Nifty
Sensex
:
:
10576.30
35141.99
-6.20 (-0.06%)
-2.50 (-0.01%)

Pharmaceuticals & Drugs

Rating :
70/99

BSE: 531633 | NSE: LINCOLN

241.35
-26.00 (-9.73%)
14-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  269.10
  •  275.90
  •  236.60
  •  267.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  908104
  •  2191.71
  •  314.40
  •  188.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 534.00
  • 11.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 580.70
  • 0.56%
  • 2.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.39%
  • 13.42%
  • 44.69%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 9.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.20
  • 11.37
  • -3.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.32
  • 21.63
  • 5.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.16
  • 26.59
  • 13.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.91
  • 11.66
  • 13.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.68
  • 2.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 7.60
  • 8.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
99.82
150.23
-33.56%
67.13
120.67
-44.37%
80.18
72.01
11.35%
89.65
75.04
19.47%
Expenses
76.53
143.22
-46.56%
57.48
116.88
-50.82%
64.03
63.37
1.04%
74.22
63.48
16.92%
EBITDA
23.30
7.01
232.38%
9.65
3.79
154.62%
16.15
8.64
86.92%
15.43
11.56
33.48%
EBIDTM
23.34%
4.67%
14.38%
3.14%
20.14%
12.00%
17.21%
15.40%
Other Income
2.30
2.84
-19.01%
0.86
0.21
309.52%
2.83
3.26
-13.19%
2.99
3.41
-12.32%
Interest
1.33
1.61
-17.39%
0.94
1.42
-33.80%
1.37
1.35
1.48%
1.50
1.77
-15.25%
Depreciation
1.58
1.38
14.49%
1.53
1.39
10.07%
1.39
1.46
-4.79%
1.81
1.28
41.41%
PBT
22.68
6.87
230.13%
8.04
1.19
575.63%
16.22
9.10
78.24%
15.12
11.91
26.95%
Tax
6.60
1.95
238.46%
1.21
-0.14
-
4.64
2.53
83.40%
3.80
3.06
24.18%
PAT
16.07
4.92
226.63%
6.83
1.32
417.42%
11.58
6.56
76.52%
11.32
8.85
27.91%
PATM
16.10%
3.27%
10.17%
1.10%
14.45%
9.12%
12.63%
11.79%
EPS
8.03
2.46
226.42%
3.42
0.63
442.86%
5.79
3.27
77.06%
5.65
5.42
4.24%

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
336.78
360.61
360.26
400.15
266.07
210.49
194.70
187.58
176.51
124.34
114.02
Net Sales Growth
-19.42%
0.10%
-9.97%
50.39%
26.41%
8.11%
3.80%
6.27%
41.96%
9.05%
 
Cost Of Goods Sold
151.15
173.47
202.90
254.64
161.12
123.72
113.96
111.61
105.50
62.40
67.25
Gross Profit
185.63
187.14
157.35
145.50
104.96
86.77
80.74
75.97
71.01
61.94
46.77
GP Margin
55.12%
51.90%
43.68%
36.36%
39.45%
41.22%
41.47%
40.50%
40.23%
49.82%
41.02%
Total Expenditure
272.26
307.19
313.52
359.62
240.47
190.42
179.22
174.08
166.98
113.18
104.89
Power & Fuel Cost
-
6.82
5.92
5.68
4.27
3.40
2.12
0.73
0.68
1.07
0.89
% Of Sales
-
1.89%
1.64%
1.42%
1.60%
1.62%
1.09%
0.39%
0.39%
0.86%
0.78%
Employee Cost
-
51.15
37.59
28.83
17.87
18.57
17.71
16.52
14.30
9.89
7.29
% Of Sales
-
14.18%
10.43%
7.20%
6.72%
8.82%
9.10%
8.81%
8.10%
7.95%
6.39%
Manufacturing Exp.
-
34.69
29.44
35.81
25.98
19.10
17.54
16.91
16.31
13.29
7.40
% Of Sales
-
9.62%
8.17%
8.95%
9.76%
9.07%
9.01%
9.01%
9.24%
10.69%
6.49%
General & Admin Exp.
-
17.50
14.78
20.34
18.86
15.07
13.25
13.36
7.77
13.61
12.33
% Of Sales
-
4.85%
4.10%
5.08%
7.09%
7.16%
6.81%
7.12%
4.40%
10.95%
10.81%
Selling & Distn. Exp.
-
21.24
19.91
10.10
9.42
8.42
13.22
13.66
22.18
12.84
8.98
% Of Sales
-
5.89%
5.53%
2.52%
3.54%
4.00%
6.79%
7.28%
12.57%
10.33%
7.88%
Miscellaneous Exp.
-
2.33
2.97
4.22
2.95
2.13
1.43
1.28
0.25
0.08
8.98
% Of Sales
-
0.65%
0.82%
1.05%
1.11%
1.01%
0.73%
0.68%
0.14%
0.06%
0.68%
EBITDA
64.53
53.42
46.74
40.53
25.60
20.07
15.48
13.50
9.53
11.16
9.13
EBITDA Margin
19.16%
14.81%
12.97%
10.13%
9.62%
9.53%
7.95%
7.20%
5.40%
8.98%
8.01%
Other Income
8.98
4.34
2.78
7.36
7.19
2.49
6.40
3.36
3.30
1.26
0.20
Interest
5.14
5.41
6.66
9.96
8.38
6.97
7.84
7.60
4.98
2.68
1.80
Depreciation
6.31
6.11
5.51
4.87
4.57
3.53
2.65
1.93
1.67
1.16
0.86
PBT
62.06
46.25
37.33
33.07
19.85
12.07
11.38
7.33
6.18
8.58
6.66
Tax
16.25
11.60
9.20
9.27
4.80
1.89
1.85
2.20
2.01
2.48
2.35
Tax Rate
26.18%
25.08%
24.65%
28.03%
24.18%
15.66%
16.26%
30.01%
32.52%
28.90%
35.29%
PAT
45.80
34.62
28.12
23.68
15.01
10.65
9.66
5.12
4.17
6.10
4.31
PAT before Minority Interest
45.77
34.65
28.13
23.80
15.04
10.18
9.53
5.13
4.17
6.10
4.31
Minority Interest
-0.03
-0.03
-0.01
-0.12
-0.03
0.47
0.13
-0.01
0.00
0.00
0.00
PAT Margin
13.60%
9.60%
7.81%
5.92%
5.64%
5.06%
4.96%
2.73%
2.36%
4.91%
3.78%
PAT Growth
111.55%
23.12%
18.75%
57.76%
40.94%
10.25%
88.67%
22.78%
-31.64%
41.53%
 
Unadjusted EPS
22.89
17.31
15.73
14.52
9.20
6.53
5.92
3.14
3.02
6.71
5.66

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
224.22
192.38
140.52
111.31
98.81
89.30
80.78
76.82
53.29
36.44
Share Capital
20.00
20.00
16.31
16.31
16.31
16.31
16.31
16.31
11.31
7.61
Total Reserves
204.22
172.38
116.65
95.00
82.50
72.99
64.47
60.50
41.98
27.83
Non-Current Liabilities
24.94
31.75
33.74
33.14
26.18
25.14
22.37
11.22
29.98
17.81
Secured Loans
6.93
12.38
23.62
15.27
16.20
14.41
12.33
2.54
25.61
12.00
Unsecured Loans
0.00
0.00
0.00
10.21
3.04
2.66
1.97
1.57
1.51
3.58
Long Term Provisions
7.19
9.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
113.43
99.42
100.34
114.47
131.05
118.26
104.86
77.24
27.67
18.78
Trade Payables
43.48
32.46
30.38
45.31
66.51
47.51
42.05
22.63
17.61
10.84
Other Current Liabilities
11.05
12.77
15.10
11.52
14.15
15.57
16.25
12.25
3.68
0.63
Short Term Borrowings
48.55
45.04
52.62
50.67
48.46
54.90
46.56
40.35
0.00
0.00
Short Term Provisions
10.36
9.15
2.24
6.97
1.92
0.27
0.00
2.01
6.38
7.32
Total Liabilities
362.92
323.85
274.79
261.85
259.75
236.88
212.31
165.28
110.94
73.03
Net Block
116.58
102.71
98.47
65.62
65.07
64.94
37.74
27.96
21.01
16.87
Gross Block
127.65
108.16
120.89
87.50
82.22
78.82
49.07
36.70
27.67
22.47
Accumulated Depreciation
11.08
5.45
22.42
21.88
17.15
13.89
11.33
8.74
6.66
5.61
Non Current Assets
136.08
134.27
127.83
80.64
110.69
113.67
90.73
45.38
22.14
16.87
Capital Work in Progress
0.29
6.63
2.73
2.55
2.37
2.37
13.51
4.14
1.13
0.00
Non Current Investment
0.09
0.09
0.01
0.01
0.41
0.41
0.41
0.00
0.00
0.00
Long Term Loans & Adv.
18.79
24.48
26.62
12.47
42.84
45.95
39.08
13.28
0.00
0.00
Other Non Current Assets
0.34
0.36
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Current Assets
226.83
189.58
146.98
181.20
149.06
123.21
121.58
119.90
88.78
56.15
Current Investments
10.97
10.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
45.41
37.31
27.48
21.82
23.84
19.33
21.41
26.07
22.97
14.31
Sundry Debtors
109.44
90.67
80.53
119.01
89.04
74.79
65.37
40.08
31.38
22.98
Cash & Bank
14.59
11.68
12.66
11.51
10.45
15.15
16.86
13.14
13.49
4.60
Other Current Assets
46.42
0.66
0.05
0.00
25.73
13.94
17.94
40.61
20.94
14.25
Short Term Loans & Adv.
45.13
39.02
26.26
28.86
25.73
13.94
17.94
40.61
20.94
14.25
Net Current Assets
113.40
90.16
46.63
66.73
18.01
4.95
16.72
42.66
61.11
37.36
Total Assets
362.91
323.85
274.81
261.84
259.75
236.88
212.31
165.28
110.93
73.03

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
23.15
25.04
44.80
24.56
4.64
-15.60
11.87
-34.26
-10.55
1.53
PBT
46.25
37.33
33.07
19.85
12.07
9.53
5.13
8.24
8.58
6.66
Adjustment
11.64
10.70
13.75
10.68
12.75
8.96
14.32
7.27
1.21
2.05
Changes in Working Capital
-25.49
-13.24
4.80
-2.50
-17.56
-32.36
-6.38
-48.08
-17.98
-4.81
Cash after chg. in Working capital
32.40
34.79
51.62
28.02
7.26
-13.87
13.07
-32.58
-8.19
3.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.25
-9.75
-6.82
-3.46
-2.62
-1.73
-1.20
-1.68
-1.85
-1.65
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
-8.29
-25.48
-41.79
6.52
1.45
-16.27
-27.23
-10.89
-6.02
-3.61
Net Fixed Assets
-12.45
4.05
-29.04
-4.21
-0.95
-2.89
-4.61
-12.04
-6.33
Net Investments
-2.72
-16.01
-7.34
-1.43
0.00
0.00
-11.16
0.00
0.00
Others
6.88
-13.52
-5.41
12.16
2.40
-13.38
-11.46
1.15
0.31
Cash from Financing Activity
-11.41
0.30
-3.42
-32.04
-10.51
29.30
16.19
45.06
25.45
3.37
Net Cash Inflow / Outflow
3.45
-0.14
-0.41
-0.96
-4.42
-2.57
0.82
-0.09
8.89
1.28
Opening Cash & Equivalents
3.12
3.26
3.75
4.82
9.39
11.97
11.53
11.62
4.60
3.32
Closing Cash & Equivalent
6.57
3.12
3.43
3.87
4.97
9.39
12.36
11.53
13.49
4.60

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.)
112.11
96.19
81.52
68.24
60.58
54.75
49.53
47.10
47.10
46.55
ROA
10.09%
9.40%
8.87%
5.77%
4.10%
4.25%
2.72%
3.02%
6.64%
5.90%
ROE
16.63%
17.29%
19.49%
14.32%
10.83%
11.21%
6.51%
6.41%
13.76%
12.16%
ROCE
19.05%
18.51%
21.18%
15.91%
11.48%
12.21%
10.94%
10.97%
17.01%
16.28%
Fixed Asset Turnover
3.07
3.19
3.90
3.20
2.67
3.10
4.45
5.60
5.05
5.07
Receivable days
100.99
85.52
89.69
139.97
139.16
128.96
100.92
72.36
78.28
73.58
Inventory Days
41.74
32.36
22.16
30.72
36.67
37.48
45.44
49.66
53.69
45.82
Payable days
47.65
37.21
40.22
92.31
115.76
98.21
75.46
45.35
48.51
40.94
Cash Conversion Cycle
95.08
80.67
71.63
78.37
60.06
68.23
70.90
76.67
83.46
78.46
Total Debt/Equity
0.27
0.34
0.59
0.69
0.69
0.85
0.86
0.60
0.51
0.44
Interest Cover
9.55
6.60
4.32
3.37
2.73
2.45
1.96
2.24
4.21
4.70

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.