Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Pharmaceuticals & Drugs - Domestic

Rating :
70/99

BSE: 500660 | NSE: GLAXO

2359.55
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2385.00
  •  2401.35
  •  2342.00
  •  2287.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  126099
  •  3002.83
  •  2524.00
  •  1277.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39,907.83
  • 68.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 38,844.61
  • 1.36%
  • 22.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.97%
  • 11.27%
  • FII
  • DII
  • Others
  • 3.48%
  • 7.76%
  • 1.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.56
  • 3.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.68
  • 5.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.29
  • 28.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.71
  • 56.50
  • 58.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.75
  • 15.75
  • 15.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.23
  • 29.52
  • 28.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
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

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
Dec 13
Net Sales
-
3,251.72
3,278.03
2,925.60
3,224.38
3,128.12
2,871.45
2,908.47
2,837.91
3,362.91
2,607.70
Net Sales Growth
-
-0.80%
12.05%
-9.27%
3.08%
8.94%
-1.27%
2.49%
-15.61%
28.96%
 
Cost Of Goods Sold
-
1,284.88
1,356.19
1,256.86
1,307.87
1,358.03
1,241.31
1,397.75
1,324.90
1,327.66
1,171.68
Gross Profit
-
1,966.85
1,921.84
1,668.75
1,916.51
1,770.09
1,630.14
1,510.72
1,513.02
2,035.25
1,436.02
GP Margin
-
60.49%
58.63%
57.04%
59.44%
56.59%
56.77%
51.94%
53.31%
60.52%
55.07%
Total Expenditure
-
2,447.44
2,516.15
2,327.46
2,567.13
2,527.32
2,365.66
2,489.49
2,359.64
2,788.33
2,124.49
Power & Fuel Cost
-
29.60
27.83
26.08
33.36
27.94
26.44
27.82
25.97
31.17
23.85
% Of Sales
-
0.91%
0.85%
0.89%
1.03%
0.89%
0.92%
0.96%
0.92%
0.93%
0.91%
Employee Cost
-
594.99
610.23
616.16
628.55
537.20
523.40
483.01
443.37
493.02
362.05
% Of Sales
-
18.30%
18.62%
21.06%
19.49%
17.17%
18.23%
16.61%
15.62%
14.66%
13.88%
Manufacturing Exp.
-
99.05
120.14
110.59
107.89
115.55
110.55
108.26
118.09
367.24
127.78
% Of Sales
-
3.05%
3.67%
3.78%
3.35%
3.69%
3.85%
3.72%
4.16%
10.92%
4.90%
General & Admin Exp.
-
189.33
144.08
117.31
164.51
178.60
204.45
195.08
154.85
178.21
135.34
% Of Sales
-
5.82%
4.40%
4.01%
5.10%
5.71%
7.12%
6.71%
5.46%
5.30%
5.19%
Selling & Distn. Exp.
-
180.97
199.59
124.73
212.36
202.81
154.38
178.91
164.47
222.31
186.23
% Of Sales
-
5.57%
6.09%
4.26%
6.59%
6.48%
5.38%
6.15%
5.80%
6.61%
7.14%
Miscellaneous Exp.
-
68.62
58.09
75.74
112.58
107.20
105.12
98.67
127.99
168.72
186.23
% Of Sales
-
2.11%
1.77%
2.59%
3.49%
3.43%
3.66%
3.39%
4.51%
5.02%
4.51%
EBITDA
-
804.28
761.88
598.14
657.25
600.80
505.79
418.98
478.27
574.58
483.21
EBITDA Margin
-
24.73%
23.24%
20.45%
20.38%
19.21%
17.61%
14.41%
16.85%
17.09%
18.53%
Other Income
-
100.66
75.78
110.58
79.01
102.32
54.54
73.07
123.18
258.80
222.30
Interest
-
1.81
2.00
3.53
6.34
0.55
0.19
0.25
0.42
0.47
0.33
Depreciation
-
65.77
68.19
78.60
82.68
48.59
37.99
26.35
24.95
25.35
19.88
PBT
-
837.37
767.47
626.59
647.25
653.97
522.17
465.46
576.08
807.56
685.30
Tax
-
228.76
398.28
166.72
212.55
237.28
189.24
174.37
202.25
279.27
229.78
Tax Rate
-
27.35%
51.12%
36.72%
69.52%
34.76%
35.05%
34.11%
34.97%
36.96%
32.30%
PAT
-
607.64
380.77
287.27
93.20
445.39
350.73
336.81
376.14
476.41
481.67
PAT before Minority Interest
-
607.64
380.77
287.27
93.20
445.39
350.73
336.81
376.14
476.41
481.67
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
18.69%
11.62%
9.82%
2.89%
14.24%
12.21%
11.58%
13.25%
14.17%
18.47%
PAT Growth
-
59.58%
32.55%
208.23%
-79.07%
26.99%
4.13%
-10.46%
-21.05%
-1.09%
 
EPS
-
35.87
22.48
16.96
5.50
26.29
20.70
19.88
22.20
28.12
28.43

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
Dec 13
Shareholder's Funds
1,741.27
2,662.96
1,478.26
1,820.60
2,139.83
2,057.33
2,006.86
2,183.25
1,828.98
1,989.73
Share Capital
169.41
169.41
169.41
169.41
169.41
84.70
84.70
84.70
84.70
84.70
Total Reserves
1,573.54
2,493.55
1,308.85
1,651.20
1,970.42
1,972.63
1,922.15
2,098.55
1,744.28
1,905.03
Non-Current Liabilities
125.40
158.75
178.68
180.19
2,860.37
2,632.47
3,699.70
3,498.32
197.04
158.59
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
0.02
0.18
0.58
0.99
1.60
2.63
3.61
Long Term Provisions
254.80
262.21
259.50
261.74
2,920.20
2,733.36
3,786.83
3,592.19
272.21
242.29
Current Liabilities
1,326.37
1,698.43
1,354.58
1,021.95
2,804.07
2,948.98
881.09
783.63
1,106.55
888.91
Trade Payables
427.79
579.33
466.13
357.06
405.81
505.86
278.93
327.74
308.04
285.63
Other Current Liabilities
184.59
503.74
450.11
222.85
802.71
842.35
390.47
202.82
130.09
84.13
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
713.99
615.36
438.35
442.04
1,595.54
1,600.77
211.69
253.08
668.42
519.15
Total Liabilities
3,193.04
4,520.14
3,011.52
3,022.74
7,804.27
7,638.78
6,587.65
6,465.20
3,132.57
3,037.23
Net Block
328.90
329.44
385.56
756.59
429.99
322.81
252.71
204.04
123.08
100.09
Gross Block
649.79
591.65
600.65
1,452.35
559.05
405.89
299.09
228.36
363.34
343.22
Accumulated Depreciation
320.89
262.20
215.09
695.76
129.06
83.08
46.38
24.32
240.26
243.13
Non Current Assets
698.77
812.10
808.88
1,247.87
4,445.06
4,103.26
4,752.54
4,087.05
545.58
413.30
Capital Work in Progress
20.31
30.50
13.21
120.12
1,002.64
922.90
605.46
267.67
115.22
61.86
Non Current Investment
0.00
0.00
1.35
1.49
1.69
1.84
5.40
6.04
0.06
0.06
Long Term Loans & Adv.
342.64
445.49
401.71
362.49
3,002.88
2,850.97
3,882.49
3,609.24
296.09
237.73
Other Non Current Assets
5.86
5.45
7.05
7.17
7.84
4.75
6.47
0.06
11.13
13.55
Current Assets
2,494.26
3,707.92
2,202.64
1,774.88
3,359.21
3,535.52
1,835.10
2,378.15
2,586.98
2,623.94
Current Investments
518.29
365.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
Inventories
459.97
534.70
546.70
483.03
486.49
500.18
425.80
525.87
375.58
346.97
Sundry Debtors
192.38
205.24
215.60
99.80
120.49
146.96
170.80
126.56
100.32
96.39
Cash & Bank
1,155.93
2,484.51
1,157.96
1,083.20
1,171.35
1,296.41
899.61
1,391.90
1,910.61
2,041.58
Other Current Assets
167.70
89.49
225.89
48.58
1,580.88
1,591.97
338.90
333.82
200.47
128.99
Short Term Loans & Adv.
12.22
28.40
56.48
60.27
1,468.58
1,513.25
232.20
310.58
112.04
71.19
Net Current Assets
1,167.89
2,009.49
848.06
752.93
555.14
586.54
954.01
1,594.52
1,480.43
1,735.03
Total Assets
3,193.03
4,520.02
3,011.52
3,022.75
7,804.27
7,638.78
6,587.64
6,465.20
3,132.56
3,037.24

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
Dec 13
Cash From Operating Activity
484.23
810.75
577.91
490.50
409.49
472.80
234.37
138.90
337.64
281.31
PBT
841.49
2,475.65
723.10
647.25
653.97
522.17
465.46
576.08
807.56
685.30
Adjustment
-40.00
-1,636.48
-25.64
13.17
-31.36
-12.17
-46.47
-96.01
-173.66
-156.37
Changes in Working Capital
-45.75
119.87
45.75
44.07
-4.19
164.56
-26.69
-124.41
-36.90
11.45
Cash after chg. in Working capital
755.75
959.04
743.20
704.49
618.41
674.55
392.29
355.67
597.00
540.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-262.42
-112.23
-146.95
-179.72
-194.24
-202.01
-160.59
-205.95
-252.43
-244.09
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
-9.11
-36.06
-18.34
-34.26
-14.69
0.25
2.67
-10.82
-6.93
0.00
Cash From Investing Activity
807.85
-405.51
418.03
-56.84
-153.45
-104.19
300.64
499.02
180.01
188.98
Net Fixed Assets
-47.95
-8.29
958.61
-10.78
-232.90
-424.24
-408.52
-61.62
-73.47
-45.11
Net Investments
-152.70
-364.26
0.15
0.20
23.26
3.56
0.64
-5.96
10.00
44.92
Others
1,008.50
-32.96
-540.73
-46.26
56.19
316.49
708.52
566.60
243.48
189.17
Cash from Financing Activity
-1,543.32
-524.24
-695.56
-427.62
-358.36
-306.63
-510.76
-638.33
-496.99
-494.14
Net Cash Inflow / Outflow
-251.25
-119.00
300.38
6.03
-102.33
61.97
24.24
-0.42
20.66
-23.85
Opening Cash & Equivalents
286.19
405.19
104.81
98.78
201.10
139.13
114.89
115.30
94.93
137.67
Closing Cash & Equivalent
34.94
286.19
405.19
104.81
98.78
201.10
139.13
114.89
115.59
113.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Book Value (Rs.)
102.89
157.19
87.26
107.47
126.31
121.44
118.46
128.88
107.96
117.45
ROA
15.76%
10.11%
9.52%
1.72%
5.77%
4.93%
5.16%
7.84%
15.44%
15.95%
ROE
27.58%
18.39%
17.42%
4.71%
21.22%
17.26%
16.08%
18.75%
24.95%
24.10%
ROCE
38.06%
37.72%
27.74%
15.76%
32.54%
26.56%
24.39%
28.82%
39.53%
35.54%
Fixed Asset Turnover
5.75
6.03
3.04
3.21
6.48
8.21
11.38
9.59
9.82
8.13
Receivable days
20.34
21.37
18.42
12.47
15.60
20.03
18.09
14.59
10.35
14.45
Inventory Days
50.87
54.91
60.14
54.88
57.56
58.36
57.89
57.97
38.01
43.02
Payable days
143.05
140.69
119.53
57.89
73.24
66.07
51.56
53.81
43.72
49.18
Cash Conversion Cycle
-71.84
-64.41
-40.97
9.45
-0.07
12.32
24.42
18.75
4.64
8.28
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
462.54
391.29
129.56
49.26
1232.59
2856.45
2045.74
1373.88
1612.26
2146.51

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.