Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Pharmaceuticals & Drugs - Domestic

Rating :
54/99

BSE: 531599 | NSE: FDC

311.55
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  316.00
  •  318.80
  •  310.00
  •  312.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  428470
  •  1343.70
  •  379.00
  •  226.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,262.65
  • 16.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,236.13
  • 0.26%
  • 2.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.35%
  • 2.99%
  • 15.78%
  • FII
  • DII
  • Others
  • 6.41%
  • 3.75%
  • 1.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.57
  • 6.22
  • 7.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.85
  • 5.07
  • 5.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 7.33
  • 11.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.57
  • 20.06
  • 18.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 2.97
  • 2.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.02
  • 12.79
  • 12.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
340.23
321.22
5.92%
371.39
346.12
7.30%
308.18
343.52
-10.29%
333.33
270.67
23.15%
Expenses
266.50
236.49
12.69%
265.68
272.25
-2.41%
204.60
265.04
-22.80%
304.04
227.62
33.57%
EBITDA
73.73
84.73
-12.98%
105.72
73.87
43.12%
103.58
78.48
31.98%
29.29
43.05
-31.96%
EBIDTM
21.67%
26.38%
28.47%
21.34%
33.61%
22.84%
8.79%
15.90%
Other Income
35.05
31.03
12.96%
19.04
16.90
12.66%
27.97
9.79
185.70%
37.76
13.92
171.26%
Interest
0.80
0.79
1.27%
0.82
0.82
0.00%
0.75
0.81
-7.41%
0.99
0.36
175.00%
Depreciation
9.19
9.20
-0.11%
9.65
9.57
0.84%
9.44
9.36
0.85%
9.32
7.90
17.97%
PBT
98.78
105.77
-6.61%
114.29
80.38
42.19%
121.36
78.09
55.41%
56.73
47.61
19.16%
Tax
23.57
31.51
-25.20%
26.43
25.97
1.77%
29.44
21.73
35.48%
0.86
11.21
-92.33%
PAT
75.21
74.25
1.29%
87.86
54.41
61.48%
91.92
56.36
63.09%
55.88
36.39
53.56%
PATM
22.11%
23.12%
23.66%
15.72%
29.83%
16.41%
16.76%
13.44%
EPS
4.46
4.34
2.76%
5.15
3.16
62.97%
5.36
3.21
66.98%
3.25
1.99
63.32%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,353.13
1,344.19
1,090.70
1,075.07
1,013.87
994.32
889.31
845.85
772.83
710.54
711.67
Net Sales Growth
5.59%
23.24%
1.45%
6.04%
1.97%
11.81%
5.14%
9.45%
8.77%
-0.16%
 
Cost Of Goods Sold
410.88
425.72
345.14
352.08
339.05
357.93
272.91
266.16
311.11
237.54
253.93
Gross Profit
942.25
918.46
745.56
722.99
674.81
636.38
616.40
579.69
461.71
473.00
457.75
GP Margin
69.63%
68.33%
68.36%
67.25%
66.56%
64.00%
69.31%
68.53%
59.74%
66.57%
64.32%
Total Expenditure
1,040.82
1,051.25
859.68
848.38
770.40
765.58
690.76
641.47
591.97
547.15
545.76
Power & Fuel Cost
-
27.40
24.61
22.00
21.55
23.14
20.18
18.45
16.85
13.77
12.73
% Of Sales
-
2.04%
2.26%
2.05%
2.13%
2.33%
2.27%
2.18%
2.18%
1.94%
1.79%
Employee Cost
-
277.48
225.57
216.67
191.08
175.76
137.58
122.05
107.52
99.02
85.57
% Of Sales
-
20.64%
20.68%
20.15%
18.85%
17.68%
15.47%
14.43%
13.91%
13.94%
12.02%
Manufacturing Exp.
-
61.14
62.25
58.77
49.40
36.44
97.27
88.65
22.88
70.20
67.06
% Of Sales
-
4.55%
5.71%
5.47%
4.87%
3.66%
10.94%
10.48%
2.96%
9.88%
9.42%
General & Admin Exp.
-
58.06
59.45
61.55
53.35
49.97
41.43
35.99
34.32
33.79
31.76
% Of Sales
-
4.32%
5.45%
5.73%
5.26%
5.03%
4.66%
4.25%
4.44%
4.76%
4.46%
Selling & Distn. Exp.
-
94.70
78.92
75.96
64.36
57.73
64.96
58.43
56.15
55.45
55.12
% Of Sales
-
7.05%
7.24%
7.07%
6.35%
5.81%
7.30%
6.91%
7.27%
7.80%
7.75%
Miscellaneous Exp.
-
106.74
63.73
61.35
51.61
64.61
56.43
51.73
43.13
37.36
55.12
% Of Sales
-
7.94%
5.84%
5.71%
5.09%
6.50%
6.35%
6.12%
5.58%
5.26%
5.56%
EBITDA
312.32
292.94
231.02
226.69
243.47
228.74
198.55
204.38
180.86
163.39
165.91
EBITDA Margin
23.08%
21.79%
21.18%
21.09%
24.01%
23.00%
22.33%
24.16%
23.40%
23.00%
23.31%
Other Income
119.82
68.90
43.47
50.96
50.22
39.00
45.72
42.00
46.36
28.65
28.25
Interest
3.36
3.42
1.44
1.40
1.41
1.40
1.81
3.10
1.60
1.41
1.44
Depreciation
37.60
37.46
33.24
35.14
34.62
33.73
38.81
24.91
27.90
18.43
17.36
PBT
391.16
320.97
239.80
241.11
257.65
232.62
203.65
218.36
197.72
172.20
175.37
Tax
80.30
80.08
66.85
67.12
63.30
63.48
55.51
83.04
42.55
38.11
24.48
Tax Rate
20.53%
24.95%
28.01%
27.84%
25.14%
27.29%
27.26%
38.03%
21.52%
22.13%
13.96%
PAT
310.87
240.89
171.85
173.99
188.47
169.14
148.15
135.32
155.17
134.09
150.89
PAT before Minority Interest
310.92
240.89
171.85
173.99
188.47
169.14
148.15
135.32
155.17
134.09
150.89
Minority Interest
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
22.97%
17.92%
15.76%
16.18%
18.59%
17.01%
16.66%
16.00%
20.08%
18.87%
21.20%
PAT Growth
40.40%
40.17%
-1.23%
-7.68%
11.43%
14.17%
9.48%
-12.79%
15.72%
-11.13%
 
EPS
18.42
14.27
10.18
10.31
11.17
10.02
8.78
8.02
9.19
7.94
8.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,547.43
1,445.24
1,276.11
1,270.20
1,082.47
936.38
845.30
784.24
695.42
616.39
Share Capital
17.10
17.52
17.52
17.86
17.86
17.86
17.86
18.16
18.37
18.54
Total Reserves
1,530.33
1,427.72
1,258.59
1,252.34
1,064.61
918.52
827.43
766.08
677.05
597.86
Non-Current Liabilities
314.62
229.17
211.41
216.67
19.93
24.06
30.97
31.32
30.24
29.59
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.56
0.77
Unsecured Loans
0.34
0.49
0.60
0.69
0.79
0.90
1.07
1.24
1.45
1.73
Long Term Provisions
295.78
213.96
194.12
198.60
0.50
0.56
0.00
0.00
0.00
2.20
Current Liabilities
564.62
497.43
480.07
389.40
163.42
187.97
195.69
153.97
139.01
123.45
Trade Payables
117.86
77.61
97.32
75.10
82.59
87.17
80.05
61.04
57.64
45.90
Other Current Liabilities
80.06
61.67
68.78
64.11
50.16
36.61
42.87
35.98
30.09
29.60
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
1.00
1.11
1.14
1.29
1.27
Short Term Provisions
366.69
358.15
313.97
250.19
30.67
63.19
71.66
55.81
49.99
46.68
Total Liabilities
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
769.43
Net Block
673.50
682.19
673.64
678.05
675.16
393.04
284.40
289.19
293.04
276.74
Gross Block
844.97
817.80
776.49
745.84
708.81
629.67
470.42
453.02
430.01
396.15
Accumulated Depreciation
171.47
135.61
102.84
67.79
33.65
236.62
186.02
163.82
136.96
119.41
Non Current Assets
1,181.25
1,113.46
976.64
957.93
742.46
646.27
619.47
558.20
418.02
322.50
Capital Work in Progress
23.85
12.38
12.84
6.32
19.92
28.80
18.10
7.22
10.72
10.18
Non Current Investment
162.31
179.11
74.07
54.49
39.43
216.72
186.92
245.15
96.20
14.01
Long Term Loans & Adv.
320.83
239.08
215.28
218.46
7.70
6.37
128.71
15.13
17.41
19.42
Other Non Current Assets
0.75
0.71
0.81
0.60
0.25
1.33
1.33
1.51
0.65
2.15
Current Assets
1,245.41
1,058.38
990.94
918.34
523.36
502.13
452.03
410.83
446.10
446.88
Current Investments
502.24
405.93
397.16
436.53
285.41
272.49
229.90
170.91
243.92
248.86
Inventories
209.96
173.79
160.49
137.16
130.91
123.22
103.00
99.71
102.92
97.42
Sundry Debtors
123.74
87.53
81.66
76.06
61.94
61.04
59.36
43.23
41.97
40.75
Cash & Bank
32.32
21.26
29.30
28.47
18.02
14.95
23.43
36.50
16.78
17.76
Other Current Assets
377.15
11.32
10.68
9.68
27.10
30.44
36.33
60.49
40.52
42.09
Short Term Loans & Adv.
350.34
358.56
311.65
230.44
20.36
14.77
28.18
48.89
34.66
39.71
Net Current Assets
680.79
560.94
510.87
528.94
359.94
314.16
256.33
256.86
307.09
323.43
Total Assets
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
769.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
250.38
112.43
149.84
154.49
174.30
127.64
149.72
149.94
144.33
120.74
PBT
319.95
237.75
240.63
257.71
232.15
203.65
218.36
197.72
172.20
175.37
Adjustment
22.58
-0.21
0.39
-10.88
2.41
-1.40
-7.67
-14.20
-2.62
1.31
Changes in Working Capital
-7.77
-51.05
-23.24
-19.23
-4.54
-11.78
7.09
4.14
9.01
-20.98
Cash after chg. in Working capital
334.77
186.49
217.78
227.60
230.02
190.48
217.79
187.66
178.59
155.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.39
-74.06
-67.94
-70.14
-55.73
-62.84
-68.07
-37.72
-34.26
-34.97
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
-2.97
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-98.35
-120.33
20.11
-143.55
-73.05
-88.57
-55.38
-107.18
-108.25
-33.00
Net Fixed Assets
-38.52
-40.93
-36.71
-24.24
-81.62
-169.89
-28.28
-19.51
-25.53
-17.54
Net Investments
-79.51
-113.70
19.79
-166.18
170.44
-72.39
-0.76
-75.95
-83.31
-33.71
Others
19.68
34.30
37.03
46.87
-161.87
153.71
-26.34
-11.72
0.59
18.25
Cash from Financing Activity
-142.00
-0.07
-169.43
0.35
-96.98
-47.76
-75.25
-62.83
-58.18
-57.51
Net Cash Inflow / Outflow
10.03
-7.96
0.52
11.29
4.27
-8.69
19.09
-20.06
-22.10
30.22
Opening Cash & Equivalents
19.92
28.13
27.10
16.25
12.17
23.26
4.17
24.23
46.33
16.11
Closing Cash & Equivalent
29.88
19.92
28.13
27.10
16.25
14.56
23.26
4.17
24.23
46.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
90.51
82.86
73.17
71.42
60.87
52.62
47.47
43.30
37.95
33.35
ROA
10.48%
8.30%
9.05%
12.00%
14.01%
13.34%
13.26%
16.92%
16.41%
20.83%
ROE
16.10%
12.63%
13.67%
16.02%
16.76%
16.64%
16.63%
21.01%
20.48%
26.44%
ROCE
21.63%
17.64%
19.04%
21.51%
23.15%
23.02%
27.12%
26.85%
26.34%
30.73%
Fixed Asset Turnover
1.66
1.41
1.42
1.44
1.52
1.65
1.87
1.79
1.75
1.91
Receivable days
27.96
27.55
26.58
23.96
22.06
24.19
21.70
19.72
20.88
19.59
Inventory Days
50.80
54.43
50.15
46.55
45.58
45.45
42.89
46.90
50.57
47.41
Payable days
38.50
40.35
41.32
40.83
44.81
47.89
44.12
40.39
37.33
32.94
Cash Conversion Cycle
40.26
41.62
35.41
29.68
22.84
21.74
20.47
26.23
34.12
34.06
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
Interest Cover
94.95
166.95
172.62
179.60
167.11
113.30
71.41
124.23
122.88
122.86

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.