Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Pharmaceuticals & Drugs - Domestic

Rating :
72/99

BSE: 500660 | NSE: GLAXO

1697.90
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1777.00
  •  1790.00
  •  1661.00
  •  1763.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  859170
  •  14649.93
  •  1807.50
  •  962.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,781.24
  • 318.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,698.21
  • 2.35%
  • 14.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.54%
  • 10.94%
  • FII
  • DII
  • Others
  • 0.23%
  • 5.34%
  • 7.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.59
  • 3.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.56
  • 5.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -24.35
  • -35.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.95
  • 62.14
  • 63.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.17
  • 12.57
  • 11.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.12
  • 37.47
  • 36.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
648.59
787.97
-17.69%
775.80
750.81
3.33%
778.59
825.35
-5.67%
882.02
816.31
8.05%
Expenses
534.52
622.68
-14.16%
602.24
587.83
2.45%
654.20
688.20
-4.94%
688.01
651.28
5.64%
EBITDA
114.07
165.29
-30.99%
173.56
162.98
6.49%
124.39
137.15
-9.30%
194.01
165.03
17.56%
EBIDTM
17.59%
20.98%
14.01%
21.71%
15.98%
16.62%
22.00%
20.22%
Other Income
57.92
30.81
87.99%
15.82
52.72
-69.99%
16.50
16.58
-0.48%
15.88
15.01
5.80%
Interest
1.08
0.93
16.13%
1.51
0.08
1,787.50%
2.98
0.05
5,860.00%
0.92
0.22
318.18%
Depreciation
21.77
19.06
14.22%
22.59
13.68
65.13%
18.33
12.04
52.24%
22.70
11.51
97.22%
PBT
149.14
176.11
-15.31%
176.55
221.86
-20.42%
-634.32
170.48
-
587.41
156.52
275.29%
Tax
38.31
62.57
-38.77%
38.48
75.05
-48.73%
26.84
56.81
-52.75%
84.66
55.69
52.02%
PAT
110.83
113.54
-2.39%
138.07
146.81
-5.95%
-661.16
113.67
-
502.75
100.83
398.61%
PATM
17.09%
14.41%
7.11%
19.55%
-84.92%
13.77%
57.00%
12.35%
EPS
6.54
6.70
-2.39%
8.15
8.67
-6.00%
-39.03
6.71
-
29.68
5.95
398.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
3,085.00
3,224.38
3,128.12
2,871.45
2,908.47
2,837.91
3,362.91
2,607.70
2,692.06
2,455.38
2,151.06
Net Sales Growth
-3.00%
3.08%
8.94%
-1.27%
2.49%
-15.61%
28.96%
-3.13%
9.64%
14.15%
 
Cost Of Goods Sold
5,599.05
1,307.87
1,358.03
1,241.31
1,397.75
1,324.90
1,327.66
1,171.68
1,100.57
923.50
785.73
Gross Profit
-2,514.05
1,916.51
1,770.09
1,630.14
1,510.72
1,513.02
2,035.25
1,436.02
1,591.49
1,531.87
1,365.33
GP Margin
-81.49%
59.44%
56.59%
56.77%
51.94%
53.31%
60.52%
55.07%
59.12%
62.39%
63.47%
Total Expenditure
2,478.97
2,567.13
2,527.32
2,365.66
2,489.49
2,359.64
2,788.33
2,124.49
1,915.22
1,693.90
1,478.25
Power & Fuel Cost
-
33.36
27.94
26.44
27.82
25.97
31.17
23.85
22.50
26.70
26.75
% Of Sales
-
1.03%
0.89%
0.92%
0.96%
0.92%
0.93%
0.91%
0.84%
1.09%
1.24%
Employee Cost
-
628.55
537.20
523.40
483.01
443.37
493.02
362.05
295.52
278.36
234.53
% Of Sales
-
19.49%
17.17%
18.23%
16.61%
15.62%
14.66%
13.88%
10.98%
11.34%
10.90%
Manufacturing Exp.
-
110.63
115.55
110.55
108.26
118.09
367.24
127.78
113.62
111.44
67.51
% Of Sales
-
3.43%
3.69%
3.85%
3.72%
4.16%
10.92%
4.90%
4.22%
4.54%
3.14%
General & Admin Exp.
-
190.68
178.60
204.45
195.08
154.85
178.21
135.34
126.10
108.51
145.09
% Of Sales
-
5.91%
5.71%
7.12%
6.71%
5.46%
5.30%
5.19%
4.68%
4.42%
6.75%
Selling & Distn. Exp.
-
182.39
202.81
154.38
178.91
164.47
222.31
186.23
160.74
157.60
140.85
% Of Sales
-
5.66%
6.48%
5.38%
6.15%
5.80%
6.61%
7.14%
5.97%
6.42%
6.55%
Miscellaneous Exp.
-
113.66
107.20
105.12
98.67
127.99
168.72
117.55
96.17
87.78
140.85
% Of Sales
-
3.53%
3.43%
3.66%
3.39%
4.51%
5.02%
4.51%
3.57%
3.58%
3.36%
EBITDA
606.03
657.25
600.80
505.79
418.98
478.27
574.58
483.21
776.84
761.48
672.81
EBITDA Margin
19.64%
20.38%
19.21%
17.61%
14.41%
16.85%
17.09%
18.53%
28.86%
31.01%
31.28%
Other Income
106.12
79.01
102.32
54.54
73.07
123.18
258.80
222.30
223.90
186.59
217.06
Interest
6.49
6.34
0.55
0.19
0.25
0.42
0.47
0.33
0.33
0.33
0.62
Depreciation
85.39
82.68
48.59
37.99
26.35
24.95
25.35
19.88
17.84
20.41
17.63
PBT
278.78
647.25
653.97
522.17
465.46
576.08
807.56
685.30
982.58
927.33
871.62
Tax
188.29
212.55
237.28
189.24
174.37
202.25
279.27
229.78
272.48
176.20
293.35
Tax Rate
67.54%
69.52%
34.76%
35.05%
34.11%
34.97%
36.96%
32.30%
32.66%
29.13%
33.66%
PAT
90.49
93.20
445.39
350.73
336.81
376.14
476.41
481.67
561.88
428.59
578.27
PAT before Minority Interest
90.49
93.20
445.39
350.73
336.81
376.14
476.41
481.67
561.88
428.59
578.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.93%
2.89%
14.24%
12.21%
11.58%
13.25%
14.17%
18.47%
20.87%
17.46%
26.88%
PAT Growth
-80.94%
-79.07%
26.99%
4.13%
-10.46%
-21.05%
-1.09%
-14.28%
31.10%
-25.88%
 
EPS
5.34
5.50
26.29
20.70
19.88
22.20
28.12
28.43
33.17
25.30
34.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
1,820.60
2,139.83
2,057.33
2,006.86
2,183.25
1,828.98
1,989.73
2,006.83
1,935.70
1,951.58
Share Capital
169.41
169.41
84.70
84.70
84.70
84.70
84.70
84.70
84.70
84.70
Total Reserves
1,651.20
1,970.42
1,972.63
1,922.15
2,098.55
1,744.28
1,905.03
1,922.13
1,851.00
1,866.88
Non-Current Liabilities
3,042.54
2,860.37
2,632.47
3,699.70
3,498.32
197.04
158.59
158.45
172.78
-51.43
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.02
0.18
0.58
0.99
1.60
2.63
3.61
4.14
4.59
5.16
Long Term Provisions
3,124.09
2,920.20
2,733.36
3,786.83
3,592.19
272.21
242.29
236.05
224.81
0.00
Current Liabilities
2,369.31
2,804.07
2,948.98
881.09
783.63
1,106.55
888.91
836.40
859.59
3,179.07
Trade Payables
357.59
405.81
505.86
278.93
327.74
308.04
285.63
237.37
200.58
334.36
Other Current Liabilities
228.46
802.71
842.35
390.47
202.82
130.09
84.13
86.82
67.25
12.60
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
1,783.27
1,595.54
1,600.77
211.69
253.08
668.42
519.15
512.21
591.77
2,832.12
Total Liabilities
7,232.45
7,804.27
7,638.78
6,587.65
6,465.20
3,132.57
3,037.23
3,001.68
2,968.07
5,079.22
Net Block
756.59
429.99
322.81
252.71
204.04
123.08
100.09
89.42
99.15
108.95
Gross Block
1,452.35
559.05
405.89
299.09
228.36
363.34
343.22
316.18
315.80
362.54
Accumulated Depreciation
695.76
129.06
83.08
46.38
24.32
240.26
243.13
226.76
216.65
253.59
Non Current Assets
4,112.52
4,445.06
4,103.26
4,752.54
4,087.05
545.58
413.30
355.01
363.01
235.57
Capital Work in Progress
120.12
1,002.64
922.90
605.46
267.67
115.22
61.86
43.79
16.19
8.72
Non Current Investment
1.49
1.69
1.84
5.40
6.04
0.06
0.06
10.06
54.98
117.90
Long Term Loans & Adv.
3,227.15
3,002.88
2,850.97
3,882.49
3,609.24
296.09
237.73
194.55
157.01
0.00
Other Non Current Assets
7.17
7.84
4.75
6.47
0.06
11.13
13.55
17.19
35.68
0.00
Current Assets
3,119.93
3,359.21
3,535.52
1,835.10
2,378.15
2,586.98
2,623.94
2,646.67
2,605.06
4,843.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
10.00
44.91
57.21
0.00
Inventories
483.03
486.49
500.18
425.80
525.87
375.58
346.97
285.15
333.44
285.55
Sundry Debtors
99.80
120.49
146.96
170.80
126.56
100.32
96.39
115.90
85.31
47.03
Cash & Bank
1,083.20
1,171.35
1,296.41
899.61
1,391.90
1,910.61
2,041.58
2,066.77
2,014.36
2,002.89
Other Current Assets
1,453.90
112.30
78.72
106.70
333.82
200.47
128.99
133.94
114.74
2,508.18
Short Term Loans & Adv.
1,405.32
1,468.58
1,513.25
232.20
310.58
112.04
71.19
58.18
50.12
2,454.34
Net Current Assets
750.62
555.14
586.54
954.01
1,594.52
1,480.43
1,735.03
1,810.27
1,745.46
1,664.58
Total Assets
7,232.45
7,804.27
7,638.78
6,587.64
6,465.20
3,132.56
3,037.24
3,001.68
2,968.07
5,079.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
490.50
399.38
472.80
234.37
138.90
337.64
281.31
313.59
335.37
479.36
PBT
647.25
653.97
522.17
465.46
576.08
807.56
685.30
982.58
927.33
871.62
Adjustment
13.17
-31.36
-12.17
-46.47
-96.01
-173.66
-156.37
-159.63
-139.38
-89.96
Changes in Working Capital
44.07
-4.19
164.56
-26.69
-124.41
-36.90
11.45
56.35
-73.09
12.66
Cash after chg. in Working capital
704.49
618.41
674.55
392.29
355.67
597.00
540.37
879.30
714.86
794.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-179.72
-204.34
-202.01
-160.59
-205.95
-252.43
-244.09
-318.38
-316.53
-313.89
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
-34.26
-14.69
0.25
2.67
-10.82
-6.93
0.00
0.00
0.00
0.00
Cash From Investing Activity
-56.84
-143.34
-104.19
300.64
499.02
180.01
188.98
-109.65
358.03
86.76
Net Fixed Assets
-10.78
-232.90
-424.24
-408.52
-61.62
-73.47
-45.11
-27.98
39.27
-16.58
Net Investments
0.20
23.26
3.56
0.64
-5.96
10.00
44.92
57.21
0.55
30.56
Others
-46.26
66.30
316.49
708.52
566.60
243.48
189.17
-138.88
318.21
72.78
Cash from Financing Activity
-427.62
-358.36
-306.63
-510.76
-638.33
-496.99
-494.14
-440.63
-394.81
-297.15
Net Cash Inflow / Outflow
6.03
-102.33
61.97
24.24
-0.42
20.66
-23.85
-236.69
298.59
268.97
Opening Cash & Equivalents
98.78
201.10
139.13
114.89
115.30
94.93
137.67
374.36
75.77
1,734.03
Closing Cash & Equivalent
104.81
98.78
201.10
139.13
114.89
115.59
113.82
137.67
374.36
2,003.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
107.47
126.31
121.44
118.46
128.88
107.96
117.45
118.46
114.26
115.20
ROA
1.24%
5.77%
4.93%
5.16%
7.84%
15.44%
15.95%
18.82%
10.65%
12.12%
ROE
4.71%
21.22%
17.26%
16.08%
18.75%
24.95%
24.10%
28.50%
22.05%
30.94%
ROCE
15.76%
32.54%
26.56%
24.39%
28.82%
39.53%
35.54%
42.24%
31.05%
46.54%
Fixed Asset Turnover
3.21
6.48
8.21
11.38
9.59
9.82
8.13
8.74
7.40
6.31
Receivable days
12.47
15.60
20.03
18.09
14.59
10.35
14.45
13.29
9.62
8.38
Inventory Days
54.88
57.56
58.36
57.89
57.97
38.01
43.02
40.86
45.01
45.13
Payable days
58.60
73.24
66.07
51.56
53.81
43.72
49.18
47.40
62.14
88.58
Cash Conversion Cycle
8.75
-0.07
12.32
24.42
18.75
4.64
8.28
6.75
-7.51
-35.07
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
49.26
1232.59
2856.45
2045.74
1373.88
1612.26
2146.51
2497.59
1848.25
1403.44

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.