Nifty

:

14491.75

Sensex

:

48554.33

180.95 (1.26%)
670.95 (1.40%)

Login

Nifty
Sensex

:
:

14491.75
48554.33

180.95 (1.26%)
670.95 (1.40%)

Abbott India Ltd.

Pharmaceuticals & Drugs - Domestic

Rating :

57/99

BSE: 500488 | NSE: ABBOTINDIA

Watchlist

NSE BSE

15049.70

12-Apr-2021

Open
High
Low
Previous Close

15233.00
15233.00
14920.00
15233.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

17883
2687.72
18679.75
13959.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

31,998.90
49.29
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

29,801.52
1.66%
13.12

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
9.38
7.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
15.76
7.64

PAT CAGR (%)

10 Years
5 Years
3 Years

-
18.36
13.90

P:E (Median)

8 Years
5 Years
3 Years

37.16
38.16
46.98

P:BV (Average)

8 Years
5 Years
3 Years

14.05
14.05
14.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.33
24.86
28.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 1,095.37 1,078.25 1.59% 1,054.85 1,054.80 0.00% 1,064.27 998.89 6.55% 961.20 906.31 6.06%
Expenses 853.55 838.55 1.79% 814.14 850.67 -4.29% 830.85 824.71 0.74% 822.77 753.41 9.21%
EBITDA 241.82 239.70 0.88% 240.71 204.13 17.92% 233.42 174.18 34.01% 138.43 152.90 -9.46%
EBIDTM 22.08% 22.23% 22.82% 19.35% 21.93% 17.44% 14.40% 16.87%
Other Income 15.01 27.76 -45.93% 22.06 28.90 -23.67% 27.63 29.60 -6.66% 28.13 29.36 -4.19%
Interest 4.31 1.86 131.72% 4.79 1.82 163.19% 4.45 2.03 119.21% 2.82 0.75 276.00%
Depreciation 14.64 15.05 -2.72% 14.29 14.95 -4.41% 14.10 14.80 -4.73% 14.81 4.91 201.63%
PBT 237.88 250.55 -5.06% 243.69 216.26 12.68% 242.50 186.95 29.71% 148.93 176.60 -15.67%
Tax 60.74 63.86 -4.89% 62.96 37.93 65.99% 62.15 70.01 -11.23% 37.96 63.41 -40.14%
PAT 177.14 186.69 -5.12% 180.73 178.33 1.35% 180.35 116.94 54.22% 110.97 113.19 -1.96%
PATM 16.17% 17.31% 17.13% 16.91% 16.95% 11.71% 11.54% 12.49%
EPS 83.56 88.06 -5.11% 85.25 84.12 1.34% 85.07 55.16 54.22% 52.34 53.39 -1.97%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Dec 12 Dec 11 Dec 10
Net Sales 4,175.69 4,093.14 3,678.60 3,298.50 2,902.56 2,614.50 2,289.33 2,275.90 1,652.69 1,490.21 1,036.87 Net Sales Growth 3.40% 11.27% 11.52% 13.64% 11.02% 14.20% 0.59% 37.71% 10.90% 43.72% Cost Of Goods Sold 2,340.36 2,315.65 2,088.60 1,900.43 1,714.96 1,494.45 1,314.45 1,299.16 974.96 862.72 631.48 Gross Profit 1,835.33 1,777.49 1,590.01 1,398.07 1,187.60 1,120.05 974.87 976.75 677.72 627.49 405.39 GP Margin 43.95% 43.43% 43.22% 42.39% 40.92% 42.84% 42.58% 42.92% 41.01% 42.11% 39.10% Total Expenditure 3,321.31 3,336.96 3,074.56 2,775.10 2,507.75 2,250.77 1,978.01 2,008.62 1,451.27 1,314.83 967.43 Power & Fuel Cost - 13.73 12.61 10.26 7.74 6.98 5.96 9.08 9.06 8.37 6.97 % Of Sales - 0.34% 0.34% 0.31% 0.27% 0.27% 0.26% 0.40% 0.55% 0.56% 0.67% Employee Cost - 476.11 435.58 393.69 345.27 341.09 305.40 299.74 206.20 167.35 108.13 % Of Sales - 11.63% 11.84% 11.94% 11.90% 13.05% 13.34% 13.17% 12.48% 11.23% 10.43% Manufacturing Exp. - 18.33 14.42 11.52 13.14 11.94 11.59 18.29 6.19 4.30 25.36 % Of Sales - 0.45% 0.39% 0.35% 0.45% 0.46% 0.51% 0.80% 0.37% 0.29% 2.45% General & Admin Exp. - 209.71 267.14 239.06 205.33 191.08 152.91 192.05 113.38 111.64 48.33 % Of Sales - 5.12% 7.26% 7.25% 7.07% 7.31% 6.68% 8.44% 6.86% 7.49% 4.66% Selling & Distn. Exp. - 222.06 191.15 156.94 148.33 152.27 135.60 130.83 98.13 116.14 114.92 % Of Sales - 5.43% 5.20% 4.76% 5.11% 5.82% 5.92% 5.75% 5.94% 7.79% 11.08% Miscellaneous Exp. - 81.37 65.05 63.19 72.98 52.96 52.10 59.47 43.34 44.30 114.92 % Of Sales - 1.99% 1.77% 1.92% 2.51% 2.03% 2.28% 2.61% 2.62% 2.97% 3.11% EBITDA 854.38 756.18 604.04 523.40 394.81 363.73 311.32 267.28 201.42 175.38 69.44 EBITDA Margin 20.46% 18.47% 16.42% 15.87% 13.60% 13.91% 13.60% 11.74% 12.19% 11.77% 6.70% Other Income 92.83 114.65 113.98 118.09 60.15 51.24 48.48 49.29 22.70 19.80 35.99 Interest 16.37 8.53 2.25 3.82 2.04 2.52 0.50 0.08 0.02 0.03 0.04 Depreciation 57.84 59.61 16.92 16.19 16.43 14.44 14.94 21.93 19.49 15.00 11.25 PBT 873.00 802.69 698.85 621.48 436.49 398.01 344.36 294.55 204.60 180.16 94.14 Tax 223.81 209.76 248.52 220.26 159.84 142.76 115.40 96.10 70.29 59.77 33.21 Tax Rate 25.64% 26.13% 35.56% 35.44% 36.62% 35.87% 33.51% 32.63% 32.69% 33.18% 35.28% PAT 649.19 592.93 450.33 401.22 276.65 255.25 228.96 198.45 144.70 120.39 60.94 PAT before Minority Interest 649.19 592.93 450.33 401.22 276.65 255.25 228.96 198.45 144.70 120.39 60.94 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.55% 14.49% 12.24% 12.16% 9.53% 9.76% 10.00% 8.72% 8.76% 8.08% 5.88% PAT Growth 9.08% 31.67% 12.24% 45.03% 8.38% 11.48% 15.37% 37.15% 20.19% 97.55% EPS 306.22 279.68 212.42 189.25 130.50 120.40 108.00 93.61 68.25 56.79 28.75

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Dec 12 Dec 11 Dec 10
Shareholder's Funds 2,431.71 2,008.59 1,692.76 1,386.94 1,195.60 937.53 787.85 646.86 544.14 305.38 Share Capital 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 13.68 Total Reserves 2,374.70 1,959.59 1,650.56 1,352.37 1,174.35 916.28 766.60 625.61 522.89 291.71 Non-Current Liabilities 209.60 62.36 40.75 34.84 29.25 432.46 442.99 30.68 230.24 0.19 Secured Loans 0.00 0.00 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 0.00 0.00 Long Term Provisions 84.84 75.43 55.35 47.22 38.64 438.98 444.27 29.43 236.44 0.00 Current Liabilities 891.10 856.89 668.08 631.64 382.27 834.22 652.31 229.55 238.52 556.48 Trade Payables 657.77 663.52 480.62 474.69 230.14 193.56 136.22 101.35 120.90 57.75 Other Current Liabilities 118.24 89.42 81.80 77.90 86.90 59.35 53.91 44.09 41.28 40.21 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 115.09 103.96 105.66 79.05 65.23 581.31 462.18 84.11 76.35 458.52 Total Liabilities 3,532.41 2,927.84 2,401.59 2,053.42 1,607.12 2,204.21 1,883.15 907.09 1,012.90 862.05 Net Block 269.83 104.96 81.38 109.60 108.46 96.04 98.25 108.67 79.66 49.71 Gross Block 344.84 164.52 124.25 139.69 122.83 215.65 209.23 203.65 191.81 118.21 Accumulated Depreciation 75.01 59.56 42.87 30.10 14.37 119.61 110.98 94.98 112.15 68.50 Non Current Assets 327.77 166.85 136.12 160.41 156.49 540.81 540.48 133.23 326.64 50.57 Capital Work in Progress 1.64 0.73 2.17 6.28 2.83 3.91 1.27 0.51 0.36 0.86 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 50.92 56.69 48.91 41.53 42.47 438.62 438.94 22.88 246.62 0.00 Other Non Current Assets 5.38 4.47 3.66 3.00 2.73 2.24 2.02 1.17 0.00 0.00 Current Assets 3,204.64 2,760.98 2,265.47 1,893.02 1,450.63 1,663.39 1,342.67 773.86 686.26 811.48 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 527.17 606.79 585.33 500.63 370.10 384.13 359.05 263.63 254.90 128.59 Sundry Debtors 317.91 276.11 263.44 176.22 145.02 129.15 109.18 141.03 132.61 65.28 Cash & Bank 2,197.37 1,684.28 1,031.35 1,090.92 839.42 643.89 462.84 323.34 258.95 188.51 Other Current Assets 162.18 100.56 95.80 19.01 96.08 506.22 411.61 45.85 39.80 429.10 Short Term Loans & Adv. 105.79 93.24 289.55 106.23 79.51 488.68 397.22 41.15 33.69 427.90 Net Current Assets 2,313.54 1,904.09 1,597.39 1,261.38 1,068.36 829.17 690.36 544.31 447.74 255.00 Total Assets 3,532.41 2,927.83 2,401.59 2,053.43 1,607.12 2,204.20 1,883.15 907.09 1,012.90 862.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Dec 12 Dec 11 Dec 10
Cash From Operating Activity 626.11 499.13 152.70 307.22 248.68 214.78 155.31 101.35 24.07 46.06 PBT 802.69 698.85 621.48 436.49 398.01 344.36 294.55 214.99 180.16 94.14 Adjustment -17.23 -77.46 -76.92 -37.02 -23.98 -37.19 -1.08 -9.23 1.40 6.57 Changes in Working Capital 69.82 134.41 -186.96 66.52 21.85 23.48 -28.45 -39.78 -97.28 -5.61 Cash after chg. in Working capital 855.28 755.80 357.61 466.00 395.87 330.65 265.03 165.98 84.28 95.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -229.17 -256.67 -204.90 -158.78 -147.20 -115.87 -109.71 -64.63 -60.21 -49.04 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 -401.19 -257.00 -214.84 -155.41 -77.19 -186.72 -143.90 -58.51 5.05 -15.75 Net Fixed Assets -181.23 -38.83 19.55 -20.31 93.90 -9.06 -6.34 -11.99 -73.10 -11.61 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -219.96 -218.17 -234.39 -135.10 -171.09 -177.66 -137.56 -46.52 78.15 -4.14 Cash from Financing Activity -216.79 -142.80 -102.43 -89.76 -80.29 -57.58 -42.35 -42.01 -42.02 -27.24 Net Cash Inflow / Outflow 8.13 99.33 -164.56 62.05 91.19 -29.52 -30.94 0.83 -12.90 3.08 Opening Cash & Equivalents 137.01 37.68 202.24 140.19 49.00 78.52 109.46 108.63 70.38 69.21 Closing Cash & Equivalent 145.14 137.01 37.68 202.24 140.19 49.00 78.52 109.46 108.63 72.29

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Dec 12 Dec 11 Dec 10
Book Value (Rs.) 1127.54 932.19 786.76 646.43 562.65 441.20 370.77 304.41 256.08 223.31 ROA 18.36% 16.90% 18.01% 15.12% 13.39% 11.20% 14.22% 15.07% 12.84% 7.56% ROE 27.09% 24.66% 26.35% 21.54% 23.93% 26.54% 27.66% 24.30% 28.34% 21.12% ROCE 36.54% 37.88% 40.61% 33.96% 37.55% 39.98% 41.07% 36.11% 42.42% 32.65% Fixed Asset Turnover 16.07 25.48 25.06 22.39 15.63 10.91 11.19 8.47 9.73 9.26 Receivable days 26.49 26.77 24.26 19.95 18.91 18.77 19.78 29.82 23.94 19.19 Inventory Days 50.56 59.14 59.93 54.07 52.03 58.54 49.21 56.51 46.40 40.41 Payable days 78.62 76.56 66.93 54.71 38.57 32.92 23.41 31.17 26.13 19.87 Cash Conversion Cycle -1.57 9.35 17.26 19.31 32.37 44.39 45.58 55.17 44.21 39.74 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 95.08 311.82 163.60 215.33 158.63 685.07 3532.82 8996.52 6006.28 2433.69

Annual Reports:

News Update:

No Latest News!

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

Feedback