Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Pharmaceuticals & Drugs

Rating :
61/99

BSE: 524348 | NSE: AARTIDRUGS

570.05
-1.80 (-0.31%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  568.45
  •  573.40
  •  560.10
  •  571.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18163
  •  103.54
  •  785.00
  •  490.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,337.93
  • 15.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,879.91
  • 0.18%
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.43%
  • 0.00%
  • 27.86%
  • FII
  • DII
  • Others
  • 0.07%
  • 3.68%
  • 5.96%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.53
  • 3.25
  • 2.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.75
  • 4.29
  • 2.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.29
  • 3.84
  • 6.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.38
  • 17.69
  • 16.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • 3.83
  • 3.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 10.80
  • 9.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
347.41
319.27
8.81%
374.29
277.20
35.03%
330.69
320.24
3.26%
335.41
310.21
8.12%
Expenses
300.42
266.73
12.63%
321.68
241.79
33.04%
274.07
273.88
0.07%
281.48
267.97
5.04%
EBITDA
46.99
52.54
-10.56%
52.61
35.41
48.57%
56.62
46.36
22.13%
53.93
42.24
27.68%
EBIDTM
13.53%
16.46%
14.06%
12.77%
17.12%
14.48%
16.08%
13.62%
Other Income
0.10
0.08
25.00%
0.92
0.07
1,214.29%
0.77
2.18
-64.68%
0.13
0.87
-85.06%
Interest
9.73
8.03
21.17%
9.41
8.94
5.26%
8.93
8.59
3.96%
9.06
9.09
-0.33%
Depreciation
10.63
10.06
5.67%
10.40
9.81
6.01%
10.24
9.17
11.67%
9.97
9.94
0.30%
PBT
26.73
34.53
-22.59%
33.72
16.72
101.67%
38.22
30.78
24.17%
35.03
24.09
45.41%
Tax
8.68
10.93
-20.59%
10.34
5.34
93.63%
14.23
8.81
61.52%
11.70
6.24
87.50%
PAT
18.05
23.60
-23.52%
23.37
11.38
105.36%
23.99
21.97
9.19%
23.33
17.85
30.70%
PATM
5.20%
7.39%
6.24%
4.11%
7.25%
6.86%
6.96%
5.75%
EPS
7.65
9.89
-22.65%
9.91
4.77
107.76%
10.17
9.21
10.42%
9.78
7.48
30.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
1,387.80
1,243.63
1,195.17
1,139.84
1,096.88
501.05
478.50
382.12
312.36
289.49
253.51
Net Sales Growth
13.11%
4.05%
4.85%
3.92%
118.92%
4.71%
25.22%
22.33%
7.90%
14.19%
 
Cost Of Goods Sold
904.80
737.72
744.43
735.08
724.24
321.34
301.35
238.85
197.35
184.75
161.04
Gross Profit
483.00
505.91
450.75
404.77
372.65
179.71
177.15
143.27
115.01
104.74
92.46
GP Margin
34.80%
40.68%
37.71%
35.51%
33.97%
35.87%
37.02%
37.49%
36.82%
36.18%
36.47%
Total Expenditure
1,177.65
1,041.76
1,004.68
960.02
924.51
431.87
396.04
315.67
266.61
247.51
214.90
Power & Fuel Cost
-
71.42
59.42
53.93
49.56
29.07
26.48
23.27
19.70
17.82
15.59
% Of Sales
-
5.74%
4.97%
4.73%
4.52%
5.80%
5.53%
6.09%
6.31%
6.16%
6.15%
Employee Cost
-
52.14
47.95
40.19
33.26
19.93
14.77
12.00
10.54
8.69
7.05
% Of Sales
-
4.19%
4.01%
3.53%
3.03%
3.98%
3.09%
3.14%
3.37%
3.00%
2.78%
Manufacturing Exp.
-
127.38
103.21
87.60
75.53
39.18
32.32
25.17
24.22
20.03
16.58
% Of Sales
-
10.24%
8.64%
7.69%
6.89%
7.82%
6.75%
6.59%
7.75%
6.92%
6.54%
General & Admin Exp.
-
14.85
12.81
10.98
10.48
4.86
4.95
3.80
3.14
4.29
4.29
% Of Sales
-
1.19%
1.07%
0.96%
0.96%
0.97%
1.03%
0.99%
1.01%
1.48%
1.69%
Selling & Distn. Exp.
-
34.00
31.16
27.82
28.99
16.21
14.47
11.69
9.99
10.57
9.06
% Of Sales
-
2.73%
2.61%
2.44%
2.64%
3.24%
3.02%
3.06%
3.20%
3.65%
3.57%
Miscellaneous Exp.
-
4.24
5.71
4.42
2.45
1.27
1.71
0.89
1.67
1.37
9.06
% Of Sales
-
0.34%
0.48%
0.39%
0.22%
0.25%
0.36%
0.23%
0.53%
0.47%
0.51%
EBITDA
210.15
201.87
190.49
179.82
172.37
69.18
82.46
66.45
45.75
41.98
38.61
EBITDA Margin
15.14%
16.23%
15.94%
15.78%
15.71%
13.81%
17.23%
17.39%
14.65%
14.50%
15.23%
Other Income
1.92
1.05
4.00
0.00
0.65
0.16
0.63
0.52
1.85
0.81
0.67
Interest
37.13
38.36
40.02
48.02
42.28
17.12
18.66
26.45
14.48
11.86
10.97
Depreciation
41.24
40.06
38.46
36.53
31.02
19.11
17.03
14.48
13.02
11.89
11.08
PBT
133.70
124.50
116.01
95.27
99.72
33.11
47.40
26.04
20.09
19.03
17.23
Tax
44.95
42.20
34.21
26.55
22.47
9.61
18.96
8.47
5.28
4.27
2.72
Tax Rate
33.62%
33.90%
29.49%
27.87%
22.53%
29.02%
40.00%
32.53%
26.28%
22.44%
15.79%
PAT
88.74
82.31
81.80
68.72
77.25
23.50
28.06
16.71
14.08
13.93
13.76
PAT before Minority Interest
88.74
82.31
81.80
68.72
77.25
23.50
28.44
17.57
14.81
14.76
14.50
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.38
-0.86
-0.73
-0.83
-0.74
PAT Margin
6.39%
6.62%
6.84%
6.03%
7.04%
4.69%
5.86%
4.37%
4.51%
4.81%
5.43%
PAT Growth
18.64%
0.62%
19.03%
-11.04%
228.72%
-16.25%
67.92%
18.68%
1.08%
1.24%
 
Unadjusted EPS
37.51
34.41
33.46
28.38
31.90
19.58
23.88
13.64
12.65
12.61
12.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
455.43
400.13
357.40
308.15
163.16
146.45
123.45
111.53
100.12
87.95
Share Capital
23.58
23.86
24.22
24.22
12.11
12.11
11.71
11.71
11.71
11.71
Total Reserves
431.85
376.27
333.18
283.94
151.05
134.34
111.53
99.82
88.41
76.25
Non-Current Liabilities
312.31
296.59
243.78
211.03
290.20
209.85
210.70
233.12
212.60
201.28
Secured Loans
190.53
187.38
176.66
152.72
204.83
138.66
160.86
127.57
123.43
104.95
Unsecured Loans
12.17
14.17
14.57
10.75
62.65
50.16
31.35
89.58
75.75
84.89
Long Term Provisions
16.87
8.39
1.42
0.29
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
620.20
494.31
501.02
482.76
70.10
57.99
59.62
57.40
39.75
65.21
Trade Payables
258.73
196.97
184.90
166.72
65.30
50.18
54.78
54.50
38.89
50.77
Other Current Liabilities
54.94
51.00
43.80
41.53
1.77
1.68
1.33
0.80
0.86
0.73
Short Term Borrowings
305.64
244.66
258.41
252.43
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.89
1.68
13.91
22.08
3.03
6.13
3.51
2.11
0.00
13.71
Total Liabilities
1,387.94
1,191.03
1,102.20
1,001.94
523.46
419.15
403.24
416.63
366.32
367.46
Net Block
602.39
581.09
493.42
448.46
247.84
208.20
205.24
189.94
182.77
183.10
Gross Block
909.20
848.13
725.47
685.21
393.33
332.42
309.85
277.70
255.03
240.68
Accumulated Depreciation
306.81
267.04
232.05
236.75
145.49
124.21
104.61
87.76
72.27
57.58
Non Current Assets
652.55
619.61
536.97
476.40
263.50
213.35
207.43
217.81
197.77
184.75
Capital Work in Progress
28.45
14.28
34.04
16.06
10.37
3.40
0.64
14.67
13.75
1.33
Non Current Investment
10.76
11.94
4.63
4.63
5.28
1.74
1.55
13.20
1.25
0.32
Long Term Loans & Adv.
10.95
12.30
4.88
7.24
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
735.39
571.42
565.23
525.54
259.96
205.81
195.80
198.80
167.41
180.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
278.21
209.63
178.35
164.20
91.83
64.41
60.52
66.21
62.36
67.52
Sundry Debtors
373.46
296.81
331.69
314.27
121.34
115.87
113.48
103.29
78.80
74.73
Cash & Bank
4.27
4.17
4.82
3.58
5.27
8.52
3.48
4.02
5.18
7.14
Other Current Assets
79.44
0.00
0.00
0.00
41.52
17.01
18.32
25.27
21.05
31.06
Short Term Loans & Adv.
69.23
60.81
50.37
43.49
40.62
16.01
17.52
24.49
20.22
30.24
Net Current Assets
115.19
77.11
64.20
42.78
189.86
147.82
136.18
141.39
127.66
115.24
Total Assets
1,387.94
1,191.03
1,102.20
1,001.94
523.46
419.16
403.23
416.65
366.33
367.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
69.77
174.75
133.29
104.59
20.56
59.12
64.90
28.39
29.27
PBT
124.50
116.01
95.27
99.72
33.11
47.40
26.04
20.09
19.03
Adjustment
75.12
71.63
79.30
69.40
38.76
38.77
41.71
27.51
24.20
Changes in Working Capital
-105.19
8.47
-21.25
-49.58
-40.22
-13.27
2.39
-15.17
-11.38
Cash after chg. in Working capital
94.44
196.11
153.33
119.53
31.65
72.90
70.14
32.43
31.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.67
-21.36
-20.03
-14.94
-11.09
-13.80
-5.24
-4.05
-2.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-73.54
-106.98
-98.79
-107.01
-76.36
-30.46
-11.51
-33.16
-25.23
Net Fixed Assets
-72.64
-92.88
-46.34
-322.27
-65.29
-22.98
-19.64
-21.98
Net Investments
1.18
-7.30
-0.01
13.50
-3.23
0.00
12.15
-12.18
Others
-2.08
-6.80
-52.44
201.76
-7.84
-7.48
-4.02
1.00
Cash from Financing Activity
3.92
-68.23
-33.26
1.46
52.55
-23.62
-53.92
3.61
-5.99
Net Cash Inflow / Outflow
0.15
-0.45
1.24
-0.95
-3.25
5.04
-0.53
-1.16
-1.96
Opening Cash & Equivalents
3.15
3.60
3.58
4.53
8.52
3.48
4.02
5.18
7.14
Closing Cash & Equivalent
3.29
3.15
4.82
3.58
5.27
8.52
3.49
4.02
5.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
193.12
167.72
147.58
127.25
67.37
60.47
52.63
47.61
42.26
36.59
ROA
6.38%
7.13%
6.53%
10.13%
4.99%
6.92%
4.29%
3.78%
4.02%
3.95%
ROE
19.24%
21.60%
20.65%
32.78%
15.18%
21.09%
14.97%
14.08%
15.99%
16.92%
ROCE
17.31%
18.50%
18.33%
23.93%
13.12%
20.30%
16.30%
11.03%
10.77%
10.23%
Fixed Asset Turnover
1.44
1.64
1.75
2.19
1.45
1.57
1.42
1.26
1.30
1.16
Receivable days
96.89
89.05
95.59
67.25
82.06
83.04
95.17
98.73
87.26
97.47
Inventory Days
70.52
54.97
50.69
39.52
54.05
45.23
55.64
69.71
73.82
88.06
Payable days
74.00
67.66
65.68
45.51
45.97
46.92
62.87
59.81
63.29
91.38
Cash Conversion Cycle
93.41
76.36
80.60
61.26
90.14
81.35
87.94
108.62
97.79
94.16
Total Debt/Equity
1.20
1.20
1.26
1.45
1.64
1.29
1.56
1.95
2.01
2.22
Interest Cover
4.25
3.90
2.98
3.36
2.93
3.54
1.98
2.39
2.61
2.57

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.