Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Pharmaceuticals & Drugs - Domestic

Rating :
47/99

BSE: 531599 | NSE: FDC

242.15
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  239.00
  •  246.95
  •  229.85
  •  245.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  250326
  •  592.84
  •  404.90
  •  229.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,086.05
  • 19.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,062.21
  • N/A
  • 2.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.36%
  • 1.86%
  • 16.32%
  • FII
  • DII
  • Others
  • 4.52%
  • 5.81%
  • 2.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.50
  • 5.63
  • 6.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.41
  • 6.53
  • 7.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 9.84
  • 20.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.85
  • 18.71
  • 18.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.06
  • 2.86
  • 2.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.70
  • 12.51
  • 12.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
341.05
313.40
8.82%
341.78
340.23
0.46%
397.62
371.39
7.06%
447.47
308.18
45.20%
Expenses
321.84
261.79
22.94%
293.98
266.50
10.31%
326.41
265.68
22.86%
332.00
204.60
62.27%
EBITDA
19.21
51.61
-62.78%
47.81
73.73
-35.16%
71.21
105.72
-32.64%
115.47
103.58
11.48%
EBIDTM
5.63%
16.47%
13.99%
21.67%
17.91%
28.47%
25.80%
33.61%
Other Income
9.67
14.97
-35.40%
12.84
35.05
-63.37%
30.38
19.04
59.56%
23.20
27.97
-17.05%
Interest
0.70
1.07
-34.58%
0.85
0.80
6.25%
0.73
0.82
-10.98%
0.81
0.75
8.00%
Depreciation
9.21
9.54
-3.46%
9.04
9.19
-1.63%
9.49
9.65
-1.66%
9.56
9.44
1.27%
PBT
18.97
53.85
-64.77%
50.75
98.78
-48.62%
91.37
114.29
-20.05%
128.30
121.36
5.72%
Tax
8.58
7.09
21.02%
15.14
23.57
-35.77%
19.04
26.43
-27.96%
30.46
29.44
3.46%
PAT
10.39
46.76
-77.78%
35.61
75.21
-52.65%
72.32
87.86
-17.69%
97.84
91.92
6.44%
PATM
3.05%
14.92%
10.42%
22.11%
18.19%
23.66%
21.86%
29.83%
EPS
0.62
2.78
-77.70%
2.11
4.46
-52.69%
4.29
5.15
-16.70%
5.80
5.36
8.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,527.92
1,333.20
1,344.19
1,090.70
1,075.07
1,013.87
994.32
889.31
845.85
772.83
710.54
Net Sales Growth
14.61%
-0.82%
23.24%
1.45%
6.04%
1.97%
11.81%
5.14%
9.45%
8.77%
 
Cost Of Goods Sold
530.21
414.07
425.72
345.14
352.08
339.05
357.93
272.91
266.16
311.11
237.54
Gross Profit
997.71
919.14
918.46
745.56
722.99
674.81
636.38
616.40
579.69
461.71
473.00
GP Margin
65.30%
68.94%
68.33%
68.36%
67.25%
66.56%
64.00%
69.31%
68.53%
59.74%
66.57%
Total Expenditure
1,274.23
999.15
1,051.25
859.68
848.38
770.40
765.58
690.76
641.47
591.97
547.15
Power & Fuel Cost
-
27.08
27.40
24.61
22.00
21.55
23.14
20.18
18.45
16.85
13.77
% Of Sales
-
2.03%
2.04%
2.26%
2.05%
2.13%
2.33%
2.27%
2.18%
2.18%
1.94%
Employee Cost
-
296.29
277.48
225.57
216.67
191.08
175.76
137.58
122.05
107.52
99.02
% Of Sales
-
22.22%
20.64%
20.68%
20.15%
18.85%
17.68%
15.47%
14.43%
13.91%
13.94%
Manufacturing Exp.
-
77.97
68.80
62.25
58.77
49.40
36.44
97.27
88.65
22.88
70.20
% Of Sales
-
5.85%
5.12%
5.71%
5.47%
4.87%
3.66%
10.94%
10.48%
2.96%
9.88%
General & Admin Exp.
-
47.63
58.06
59.45
61.55
53.35
49.97
41.43
35.99
34.32
33.79
% Of Sales
-
3.57%
4.32%
5.45%
5.73%
5.26%
5.03%
4.66%
4.25%
4.44%
4.76%
Selling & Distn. Exp.
-
78.04
94.70
78.92
75.96
64.36
57.73
64.96
58.43
56.15
55.45
% Of Sales
-
5.85%
7.05%
7.24%
7.07%
6.35%
5.81%
7.30%
6.91%
7.27%
7.80%
Miscellaneous Exp.
-
58.07
99.07
63.73
61.35
51.61
64.61
56.43
51.73
43.13
55.45
% Of Sales
-
4.36%
7.37%
5.84%
5.71%
5.09%
6.50%
6.35%
6.12%
5.58%
5.26%
EBITDA
253.70
334.05
292.94
231.02
226.69
243.47
228.74
198.55
204.38
180.86
163.39
EBITDA Margin
16.60%
25.06%
21.79%
21.18%
21.09%
24.01%
23.00%
22.33%
24.16%
23.40%
23.00%
Other Income
76.09
97.03
68.90
43.47
50.96
50.22
39.00
45.72
42.00
46.36
28.65
Interest
3.09
3.43
3.42
1.44
1.40
1.41
1.40
1.81
3.10
1.60
1.41
Depreciation
37.30
37.81
37.46
33.24
35.14
34.62
33.73
38.81
24.91
27.90
18.43
PBT
289.39
389.83
320.97
239.80
241.11
257.65
232.62
203.65
218.36
197.72
172.20
Tax
73.22
86.53
80.08
66.85
67.12
63.30
63.48
55.51
83.04
42.55
38.11
Tax Rate
25.30%
22.32%
24.95%
28.01%
27.84%
25.14%
27.29%
27.26%
38.03%
21.52%
22.13%
PAT
216.16
301.33
240.89
171.85
173.99
188.47
169.14
148.15
135.32
155.17
134.09
PAT before Minority Interest
216.39
301.18
240.89
171.85
173.99
188.47
169.14
148.15
135.32
155.17
134.09
Minority Interest
0.23
0.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.15%
22.60%
17.92%
15.76%
16.18%
18.59%
17.01%
16.66%
16.00%
20.08%
18.87%
PAT Growth
-28.36%
25.09%
40.17%
-1.23%
-7.68%
11.43%
14.17%
9.48%
-12.79%
15.72%
 
EPS
12.81
17.85
14.27
10.18
10.31
11.17
10.02
8.78
8.02
9.19
7.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,734.13
1,547.43
1,445.24
1,276.11
1,270.20
1,082.47
936.38
845.30
784.24
695.42
Share Capital
16.88
17.10
17.52
17.52
17.86
17.86
17.86
17.86
18.16
18.37
Total Reserves
1,717.25
1,530.33
1,427.72
1,258.59
1,252.34
1,064.61
918.52
827.43
766.08
677.05
Non-Current Liabilities
299.12
314.62
229.17
211.41
216.67
19.93
24.06
30.97
31.32
30.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.56
Unsecured Loans
0.21
0.34
0.49
0.60
0.69
0.79
0.90
1.07
1.24
1.45
Long Term Provisions
281.24
295.78
213.96
194.12
198.60
0.50
0.56
0.00
0.00
0.00
Current Liabilities
622.30
564.62
497.43
480.07
389.40
163.42
187.97
195.69
153.97
139.01
Trade Payables
77.28
117.86
77.61
97.32
75.10
82.59
87.17
80.05
61.04
57.64
Other Current Liabilities
77.49
80.06
61.67
68.78
64.11
50.16
36.61
42.87
35.98
30.09
Short Term Borrowings
0.39
0.00
0.00
0.00
0.00
0.00
1.00
1.11
1.14
1.29
Short Term Provisions
467.15
366.69
358.15
313.97
250.19
30.67
63.19
71.66
55.81
49.99
Total Liabilities
2,655.38
2,426.67
2,171.84
1,967.59
1,876.27
1,265.82
1,148.41
1,071.96
969.53
864.67
Net Block
689.15
673.50
682.19
673.64
678.05
675.16
393.04
284.40
289.19
293.04
Gross Block
897.55
844.97
817.80
776.49
745.84
708.81
629.67
470.42
453.02
430.01
Accumulated Depreciation
206.27
171.47
135.61
102.84
67.79
33.65
236.62
186.02
163.82
136.96
Non Current Assets
1,303.33
1,181.25
1,113.46
976.64
957.93
742.46
646.27
619.47
558.20
418.02
Capital Work in Progress
19.21
23.85
12.38
12.84
6.32
19.92
28.80
18.10
7.22
10.72
Non Current Investment
265.36
162.31
179.11
74.07
54.49
39.43
216.72
186.92
245.15
96.20
Long Term Loans & Adv.
326.65
320.83
239.08
215.28
218.46
7.70
6.37
128.71
15.13
17.41
Other Non Current Assets
2.96
0.75
0.71
0.81
0.60
0.25
1.33
1.33
1.51
0.65
Current Assets
1,352.05
1,245.41
1,058.38
990.94
918.34
523.36
502.13
452.03
410.83
446.10
Current Investments
524.84
502.24
405.93
397.16
436.53
285.41
272.49
229.90
170.91
243.92
Inventories
214.92
209.96
173.79
160.49
137.16
130.91
123.22
103.00
99.71
102.92
Sundry Debtors
110.54
123.74
87.53
81.66
76.06
61.94
61.04
59.36
43.23
41.97
Cash & Bank
31.58
32.32
21.26
29.30
28.47
18.02
14.95
23.43
36.50
16.78
Other Current Assets
470.17
26.81
11.32
10.68
240.12
27.10
30.44
36.33
60.49
40.52
Short Term Loans & Adv.
450.41
350.34
358.56
311.65
230.44
20.36
14.77
28.18
48.89
34.66
Net Current Assets
729.75
680.79
560.94
510.87
528.94
359.94
314.16
256.33
256.86
307.09
Total Assets
2,655.38
2,426.66
2,171.84
1,967.58
1,876.27
1,265.82
1,148.40
1,071.97
969.53
864.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
207.08
250.38
112.43
149.84
154.49
174.30
127.64
149.72
149.94
144.33
PBT
389.85
319.95
237.75
240.63
257.71
232.15
203.65
218.36
197.72
172.20
Adjustment
-48.34
22.58
-0.21
0.39
-10.88
2.41
-1.40
-7.67
-14.20
-2.62
Changes in Working Capital
-39.42
-7.77
-51.05
-23.24
-19.23
-4.54
-11.78
7.09
4.14
9.01
Cash after chg. in Working capital
302.09
334.77
186.49
217.78
227.60
230.02
190.48
217.79
187.66
178.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-95.01
-84.39
-74.06
-67.94
-70.14
-55.73
-62.84
-68.07
-37.72
-34.26
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
-2.97
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-77.15
-98.35
-120.33
20.11
-143.55
-73.05
-88.57
-55.38
-107.18
-108.25
Net Fixed Assets
-45.20
-38.52
-40.93
-36.71
-24.24
-81.62
-169.89
-28.28
-19.51
-25.53
Net Investments
-125.65
-79.51
-113.70
19.79
-166.18
170.44
-72.39
-0.76
-75.95
-83.31
Others
93.70
19.68
34.30
37.03
46.87
-161.87
153.71
-26.34
-11.72
0.59
Cash from Financing Activity
-129.35
-142.00
-0.07
-169.43
0.35
-96.98
-47.76
-75.25
-62.83
-58.18
Net Cash Inflow / Outflow
0.58
10.03
-7.96
0.52
11.29
4.27
-8.69
19.09
-20.06
-22.10
Opening Cash & Equivalents
29.88
19.92
28.13
27.10
16.25
12.17
23.26
4.17
24.23
46.33
Closing Cash & Equivalent
30.43
29.88
19.92
28.13
27.10
16.25
14.56
23.26
4.17
24.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
102.73
90.51
82.86
73.17
71.42
60.87
52.62
47.47
43.30
37.95
ROA
11.85%
10.48%
8.30%
9.05%
12.00%
14.01%
13.34%
13.26%
16.92%
16.41%
ROE
18.36%
16.10%
12.63%
13.67%
16.02%
16.76%
16.64%
16.63%
21.01%
20.48%
ROCE
23.74%
21.63%
17.64%
19.04%
21.51%
23.15%
23.02%
27.12%
26.85%
26.34%
Fixed Asset Turnover
1.57
1.66
1.41
1.42
1.44
1.52
1.65
1.87
1.79
1.75
Receivable days
31.31
27.96
27.55
26.58
23.96
22.06
24.19
21.70
19.72
20.88
Inventory Days
56.79
50.80
54.43
50.15
46.55
45.58
45.45
42.89
46.90
50.57
Payable days
86.01
38.19
40.35
41.32
40.83
44.81
47.89
44.12
40.39
37.33
Cash Conversion Cycle
2.09
40.57
41.62
35.41
29.68
22.84
21.74
20.47
26.23
34.12
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
113.90
94.95
166.95
172.62
179.60
167.11
113.30
71.41
124.23
122.88

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.