Nifty
Sensex
:
:
22570.35
74339.44
167.95 (0.75%)
486.50 (0.66%)

Pharmaceuticals & Drugs - Global

Rating :
51/99

BSE: 540701 | NSE: DCAL

233.40
25-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  233.55
  •  236.40
  •  230.50
  •  233.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192320
  •  448.96
  •  283.00
  •  113.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,666.37
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,219.97
  • N/A
  • 0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.32%
  • 2.35%
  • 25.17%
  • FII
  • DII
  • Others
  • 8.7%
  • 2.17%
  • 2.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.23
  • 8.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -9.65
  • 3.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 82.97
  • -
  • -43.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.10
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.43
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.53
  • 10.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
651.09
639.79
1.77%
586.59
613.96
-4.46%
723.38
540.61
33.81%
618.56
568.99
8.71%
Expenses
609.98
525.92
15.98%
525.74
535.36
-1.80%
601.52
452.32
32.99%
567.12
547.00
3.68%
EBITDA
41.11
113.87
-63.90%
60.85
78.60
-22.58%
121.86
88.29
38.02%
51.44
21.99
133.92%
EBIDTM
6.31%
17.80%
10.37%
12.80%
16.85%
16.33%
8.32%
3.86%
Other Income
6.05
6.50
-6.92%
8.47
8.85
-4.29%
6.53
5.67
15.17%
6.75
4.37
54.46%
Interest
33.08
21.91
50.98%
27.49
20.17
36.29%
28.45
19.18
48.33%
24.43
15.64
56.20%
Depreciation
80.37
50.33
59.69%
75.04
79.57
-5.69%
70.45
75.08
-6.17%
75.74
83.88
-9.70%
PBT
-66.29
45.60
-
-36.26
-12.29
-
29.49
-0.30
-
-87.60
-85.30
-
Tax
-6.66
-1.36
-
4.64
-2.24
-
12.49
-4.31
-
-16.88
-40.68
-
PAT
-59.63
46.96
-
-40.90
-10.05
-
17.00
4.01
323.94%
-70.72
-44.62
-
PATM
-9.16%
7.34%
-6.97%
-1.64%
2.35%
0.74%
-11.43%
-7.84%
EPS
-3.80
2.99
-
-2.61
-0.64
-
1.08
0.26
315.38%
-4.51
-2.85
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,579.62
2,412.92
2,140.69
1,912.03
2,043.60
2,058.60
1,694.79
1,713.69
Net Sales Growth
9.15%
12.72%
11.96%
-6.44%
-0.73%
21.47%
-1.10%
 
Cost Of Goods Sold
595.18
511.41
447.42
468.15
458.72
403.78
336.93
329.30
Gross Profit
1,984.44
1,901.51
1,693.27
1,443.88
1,584.88
1,654.82
1,357.86
1,384.39
GP Margin
76.93%
78.81%
79.10%
75.52%
77.55%
80.39%
80.12%
80.78%
Total Expenditure
2,304.36
2,080.72
1,815.04
1,637.82
1,546.04
1,506.70
1,256.77
1,260.34
Power & Fuel Cost
-
87.57
62.58
41.28
60.26
56.79
48.67
49.74
% Of Sales
-
3.63%
2.92%
2.16%
2.95%
2.76%
2.87%
2.90%
Employee Cost
-
1,035.27
981.49
872.91
762.27
714.64
625.40
596.02
% Of Sales
-
42.91%
45.85%
45.65%
37.30%
34.71%
36.90%
34.78%
Manufacturing Exp.
-
171.92
144.91
118.31
118.03
114.69
83.69
98.02
% Of Sales
-
7.12%
6.77%
6.19%
5.78%
5.57%
4.94%
5.72%
General & Admin Exp.
-
142.69
104.71
82.76
90.42
157.80
112.15
81.58
% Of Sales
-
5.91%
4.89%
4.33%
4.42%
7.67%
6.62%
4.76%
Selling & Distn. Exp.
-
35.47
29.44
21.94
23.40
20.90
18.56
58.54
% Of Sales
-
1.47%
1.38%
1.15%
1.15%
1.02%
1.10%
3.42%
Miscellaneous Exp.
-
96.39
44.49
32.47
32.94
38.10
31.37
47.14
% Of Sales
-
3.99%
2.08%
1.70%
1.61%
1.85%
1.85%
2.75%
EBITDA
275.26
332.20
325.65
274.21
497.56
551.90
438.02
453.35
EBITDA Margin
10.67%
13.77%
15.21%
14.34%
24.35%
26.81%
25.85%
26.45%
Other Income
27.80
27.77
49.14
38.59
44.46
53.82
53.02
26.13
Interest
113.45
85.69
56.81
47.61
61.95
56.55
48.83
49.01
Depreciation
301.60
280.72
307.59
307.94
282.87
240.38
211.42
213.50
PBT
-160.66
-6.44
10.39
-42.75
197.20
308.79
230.79
216.97
Tax
-6.41
-24.79
-22.26
100.10
38.69
98.46
76.22
70.65
Tax Rate
3.99%
45.41%
523.76%
-153.93%
19.62%
31.89%
33.03%
32.56%
PAT
-154.25
-29.80
18.01
-165.13
158.51
210.33
154.57
146.32
PAT before Minority Interest
-154.25
-29.80
18.01
-165.13
158.51
210.33
154.57
146.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-5.98%
-1.24%
0.84%
-8.64%
7.76%
10.22%
9.12%
8.54%
PAT Growth
0.00%
-
-
-
-24.64%
36.07%
5.64%
 
EPS
-9.84
-1.90
1.15
-10.53
10.11
13.41
9.86
9.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
5,809.67
5,548.94
5,698.82
5,715.06
5,379.09
5,107.33
4,813.98
Share Capital
31.36
31.36
31.36
31.38
32.28
32.28
0.00
Total Reserves
5,778.31
5,517.58
5,667.46
5,683.68
5,346.81
5,075.05
3.98
Non-Current Liabilities
1,831.43
1,665.47
1,366.74
909.40
743.13
883.95
766.66
Secured Loans
1,046.65
761.96
503.94
222.41
310.55
386.16
241.45
Unsecured Loans
0.00
0.00
0.00
18.89
51.87
138.81
218.67
Long Term Provisions
233.16
277.09
310.99
294.08
248.31
234.34
221.40
Current Liabilities
1,798.39
1,419.79
1,290.30
1,568.95
1,198.31
1,177.72
993.66
Trade Payables
219.73
193.37
169.23
283.52
194.57
185.92
85.64
Other Current Liabilities
841.64
702.41
558.68
578.83
430.36
515.88
457.19
Short Term Borrowings
680.76
492.64
542.47
688.23
520.09
393.31
384.95
Short Term Provisions
56.26
31.37
19.92
18.37
53.29
82.61
65.88
Total Liabilities
9,439.49
8,634.20
8,355.86
8,193.41
7,320.53
7,169.00
6,574.30
Net Block
6,183.17
5,768.14
5,693.34
5,672.85
5,092.37
5,060.70
4,847.25
Gross Block
9,457.72
8,633.43
8,155.29
7,890.70
6,896.88
6,621.19
6,187.07
Accumulated Depreciation
3,274.55
2,865.29
2,461.95
2,217.85
1,804.51
1,560.49
1,339.82
Non Current Assets
7,521.13
6,795.48
6,651.72
6,414.44
5,766.95
5,622.85
5,241.25
Capital Work in Progress
1,043.25
779.51
485.78
234.17
175.25
150.71
132.88
Non Current Investment
72.10
31.83
55.78
89.09
152.61
106.60
44.25
Long Term Loans & Adv.
217.24
210.78
411.53
412.88
345.40
299.33
200.63
Other Non Current Assets
0.81
0.66
0.35
5.45
1.32
5.51
16.24
Current Assets
1,918.36
1,838.72
1,704.14
1,778.97
1,553.58
1,546.15
1,333.05
Current Investments
176.97
292.53
116.44
106.61
19.72
94.35
0.00
Inventories
803.80
645.12
515.65
580.87
548.62
484.56
426.58
Sundry Debtors
589.91
473.42
420.71
577.43
445.30
444.40
285.55
Cash & Bank
189.17
172.09
307.74
160.98
95.67
69.06
87.39
Other Current Assets
158.51
66.08
146.03
75.98
444.27
453.78
533.53
Short Term Loans & Adv.
120.97
189.48
197.57
277.10
309.17
373.27
361.20
Net Current Assets
119.97
418.93
413.84
210.02
355.27
368.43
339.39
Total Assets
9,439.49
8,634.20
8,355.86
8,193.41
7,320.53
7,169.00
6,574.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
220.34
354.85
512.66
585.14
282.03
226.44
302.65
PBT
-54.59
-4.25
-65.03
197.20
308.79
230.79
216.08
Adjustment
346.84
325.36
312.54
330.11
277.24
235.49
231.80
Changes in Working Capital
-37.73
90.08
316.35
132.23
-174.47
-206.26
-29.43
Cash after chg. in Working capital
254.52
411.19
563.86
659.54
411.56
260.02
418.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.18
-56.34
-51.20
-74.40
-129.53
-33.58
-115.80
Other Direct Exp. Paid
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
Cash From Investing Activity
-448.46
-618.53
-380.02
-441.74
-169.02
-297.16
-142.41
Net Fixed Assets
-143.01
28.96
-52.16
-76.56
-15.68
-66.76
Net Investments
119.43
-150.57
18.40
6.58
30.41
-175.91
Others
-424.88
-496.92
-346.26
-371.76
-183.75
-54.49
Cash from Financing Activity
249.67
130.37
-11.04
-97.78
-102.20
77.63
-137.08
Net Cash Inflow / Outflow
21.55
-133.31
121.60
45.62
10.81
6.91
23.16
Opening Cash & Equivalents
110.24
243.55
121.94
76.32
65.52
58.61
0.00
Closing Cash & Equivalent
131.79
110.24
243.54
121.94
76.33
65.52
58.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
370.51
353.89
363.45
364.25
333.28
316.44
0.00
ROA
-0.33%
0.21%
-2.00%
2.04%
2.90%
2.25%
2.23%
ROE
-0.52%
0.32%
-2.89%
2.86%
4.01%
6.05%
3676.38%
ROCE
0.43%
0.76%
-0.26%
3.93%
5.79%
4.67%
4.61%
Fixed Asset Turnover
0.27
0.26
0.24
0.28
0.30
0.26
0.28
Receivable days
80.42
76.23
95.27
91.33
78.87
78.60
60.82
Inventory Days
109.59
98.96
104.66
100.87
91.59
98.11
90.86
Payable days
147.42
147.90
176.50
49.83
43.67
37.47
22.81
Cash Conversion Cycle
42.60
27.28
23.44
142.37
126.80
139.24
128.86
Total Debt/Equity
0.31
0.26
0.20
0.18
0.19
0.21
238.62
Interest Cover
0.36
0.93
-0.37
4.18
6.46
5.73
5.43

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.