Nifty
Sensex
:
:
11863.05
39389.25
125.15 (1.07%)
279.04 (0.71%)

Consumer Food

Rating :
74/99

BSE: 531335 | NSE: ZYDUSWELL

1286.00
-2.40 (-0.19%)
23-May-2019 | 12:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1320.00
  •  1320.00
  •  1275.05
  •  1288.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2523
  •  32.45
  •  1980.00
  •  1087.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,382.45
  • 51.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,993.73
  • 0.62%
  • 2.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.62%
  • 15.61%
  • 5.29%
  • FII
  • DII
  • Others
  • 2.65%
  • 3.16%
  • 5.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.09
  • 4.90
  • 8.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 6.95
  • 6.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.85
  • 6.78
  • 9.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.88
  • 31.46
  • 32.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.58
  • 6.73
  • 6.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.52
  • 25.46
  • 27.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
145.41
132.40
9.83%
138.21
123.54
11.87%
143.05
133.53
7.13%
131.67
121.45
8.41%
Expenses
107.69
99.20
8.56%
99.69
88.51
12.63%
120.96
109.92
10.04%
98.25
94.79
3.65%
EBITDA
37.72
33.20
13.61%
38.52
35.03
9.96%
22.09
23.61
-6.44%
33.42
26.66
25.36%
EBIDTM
25.94%
25.08%
27.87%
28.36%
15.44%
17.68%
25.38%
21.95%
Other Income
10.42
8.83
18.01%
10.20
8.45
20.71%
9.77
8.33
17.29%
9.45
9.06
4.30%
Interest
0.46
0.43
6.98%
0.46
0.43
6.98%
0.42
0.42
0.00%
0.42
0.42
0.00%
Depreciation
2.10
2.34
-10.26%
2.09
2.22
-5.86%
2.04
2.17
-5.99%
2.15
1.81
18.78%
PBT
45.58
39.26
16.10%
46.17
40.83
13.08%
29.40
29.35
0.17%
40.30
33.49
20.33%
Tax
5.16
2.48
108.06%
4.01
3.91
2.56%
3.05
3.45
-11.59%
3.39
3.17
6.94%
PAT
40.42
36.78
9.90%
42.16
36.92
14.19%
26.35
25.90
1.74%
36.91
30.32
21.73%
PATM
27.80%
27.78%
30.50%
29.89%
18.42%
19.40%
28.03%
24.96%
EPS
10.16
9.26
9.72%
10.60
9.27
14.35%
6.59
6.47
1.85%
9.28
7.61
21.94%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
558.34
512.62
430.57
396.68
430.72
403.64
387.99
336.75
336.37
Net Sales Growth
9.28%
19.06%
8.54%
-7.90%
6.71%
4.03%
15.22%
0.11%
 
Cost Of Goods Sold
174.72
112.96
91.97
80.86
83.33
123.93
86.60
96.47
113.16
Gross Profit
383.62
399.66
338.60
315.82
347.39
279.71
301.39
240.28
223.21
GP Margin
68.71%
77.96%
78.64%
79.62%
80.65%
69.30%
77.68%
71.35%
66.36%
Total Expenditure
426.59
387.36
331.50
305.35
330.80
314.13
291.37
259.51
251.97
Power & Fuel Cost
-
5.15
4.02
3.43
3.58
3.26
2.54
2.78
1.06
% Of Sales
-
1.00%
0.93%
0.86%
0.83%
0.81%
0.65%
0.83%
0.32%
Employee Cost
-
53.61
45.46
39.37
34.21
30.65
27.32
20.61
18.30
% Of Sales
-
10.46%
10.56%
9.92%
7.94%
7.59%
7.04%
6.12%
5.44%
Manufacturing Exp.
-
61.19
51.68
50.65
51.87
10.27
44.99
30.92
7.76
% Of Sales
-
11.94%
12.00%
12.77%
12.04%
2.54%
11.60%
9.18%
2.31%
General & Admin Exp.
-
24.22
23.35
24.77
22.15
20.79
12.82
9.74
6.32
% Of Sales
-
4.72%
5.42%
6.24%
5.14%
5.15%
3.30%
2.89%
1.88%
Selling & Distn. Exp.
-
119.91
105.24
97.16
127.82
117.38
111.04
92.59
94.40
% Of Sales
-
23.39%
24.44%
24.49%
29.68%
29.08%
28.62%
27.50%
28.06%
Miscellaneous Exp.
-
10.32
9.78
9.11
7.84
7.85
6.06
6.40
10.97
% Of Sales
-
2.01%
2.27%
2.30%
1.82%
1.94%
1.56%
1.90%
3.26%
EBITDA
131.75
125.26
99.07
91.33
99.92
89.51
96.62
77.24
84.40
EBITDA Margin
23.60%
24.44%
23.01%
23.02%
23.20%
22.18%
24.90%
22.94%
25.09%
Other Income
39.84
35.06
32.64
32.42
27.59
18.90
15.79
9.01
7.21
Interest
1.76
1.70
0.55
0.14
0.13
0.13
0.10
0.15
0.16
Depreciation
8.38
8.88
7.16
6.81
7.73
4.65
4.50
3.86
1.49
PBT
161.45
149.74
124.00
116.80
119.65
103.63
107.81
82.24
89.96
Tax
15.61
13.23
12.72
11.56
8.50
5.32
8.78
13.65
30.48
Tax Rate
9.67%
8.84%
10.26%
9.90%
7.10%
5.13%
8.14%
16.60%
33.88%
PAT
145.84
133.90
108.98
103.26
108.95
96.45
97.11
67.68
59.48
PAT before Minority Interest
143.08
136.51
111.28
105.24
111.15
98.31
99.03
68.59
59.48
Minority Interest
-2.76
-2.61
-2.30
-1.98
-2.20
-1.86
-1.92
-0.91
0.00
PAT Margin
26.12%
26.12%
25.31%
26.03%
25.29%
23.90%
25.03%
20.10%
17.68%
PAT Growth
12.25%
22.87%
5.54%
-5.22%
12.96%
-0.68%
43.48%
13.79%
 
Unadjusted EPS
36.63
34.27
27.89
26.43
27.88
24.69
24.85
17.32
15.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
691.19
557.19
478.56
406.04
325.56
256.54
186.86
141.89
Share Capital
39.07
39.07
39.07
39.07
39.07
39.07
39.07
39.07
Total Reserves
652.12
518.12
439.49
366.97
286.49
217.47
147.79
102.82
Non-Current Liabilities
-71.21
-55.03
5.08
5.22
5.65
4.68
5.33
1.53
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.77
0.74
0.58
0.43
0.37
0.42
0.22
0.02
Current Liabilities
121.69
113.46
75.49
89.79
88.94
85.05
74.24
75.61
Trade Payables
78.65
66.50
63.20
50.25
49.75
46.24
41.94
41.82
Other Current Liabilities
14.86
20.64
11.10
10.71
11.34
8.84
9.33
14.64
Short Term Borrowings
25.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
3.18
1.32
1.19
28.83
27.85
29.97
22.97
19.15
Total Liabilities
754.83
626.17
567.77
507.91
424.86
349.12
267.36
219.08
Net Block
103.88
102.53
82.07
84.40
95.41
94.26
96.09
58.68
Gross Block
154.42
144.45
117.29
112.85
116.04
110.31
107.76
66.67
Accumulated Depreciation
50.54
41.92
35.22
28.45
20.63
16.05
11.67
7.99
Non Current Assets
107.79
109.95
134.82
122.77
121.43
107.71
100.74
96.43
Capital Work in Progress
0.24
0.13
0.19
0.24
0.03
0.00
0.00
30.70
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.07
6.72
52.56
38.13
25.99
13.45
4.65
7.05
Other Non Current Assets
0.60
0.57
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
647.04
516.22
432.95
385.14
303.43
241.41
166.62
122.65
Current Investments
147.55
30.01
94.16
0.00
5.00
0.00
0.00
0.00
Inventories
35.06
31.88
24.00
25.99
27.94
40.86
27.41
24.38
Sundry Debtors
8.75
4.04
2.76
1.47
2.64
1.45
0.71
1.17
Cash & Bank
413.72
440.16
304.53
339.03
262.83
190.79
131.51
89.79
Other Current Assets
41.96
1.02
0.32
0.33
5.02
8.31
6.99
7.31
Short Term Loans & Adv.
41.13
9.11
7.18
18.32
4.66
7.98
6.51
6.27
Net Current Assets
525.35
402.76
357.46
295.35
214.49
156.36
92.38
47.04
Total Assets
754.83
626.17
567.77
507.91
424.86
349.12
267.36
219.08

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
69.06
76.95
89.86
69.24
91.09
68.67
62.01
42.90
PBT
149.74
124.00
116.80
119.65
103.63
107.81
82.24
89.96
Adjustment
-20.91
-23.03
-24.55
-18.88
-14.21
-10.45
-5.34
-4.59
Changes in Working Capital
-48.05
-15.47
11.77
-20.98
9.06
-23.30
-2.98
-9.54
Cash after chg. in Working capital
80.78
85.50
104.02
79.79
98.48
74.06
73.92
75.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.72
-8.55
-14.16
-10.55
-7.39
-5.39
-11.91
-32.93
Other Direct Exp. Paid
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
Cash From Investing Activity
-59.12
-72.05
-27.83
29.42
13.41
13.35
-2.00
-39.86
Net Fixed Assets
-1.56
-0.86
-2.12
4.13
-4.11
-0.86
-1.39
Net Investments
-39.54
-44.82
-108.99
45.38
-49.92
-48.02
-8.01
Others
-18.02
-26.37
83.28
-20.09
67.44
62.23
7.40
Cash from Financing Activity
-1.82
-6.21
-58.47
-27.46
-27.46
-22.74
-18.29
-13.73
Net Cash Inflow / Outflow
8.12
-1.31
3.56
71.20
77.04
59.28
41.72
-10.69
Opening Cash & Equivalents
21.47
22.78
19.22
267.83
190.79
131.51
89.79
100.48
Closing Cash & Equivalent
29.59
21.47
22.78
339.03
267.83
190.79
131.51
89.79

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
176.91
142.61
122.49
103.93
83.33
65.66
47.83
36.32
ROA
19.77%
18.64%
19.57%
23.83%
25.40%
32.13%
28.20%
27.15%
ROE
21.87%
21.49%
23.79%
30.39%
33.78%
44.67%
41.73%
41.92%
ROCE
23.33%
23.48%
26.44%
32.74%
35.65%
48.67%
50.12%
63.51%
Fixed Asset Turnover
3.37
3.53
3.70
3.96
3.80
3.77
3.97
5.05
Receivable days
4.64
2.68
1.81
1.66
1.73
0.96
0.99
1.27
Inventory Days
24.28
22.05
21.41
21.73
29.17
30.32
27.32
26.45
Payable days
72.51
75.57
73.71
58.50
62.36
55.69
62.59
63.10
Cash Conversion Cycle
-43.59
-50.84
-50.48
-35.12
-31.46
-24.40
-34.28
-35.38
Total Debt/Equity
0.04
0.04
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
89.08
226.45
835.29
921.38
798.15
1079.10
549.27
563.25

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.