Nifty
Sensex
:
:
24402.65
80041.05
-10.85 (-0.04%)
-107.83 (-0.13%)

Pharmaceuticals & Drugs - Domestic

Rating :
59/99

BSE: 531599 | NSE: FDC

515.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  509.90
  •  521.65
  •  507.35
  •  507.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  567166
  •  2921.94
  •  521.65
  •  334.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,234.12
  • 26.98
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,208.10
  • N/A
  • 3.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.66%
  • 1.81%
  • 16.72%
  • FII
  • DII
  • Others
  • 2.51%
  • 6.58%
  • 2.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.75
  • 10.34
  • 10.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.02
  • 1.56
  • -5.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 2.46
  • -13.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.63
  • 20.27
  • 24.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 2.82
  • 2.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.84
  • 14.23
  • 15.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
462.03
434.80
6.26%
458.17
409.30
11.94%
486.37
444.99
9.30%
536.38
494.66
8.43%
Expenses
405.71
385.85
5.15%
374.38
360.06
3.98%
409.94
377.66
8.55%
414.37
416.66
-0.55%
EBITDA
56.33
48.95
15.08%
83.79
49.23
70.20%
76.42
67.32
13.52%
122.00
78.00
56.41%
EBIDTM
12.19%
11.26%
18.29%
12.03%
15.71%
15.13%
22.75%
15.77%
Other Income
20.27
7.05
187.52%
24.71
18.41
34.22%
27.24
12.73
113.98%
29.42
19.12
53.87%
Interest
0.95
1.16
-18.10%
0.97
1.20
-19.17%
1.06
1.02
3.92%
1.05
0.72
45.83%
Depreciation
10.44
9.74
7.19%
9.97
9.86
1.12%
9.87
9.98
-1.10%
9.63
9.36
2.88%
PBT
65.21
45.11
44.56%
97.55
56.59
72.38%
92.73
69.06
34.27%
140.74
87.05
61.68%
Tax
18.93
14.45
31.00%
18.37
15.88
15.68%
22.94
17.26
32.91%
30.93
16.39
88.71%
PAT
46.28
30.66
50.95%
79.17
40.71
94.47%
69.79
51.79
34.76%
109.81
70.66
55.41%
PATM
10.02%
7.05%
17.28%
9.95%
14.35%
11.64%
20.47%
14.28%
EPS
2.84
1.85
53.51%
4.87
2.46
97.97%
4.29
3.12
37.50%
6.62
4.26
55.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,942.95
1,783.75
1,527.92
1,333.20
1,344.19
1,090.70
1,075.07
1,013.87
994.32
889.31
845.85
Net Sales Growth
8.93%
16.74%
14.61%
-0.82%
23.24%
1.45%
6.04%
1.97%
11.81%
5.14%
 
Cost Of Goods Sold
656.15
655.79
530.21
414.07
425.72
345.14
352.08
339.05
357.93
272.91
266.16
Gross Profit
1,286.80
1,127.96
997.71
919.14
918.46
745.56
722.99
674.81
636.38
616.40
579.69
GP Margin
66.23%
63.24%
65.30%
68.94%
68.33%
68.36%
67.25%
66.56%
64.00%
69.31%
68.53%
Total Expenditure
1,604.40
1,534.16
1,274.23
999.15
1,051.25
859.68
848.38
770.40
765.58
690.76
641.47
Power & Fuel Cost
-
34.12
28.91
27.08
27.40
24.61
22.00
21.55
23.14
20.18
18.45
% Of Sales
-
1.91%
1.89%
2.03%
2.04%
2.26%
2.05%
2.13%
2.33%
2.27%
2.18%
Employee Cost
-
390.90
343.33
296.29
277.48
225.57
216.67
191.08
175.76
137.58
122.05
% Of Sales
-
21.91%
22.47%
22.22%
20.64%
20.68%
20.15%
18.85%
17.68%
15.47%
14.43%
Manufacturing Exp.
-
154.81
128.24
77.97
68.80
62.25
58.77
49.40
36.44
97.27
88.65
% Of Sales
-
8.68%
8.39%
5.85%
5.12%
5.71%
5.47%
4.87%
3.66%
10.94%
10.48%
General & Admin Exp.
-
98.56
70.29
55.64
58.06
59.45
61.55
53.35
49.97
41.43
35.99
% Of Sales
-
5.53%
4.60%
4.17%
4.32%
5.45%
5.73%
5.26%
5.03%
4.66%
4.25%
Selling & Distn. Exp.
-
173.47
147.96
87.74
94.70
78.92
75.96
64.36
57.73
64.96
58.43
% Of Sales
-
9.73%
9.68%
6.58%
7.05%
7.24%
7.07%
6.35%
5.81%
7.30%
6.91%
Miscellaneous Exp.
-
26.53
25.28
40.37
99.07
63.73
61.35
51.61
64.61
56.43
58.43
% Of Sales
-
1.49%
1.65%
3.03%
7.37%
5.84%
5.71%
5.09%
6.50%
6.35%
6.12%
EBITDA
338.54
249.59
253.69
334.05
292.94
231.02
226.69
243.47
228.74
198.55
204.38
EBITDA Margin
17.42%
13.99%
16.60%
25.06%
21.79%
21.18%
21.09%
24.01%
23.00%
22.33%
24.16%
Other Income
101.64
51.24
76.09
97.03
68.90
43.47
50.96
50.22
39.00
45.72
42.00
Interest
4.03
4.09
3.09
3.43
3.42
1.44
1.40
1.41
1.40
1.81
3.10
Depreciation
39.91
38.94
37.30
37.81
37.46
33.24
35.14
34.62
33.73
38.81
24.91
PBT
396.23
257.80
289.39
389.83
320.97
239.80
241.11
257.65
232.62
203.65
218.36
Tax
91.17
63.98
73.23
86.53
80.08
66.85
67.12
63.30
63.48
55.51
83.04
Tax Rate
23.01%
24.82%
25.30%
22.32%
24.95%
28.01%
27.84%
25.14%
27.29%
27.26%
38.03%
PAT
305.05
194.04
216.40
301.33
240.89
171.85
173.99
188.47
169.14
148.15
135.32
PAT before Minority Interest
305.22
193.83
216.16
301.18
240.89
171.85
173.99
188.47
169.14
148.15
135.32
Minority Interest
0.17
0.21
0.24
0.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
15.70%
10.88%
14.16%
22.60%
17.92%
15.76%
16.18%
18.59%
17.01%
16.66%
16.00%
PAT Growth
57.39%
-10.33%
-28.19%
25.09%
40.17%
-1.23%
-7.68%
11.43%
14.17%
9.48%
 
EPS
18.74
11.92
13.29
18.51
14.80
10.56
10.69
11.58
10.39
9.10
8.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,982.05
1,956.79
1,734.13
1,547.43
1,445.24
1,276.11
1,270.20
1,082.47
936.38
845.30
Share Capital
16.59
16.88
16.88
17.10
17.52
17.52
17.86
17.86
17.86
17.86
Total Reserves
1,965.46
1,939.91
1,717.25
1,530.33
1,427.72
1,258.59
1,252.34
1,064.61
918.52
827.43
Non-Current Liabilities
468.64
391.17
299.63
314.62
229.17
211.41
216.67
19.93
24.06
30.97
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.56
0.65
0.72
0.34
0.49
0.60
0.69
0.79
0.90
1.07
Long Term Provisions
436.75
349.81
281.24
295.78
213.96
194.12
198.60
0.50
0.56
0.00
Current Liabilities
729.56
690.40
621.79
564.62
497.43
480.07
389.40
163.42
187.97
195.69
Trade Payables
178.49
136.94
77.28
117.86
77.61
97.32
75.10
82.59
87.17
80.05
Other Current Liabilities
96.59
86.44
77.36
80.06
61.67
68.78
64.11
50.16
36.61
42.87
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.11
Short Term Provisions
454.48
467.01
467.15
366.69
358.15
313.97
250.19
30.67
63.19
71.66
Total Liabilities
3,179.61
3,037.93
2,655.38
2,426.67
2,171.84
1,967.59
1,876.27
1,265.82
1,148.41
1,071.96
Net Block
698.92
705.06
689.15
673.50
682.19
673.64
678.05
675.16
393.04
284.40
Gross Block
979.04
949.42
897.55
844.97
817.80
776.49
745.84
708.81
629.67
470.42
Accumulated Depreciation
280.12
244.36
208.40
171.47
135.61
102.84
67.79
33.65
236.62
186.02
Non Current Assets
1,734.70
1,619.50
1,303.33
1,181.25
1,113.46
976.64
957.93
742.46
646.27
619.47
Capital Work in Progress
198.44
104.82
19.21
23.85
12.38
12.84
6.32
19.92
28.80
18.10
Non Current Investment
348.49
384.73
265.36
162.31
179.11
74.07
54.49
39.43
216.72
186.92
Long Term Loans & Adv.
487.41
424.05
326.65
320.83
239.08
215.28
218.46
7.70
6.37
128.71
Other Non Current Assets
1.45
0.84
2.96
0.75
0.71
0.81
0.60
0.25
1.33
1.33
Current Assets
1,443.06
1,418.43
1,352.05
1,245.41
1,058.38
990.94
918.34
523.36
502.13
452.03
Current Investments
457.29
500.77
524.84
502.24
405.93
397.16
436.53
285.41
272.49
229.90
Inventories
328.54
304.70
214.92
209.96
173.79
160.49
137.16
130.91
123.22
103.00
Sundry Debtors
122.65
82.17
110.54
123.74
87.53
81.66
76.06
61.94
61.04
59.36
Cash & Bank
24.94
38.66
31.58
32.32
21.26
29.30
28.47
18.02
14.95
23.43
Other Current Assets
509.63
11.70
19.76
26.81
369.88
322.33
240.12
27.10
30.44
36.33
Short Term Loans & Adv.
499.69
480.43
450.41
350.34
358.56
311.65
230.44
20.36
14.77
28.18
Net Current Assets
713.50
728.03
730.26
680.79
560.94
510.87
528.94
359.94
314.16
256.33
Total Assets
3,177.76
3,037.93
2,655.38
2,426.66
2,171.84
1,967.58
1,876.27
1,265.82
1,148.40
1,071.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
154.91
161.65
207.08
250.38
112.43
149.84
154.49
174.30
127.64
149.72
PBT
257.80
289.39
389.85
319.95
237.75
240.63
257.71
232.15
203.65
218.36
Adjustment
4.32
-26.48
-48.34
22.58
-0.21
0.39
-10.88
2.41
-1.40
-7.67
Changes in Working Capital
-29.91
-21.72
-39.42
-7.77
-51.05
-23.24
-19.23
-4.54
-11.78
7.09
Cash after chg. in Working capital
232.21
241.19
302.09
334.77
186.49
217.78
227.60
230.02
190.48
217.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-77.30
-79.54
-95.01
-84.39
-74.06
-67.94
-70.14
-55.73
-62.84
-68.07
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
-2.97
0.00
0.00
0.00
Cash From Investing Activity
11.13
-144.57
-77.15
-98.35
-120.33
20.11
-143.55
-73.05
-88.57
-55.38
Net Fixed Assets
-123.01
-136.84
-45.20
-38.52
-40.93
-36.71
-24.24
-81.62
-169.89
-28.28
Net Investments
79.72
-95.30
-125.65
-79.51
-113.70
19.79
-166.18
170.44
-72.39
-0.76
Others
54.42
87.57
93.70
19.68
34.30
37.03
46.87
-161.87
153.71
-26.34
Cash from Financing Activity
-179.95
-9.84
-129.35
-142.00
-0.07
-169.43
0.35
-96.98
-47.76
-75.25
Net Cash Inflow / Outflow
-13.90
7.25
0.58
10.03
-7.96
0.52
11.29
4.27
-8.69
19.09
Opening Cash & Equivalents
37.73
30.43
29.88
19.92
28.13
27.10
16.25
12.17
23.26
4.17
Closing Cash & Equivalent
23.89
37.73
30.43
29.88
19.92
28.13
27.10
16.25
14.56
23.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
119.47
115.92
102.73
90.51
82.86
73.17
71.42
60.87
52.62
47.47
ROA
6.23%
7.59%
11.85%
10.48%
8.30%
9.05%
12.00%
14.01%
13.34%
13.26%
ROE
9.84%
11.71%
18.36%
16.10%
12.63%
13.67%
16.02%
16.76%
16.64%
16.63%
ROCE
13.25%
15.78%
23.74%
21.63%
17.64%
19.04%
21.51%
23.15%
23.02%
27.12%
Fixed Asset Turnover
1.91
1.70
1.57
1.66
1.41
1.42
1.44
1.52
1.65
1.87
Receivable days
20.32
22.35
31.31
27.96
27.55
26.58
23.96
22.06
24.19
21.70
Inventory Days
62.83
60.27
56.79
50.80
54.43
50.15
46.55
45.58
45.45
42.89
Payable days
87.78
73.73
86.01
38.19
40.35
41.32
40.83
44.81
47.89
44.12
Cash Conversion Cycle
-4.62
8.89
2.09
40.57
41.62
35.41
29.68
22.84
21.74
20.47
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
64.07
94.67
113.90
94.95
166.95
172.62
179.60
167.11
113.30
71.41

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.