Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Pharmaceuticals & Drugs

Rating :
74/99

BSE: 532488 | NSE: DIVISLAB

1534.30
-27.95 (-1.79%)
20-Nov-2018 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1555.00
  •  1569.00
  •  1530.10
  •  1562.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  508270
  •  7798.39
  •  1578.00
  •  978.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 41,362.66
  • 35.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41,313.31
  • 0.64%
  • 6.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.02%
  • 4.58%
  • 8.03%
  • FII
  • DII
  • Others
  • 0.33%
  • 16.83%
  • 18.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.35
  • 8.70
  • 0.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.82
  • 4.18
  • -2.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 1.89
  • -7.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.13
  • 27.82
  • 28.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.55
  • 5.76
  • 5.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.83
  • 18.81
  • 18.73

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
3,891.49
4,064.34
3,776.36
3,114.94
2,532.14
2,144.84
1,863.87
1,316.54
941.62
1,180.34
Net Sales Growth
-
-4.25%
7.63%
21.23%
23.02%
18.06%
15.07%
41.57%
39.82%
-20.22%
 
Cost Of Goods Sold
-
1,534.06
1,534.00
1,505.32
1,213.24
914.15
798.63
761.64
512.82
303.19
425.35
Gross Profit
-
2,357.43
2,530.34
2,271.04
1,901.70
1,617.99
1,346.21
1,102.23
803.72
638.44
754.99
GP Margin
-
60.58%
62.26%
60.14%
61.05%
63.90%
62.77%
59.14%
61.05%
67.80%
63.96%
Total Expenditure
-
2,628.74
2,617.20
2,358.04
1,948.69
1,516.76
1,328.87
1,172.59
815.64
536.35
699.15
Power & Fuel Cost
-
228.73
198.80
180.34
170.82
147.40
131.02
86.13
62.65
45.13
49.93
% Of Sales
-
5.88%
4.89%
4.78%
5.48%
5.82%
6.11%
4.62%
4.76%
4.79%
4.23%
Employee Cost
-
456.06
499.90
361.19
290.42
232.46
197.72
150.85
117.23
73.35
66.28
% Of Sales
-
11.72%
12.30%
9.56%
9.32%
9.18%
9.22%
8.09%
8.90%
7.79%
5.62%
Manufacturing Exp.
-
182.67
169.15
169.42
147.24
121.10
104.85
86.61
65.13
44.86
46.77
% Of Sales
-
4.69%
4.16%
4.49%
4.73%
4.78%
4.89%
4.65%
4.95%
4.76%
3.96%
General & Admin Exp.
-
139.33
88.22
73.91
63.85
51.74
44.15
32.47
27.57
46.78
52.90
% Of Sales
-
3.58%
2.17%
1.96%
2.05%
2.04%
2.06%
1.74%
2.09%
4.97%
4.48%
Selling & Distn. Exp.
-
64.02
67.48
56.04
51.93
44.22
51.29
53.63
29.80
19.93
19.80
% Of Sales
-
1.65%
1.66%
1.48%
1.67%
1.75%
2.39%
2.88%
2.26%
2.12%
1.68%
Miscellaneous Exp.
-
23.87
59.65
11.80
11.18
5.69
1.21
1.27
0.44
3.12
19.80
% Of Sales
-
0.61%
1.47%
0.31%
0.36%
0.22%
0.06%
0.07%
0.03%
0.33%
3.23%
EBITDA
-
1,262.75
1,447.14
1,418.32
1,166.25
1,015.38
815.97
691.28
500.90
405.27
481.19
EBITDA Margin
-
32.45%
35.61%
37.56%
37.44%
40.10%
38.04%
37.09%
38.05%
43.04%
40.77%
Other Income
-
113.44
74.89
97.44
44.70
70.60
44.81
56.05
27.12
34.33
22.14
Interest
-
2.37
3.36
4.74
2.88
2.96
2.59
4.61
2.26
2.78
7.24
Depreciation
-
142.49
123.33
118.18
136.00
92.12
76.95
62.08
53.40
51.48
47.85
PBT
-
1,231.33
1,395.34
1,392.84
1,072.08
990.92
781.24
680.63
472.37
385.33
448.23
Tax
-
354.32
334.92
267.06
220.56
217.58
179.23
147.36
43.10
44.99
31.59
Tax Rate
-
28.78%
24.00%
19.17%
20.57%
21.96%
22.94%
21.65%
9.12%
11.68%
7.05%
PAT
-
877.01
1,060.42
1,125.78
851.52
773.34
602.01
533.26
429.27
340.34
416.64
PAT before Minority Interest
-
877.01
1,060.42
1,125.78
851.52
773.34
602.01
533.26
429.27
340.34
416.64
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
22.54%
26.09%
29.81%
27.34%
30.54%
28.07%
28.61%
32.61%
36.14%
35.30%
PAT Growth
-
-17.30%
-5.81%
32.21%
10.11%
28.46%
12.89%
24.22%
26.13%
-18.31%
 
Unadjusted EPS
-
33.04
39.95
42.41
32.08
58.26
45.35
40.19
32.42
26.11
32.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
5,924.80
5,357.39
4,293.31
3,495.36
2,963.35
2,500.60
2,131.52
1,797.48
1,517.80
1,241.38
Share Capital
53.09
53.09
53.09
26.55
26.55
26.55
26.55
26.52
26.43
12.95
Total Reserves
5,871.71
5,304.30
4,240.21
3,468.81
2,936.80
2,474.05
2,104.98
1,769.98
1,487.22
1,208.05
Non-Current Liabilities
1,771.61
1,411.75
85.17
841.57
650.05
469.75
71.35
67.39
80.26
95.86
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.18
29.85
49.52
Unsecured Loans
0.00
0.00
0.47
1.05
1.55
2.10
2.56
2.74
3.00
3.12
Long Term Provisions
1,579.96
1,288.92
11.57
714.30
533.49
388.43
1.65
2.82
0.00
0.00
Current Liabilities
650.72
659.45
519.50
775.53
627.41
554.45
553.78
409.90
260.79
211.01
Trade Payables
411.21
445.80
232.69
226.87
151.70
160.44
159.54
123.00
158.26
156.12
Other Current Liabilities
175.46
176.63
240.58
203.45
147.80
130.08
135.83
105.35
6.08
5.95
Short Term Borrowings
63.11
35.74
41.42
25.07
16.32
30.51
50.20
13.62
0.00
0.00
Short Term Provisions
0.94
1.28
4.81
320.14
311.58
233.42
208.21
167.92
96.44
48.94
Total Liabilities
8,347.13
7,428.59
4,897.98
5,112.46
4,240.81
3,524.80
2,756.65
2,274.77
1,858.85
1,548.25
Net Block
1,996.19
1,559.19
1,438.77
1,308.89
1,221.84
908.72
738.42
589.93
589.84
589.86
Gross Block
2,373.54
1,793.95
2,196.08
1,953.02
1,740.34
1,338.35
1,092.05
885.70
832.93
782.76
Accumulated Depreciation
377.35
234.76
757.32
644.13
518.50
429.63
353.64
295.77
243.10
192.90
Non Current Assets
3,812.01
3,418.08
1,870.93
2,340.06
1,984.45
1,660.69
1,005.71
734.07
613.59
609.37
Capital Work in Progress
119.76
443.57
263.91
218.18
144.48
303.41
181.58
103.72
23.75
19.50
Non Current Investment
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1,688.23
1,406.48
162.44
812.63
618.03
448.49
83.68
38.20
0.00
0.00
Other Non Current Assets
7.82
8.83
5.80
0.35
0.09
0.07
1.63
1.60
0.00
0.00
Current Assets
4,535.12
4,010.51
3,027.04
2,772.40
2,256.35
1,864.11
1,750.95
1,540.71
1,245.27
938.88
Current Investments
1,889.28
1,630.72
802.85
733.00
501.88
407.81
477.04
525.64
441.27
171.80
Inventories
1,350.67
1,319.91
1,207.83
1,162.64
932.42
835.69
678.96
571.71
498.50
421.28
Sundry Debtors
1,014.36
900.92
880.92
741.64
723.70
512.00
495.08
365.23
223.20
266.01
Cash & Bank
112.46
78.70
73.43
65.22
40.51
40.89
30.94
17.67
16.46
14.79
Other Current Assets
168.35
20.67
19.13
14.91
57.85
67.71
68.93
60.46
65.82
65.00
Short Term Loans & Adv.
148.40
59.59
42.88
54.98
48.16
57.97
63.25
57.36
64.14
63.22
Net Current Assets
3,884.40
3,351.06
2,507.54
1,996.87
1,628.95
1,309.66
1,197.16
1,130.81
984.48
727.88
Total Assets
8,347.13
7,428.59
4,897.97
5,112.46
4,240.80
3,524.80
2,756.66
2,274.78
1,858.86
1,548.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
775.86
1,150.37
1,037.86
826.33
556.75
479.97
338.36
326.55
369.35
301.15
PBT
1,231.33
1,395.34
1,392.84
1,072.08
990.92
781.24
680.63
472.37
385.33
448.23
Adjustment
32.19
93.87
60.94
91.24
77.55
59.25
26.87
26.87
22.75
94.27
Changes in Working Capital
-216.41
-37.14
-155.03
-125.55
-298.39
-186.05
-242.47
-139.28
15.78
-202.26
Cash after chg. in Working capital
1,047.11
1,452.07
1,298.75
1,037.76
770.07
654.44
465.03
359.97
423.86
340.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-271.25
-301.70
-260.89
-211.43
-213.32
-174.47
-126.68
-33.42
-54.51
-39.09
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-478.30
-1,139.60
-406.41
-520.84
-305.15
-254.54
-204.41
-221.31
-317.18
-217.43
Net Fixed Assets
-255.54
222.19
-288.75
-286.31
-242.98
-368.08
-284.15
-132.66
-54.41
-100.24
Net Investments
-257.57
-826.05
-77.22
-231.12
-94.07
69.23
48.60
-86.61
-269.47
-116.24
Others
34.81
-535.74
-40.44
-3.41
31.90
44.31
31.14
-2.04
6.70
-0.95
Cash from Financing Activity
-314.16
2.38
-631.12
-302.95
-248.50
-230.76
-131.11
-104.16
-47.60
-82.31
Net Cash Inflow / Outflow
-16.60
13.15
0.33
2.54
3.10
-5.33
2.84
1.09
4.57
1.41
Opening Cash & Equivalents
-4.26
-17.41
17.62
15.09
11.99
17.32
14.48
13.39
8.82
7.41
Closing Cash & Equivalent
-20.86
-4.26
17.95
17.62
15.09
11.99
17.32
14.48
13.39
8.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
223.20
201.82
161.73
131.67
111.63
94.20
80.29
67.74
57.27
47.14
ROA
11.12%
17.21%
22.49%
18.21%
19.92%
19.17%
21.20%
20.77%
19.98%
30.56%
ROE
15.55%
21.98%
28.91%
26.37%
28.31%
25.99%
27.15%
25.94%
24.89%
40.37%
ROCE
21.68%
28.75%
35.57%
33.06%
36.04%
33.21%
34.20%
28.16%
27.29%
40.64%
Fixed Asset Turnover
1.88
2.06
1.83
1.70
1.66
1.78
1.90
1.55
1.17
1.67
Receivable days
89.33
79.19
77.83
85.12
88.42
85.08
83.45
80.71
94.24
73.00
Inventory Days
124.56
112.34
113.70
121.69
126.52
127.96
121.31
146.79
177.19
107.89
Payable days
60.15
47.14
35.06
33.55
36.16
42.47
42.66
63.49
109.78
74.94
Cash Conversion Cycle
153.75
144.39
156.47
173.26
178.78
170.58
162.09
164.00
161.65
105.96
Total Debt/Equity
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.01
0.02
0.04
Interest Cover
520.55
416.28
294.75
373.59
336.24
302.96
148.53
210.46
139.64
62.88

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.