
Total Income 1,492.22 1,402.29 1,233.49 954.83 524.20
Total Expenses (Excludes Interest and Depreciation) 585.63 521.63 435.82 376.62 275.34
Operating Profit (After deducting Depreciation) 656.98 642.88 574.23 421.34 81.59
OPM % 46.88 49.08 49.57 44.84 16.24
EBITDA 906.58 880.66 797.67 578.21 248.86
Depreciation 158.88 145.44 148.37 141.68 145.37
EBIT 747.70 735.22 649.30 436.53 103.49
Interest 34.74 42.43 50.82 44.84 54.93
EBT before Exceptional Items 712.96 692.79 598.48 391.69 48.56
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00
Profit before tax/EBT 712.96 692.79 598.48 391.69 48.56
Tax 182.80 177.25 150.71 98.94 13.57
Net Profit 530.15 515.54 447.77 292.75 34.99
Profit (loss) of minority interest 0.00 0.00 0.00 0.00
Total profit (loss) for period 530.15 515.54 447.77 292.75 34.99
EPS in Rs 11.09 10.78 9.36 6.12 0.73
EPS Change % 2.83% 15.14% 52.95% 738.59% -130.80%
EBITDA Change % 2.94% 10.40% 37.96% 132.34% 235.57%
Profit growth 2.83% 15.14% 52.95% 736.67% -137.68%
ROCE 21.08% 21.55% 20.19% 14.42% 4.54%
ROE 17.94% 19.34% 18.92% 13.84% 2.60%
Debt / Equity Ratio 0.11 0.17 0.25 0.32 0.50
Sales growth 3Years 14.26%
Sales growth 5Years 39.26%
Dividend per share 5.50 4.50 4.50 3.50

Balance Sheet

FY26 FY25 FY24 FY23 FY22
Share Capital 478.22 478.21 478.21 382.57 382.57
Reserves 2,476.22 2,187.00 1,888.97 1,732.99 964.34
Total shareholders' funds 2,954.43 2,665.21 2,367.18 2,115.56 1,346.91
Borrowings 332.71 465.11 585.43 673.98 680.09
Other Liabilities 456.37 393.35 315.13 368.10 333.97
Total Liabilities 1,040.67 1,176.73 1,206.20 1,315.22 1,165.62
Fixed Assets 2,254.78 2,221.08 2,073.41 2,075.41 2,130.85
Capital WIP 235.58 174.28 180.49 112.77 90.34
Investments 7.35 31.94 10.63 196.12 10.07
Other Assets 197.56 78.14 67.74 102.09 69.18
Total Assets 3,995.16 3,841.99 3,573.43 3,430.78 2,512.55
Cash Equivalents 1,094.20 1,142.88 462.27 767.56 96.24
Total Current liability 448.70 430.39 358.22 403.81 234.55
Total Assets -Total Current liabilty 3,546.46 3,411.60 3,215.21 3,026.97 2,278.00

Cash Flow

FY26 FY25 FY24 FY23 FY22
Net Cash from / (used in) Operating Activity 664.91 648.55 592.43 559.81 158.80
Net Cash from / (used in) Investing Activity -289.36 -234.19 229.10 -972.49 -110.73
Net Cash from / (used in) Financing Activity -398.78 -368.15 -394.49 434.28 -1.24
Net Inc/Dec In Cash And Cash Equivalents -23.23 462.01 427.04 21.61 46.83

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 15.96 33.38%
Non Promoters 31.86 66.62%

News

India’s First Private Market Benchmark. Providing institutional clarity to the unlisted securities market.

  • +91 98925 31672
  • info@chryseum.in
  • For latest updates
  • © 2026 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626