login
Current Deals

company details

COCHIN INTERNATIONAL AIRPORT LIMITED

  • www.cial.aero
  • Sector: Aviation
  • CHRYSEUM SCORE: 10.00/10.00
    ×

    COCHIN INTERNATIONAL AIRPORT LIMITED

    • Sector: Aviation
    • 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

    41.28

    AVG P/E of Key Peer/s

    -64.98

    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.

₹450.00 0.00 (0.00%)

As on 13 Jan, 2026
L 310.00 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 Aviation
  • ISIN INE02KH01019
  • Scrip Code CIAL
  • CIN U63033KL1994PLC007803
  • Pan No AAACC9658B
  • Face Value 10
  • Price ₹ 450.00
  • No. of Shares outstanding 47.82 Cr.
  • Market Cap ₹ 21,519.83 Cr
Financials
  • Revenue from operations ₹ 1,309.95 Cr.
  • EBITDA ₹ 880.66 Cr.
  • EBITDA Margin % 67.23%
  • Profit After Tax ₹ 515.54 Cr.
  • PAT Margin % 36.76%
  • EPS 10.78
  • Stock P/E 41.74
  • Book Value Per Share 55.73
  • P/B 8.07
  • Debt/Equity 0.17
Other Key Statistics
  • 52 week High/Low 480.00/310.00
  • Dividend Per Share 4.50
  • Dividend Yield 1.00%
  • Sales Growth - 3 years 37.65%
  • EBITDA Growth - 3 years 52.39%
  • PAT Growth - 3 years 145.15%
  • EPS Growth - 3 years 145.34%
  • ROE 19.34%
  • ROCE 21.55%
  • Cash Equivalents 1142.88
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY25
Company Name CIAL GMR Infra
Listing Status Unlisted Listed
Revenue from Operations 1,309.95 10,414.24
Total Income 1,402.29 10,835.39
Finance Cost 42.43 3,704.67
Depreciation & Amortization 145.44 1,910.43
Total Expenses 709.50 12,263.41
EBITDA 880.66 4,187.08
PAT 515.54 -816.90
No. of Shares Outstanding 47.82 1,055.90
EPS (in ₹) 10.78 -0.77
Share Capital 478.21 1,055.90
Total Net Worth 2,665.21 -2,503.42
Total Assets 3,841.99 48,756.76
Total Debt 465.11 37,633.71
Key Metrics:
CMP* 450.00 99.27
Market Cap (In Cr.) 21,519.83 104,819.19
Market Cap/Sales 15.35 9.67
EPS (Earnings Per Share) 10.78 -0.77
BVPS (Book Value Per Share) 55.73 -2.37
P/E 41.74 -112.71
P/BV 8.07 -36.78
EBITDA Margin 67.23% 40.21%
ROE 19.34% 32.63%
ROA 13.42% -1.68%
*Market Price in ₹ as on 13 Jan, 2026

Profit Loss

FY25 FY24 FY23 FY22 FY21
Revenue from operations 1,309.95 1,158.42 939.64 502.30 267.59
Y-o-Y Revenue Growth 13.08% 23.28% 87.07% 87.71% -65.75%
Other Income 92.34 75.07 15.19 21.90 29.06
Total Income 1,402.29 1,233.49 954.83 524.20 296.65
Total Expenses (Excludes Interest and Depreciation) 521.63 435.82 376.62 275.34 222.49
Operating Profit (After deducting Depreciation) 642.88 574.23 421.34 81.59 -95.97
OPM % 49.08 49.57 44.84 16.24 -35.86
EBITDA 880.66 797.67 578.21 248.86 74.16
Depreciation 145.44 148.37 141.68 145.37 141.07
EBIT 735.22 649.30 436.53 103.49 -66.91
Interest 42.43 50.82 44.84 54.93 56.12
EBT before Exceptional Items 692.79 598.48 391.69 48.56 -123.03
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 692.79 598.48 391.69 48.56 -123.03
Tax 177.25 150.71 98.94 13.57 -30.16
Net Profit 515.54 447.77 292.75 34.99 -92.87
Profit (loss) of minority interest 0.00 0.00 0.00 0.00 0.00
Total profit (loss) for period 515.54 447.77 292.75 34.99 -92.87
EPS in Rs 10.78 9.36 6.12 0.73 -2.37
EPS Change % 15.14% 52.95% 738.59% -130.80% -140.10%
EBITDA Change % 10.40% 37.96% 132.34% 235.57% -84.38%
Profit growth 15.14% 52.95% 736.67% -137.68% -139.08%
ROCE 21.55% 20.19% 14.42% 4.54% -3.04%
ROE 19.34% 18.92% 13.84% 2.60% -7.06%
Debt / Equity Ratio 0.17 0.25 0.32 0.50 0.50
Sales growth 3Years 37.65% 62.98% 6.34%
Sales growth 5Years 10.89% 9.14%
Dividend per share 4.50 4.50 3.50

Balance Sheet

FY25 FY24 FY23 FY22 FY21
Share Capital 478.21 478.21 382.57 382.57 382.57
Reserves 2,187.00 1,888.97 1,732.99 964.34 932.00
Total shareholders' funds 2,665.21 2,367.18 2,115.56 1,346.91 1,314.57
Borrowings 465.11 585.43 673.98 680.09 662.67
Other Liabilities 393.35 315.13 368.10 333.97 433.95
Total Liabilities 1,176.73 1,206.20 1,315.22 1,165.62 1,210.87
Fixed Assets 2,221.08 2,073.41 2,075.41 2,130.85 2,092.99
Capital WIP 174.28 180.49 112.77 90.34 187.05
Investments 31.94 10.63 196.12 10.07 1.28
Other Assets 78.14 67.74 102.09 69.18 56.73
Total Assets 3,841.99 3,573.43 3,430.78 2,512.55 2,525.46
Cash Equivalents 1,142.88 462.27 767.56 96.24 92.99
Total Current liability 430.39 358.22 403.81 234.55 323.05
Total Assets -Total Current liabilty 3,411.60 3,215.21 3,026.97 2,278.00 2,202.41

Cash Flow

FY25 FY24 FY23 FY22 FY21
Net Cash from / (used in) Operating Activity 648.55 592.43 559.81 158.80 29.23
Net Cash from / (used in) Investing Activity -234.19 229.10 -972.49 -110.73 -163.26
Net Cash from / (used in) Financing Activity -368.15 -394.49 434.28 -1.24 -130.23
Net Inc/Dec In Cash And Cash Equivalents 462.01 427.04 21.61 46.83 -264.25

Share Holding Pattern

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

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in
OTP Verification
< Back