Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Pharmaceuticals & Drugs - Veterinary

Rating :
42/99

BSE: 524669 | NSE: HESTERBIO

2470.25
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2485.00
  •  2500.00
  •  2441.25
  •  2444.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7493
  •  184.77
  •  3134.00
  •  1601.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,087.58
  • 50.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,170.83
  • 0.41%
  • 8.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.73%
  • 3.26%
  • 32.14%
  • FII
  • DII
  • Others
  • 0.68%
  • 0.00%
  • 10.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.08
  • 11.73
  • 6.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.95
  • 10.85
  • 0.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.29
  • 7.89
  • -6.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.05
  • 39.32
  • 40.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.40
  • 7.65
  • 7.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.41
  • 23.49
  • 22.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
60.19
39.85
51.04%
64.17
43.62
47.11%
56.89
50.69
12.23%
53.41
44.20
20.84%
Expenses
43.12
27.95
54.28%
44.40
36.43
21.88%
35.72
29.99
19.11%
37.61
33.14
13.49%
EBITDA
17.07
11.90
43.45%
19.78
7.19
175.10%
21.18
20.70
2.32%
15.80
11.05
42.99%
EBIDTM
28.36%
29.86%
30.82%
16.48%
37.22%
40.83%
29.59%
25.01%
Other Income
2.35
0.69
240.58%
2.48
4.79
-48.23%
1.27
0.30
323.33%
0.24
0.70
-65.71%
Interest
0.86
1.53
-43.79%
1.44
2.54
-43.31%
1.52
2.63
-42.21%
2.11
1.41
49.65%
Depreciation
3.23
3.18
1.57%
3.63
3.20
13.44%
3.27
3.42
-4.39%
3.24
3.23
0.31%
PBT
15.33
7.88
94.54%
13.87
6.24
122.28%
17.66
14.95
18.13%
10.69
7.11
50.35%
Tax
4.31
2.83
52.30%
3.77
1.48
154.73%
4.79
3.00
59.67%
4.01
0.91
340.66%
PAT
11.02
5.05
118.22%
10.10
4.76
112.18%
12.87
11.95
7.70%
6.68
6.21
7.57%
PATM
18.31%
12.67%
15.74%
10.91%
22.62%
23.57%
12.51%
14.04%
EPS
14.68
6.72
118.45%
11.39
3.22
253.73%
14.51
13.54
7.16%
7.85
7.67
2.35%

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
234.66
214.33
183.27
178.07
135.94
123.11
100.89
90.64
69.05
65.10
48.26
Net Sales Growth
31.57%
16.95%
2.92%
30.99%
10.42%
22.02%
11.31%
31.27%
6.07%
34.89%
 
Cost Of Goods Sold
63.11
50.23
27.98
28.47
23.31
28.45
19.75
25.32
11.39
15.42
7.75
Gross Profit
171.55
164.11
155.29
149.60
112.63
94.65
81.14
65.32
57.65
49.68
40.51
GP Margin
73.10%
76.57%
84.73%
84.01%
82.85%
76.88%
80.42%
72.07%
83.49%
76.31%
83.94%
Total Expenditure
160.85
145.67
127.87
110.03
88.68
82.09
67.50
65.90
44.60
43.21
29.66
Power & Fuel Cost
-
7.57
8.13
7.83
6.37
5.59
5.81
4.77
4.40
3.30
2.96
% Of Sales
-
3.53%
4.44%
4.40%
4.69%
4.54%
5.76%
5.26%
6.37%
5.07%
6.13%
Employee Cost
-
38.92
40.65
28.93
23.24
18.32
15.44
12.32
9.84
9.06
6.87
% Of Sales
-
18.16%
22.18%
16.25%
17.10%
14.88%
15.30%
13.59%
14.25%
13.92%
14.24%
Manufacturing Exp.
-
11.60
11.98
11.34
9.45
7.06
7.85
5.25
5.28
4.15
4.09
% Of Sales
-
5.41%
6.54%
6.37%
6.95%
5.73%
7.78%
5.79%
7.65%
6.37%
8.47%
General & Admin Exp.
-
15.29
13.47
13.72
13.81
11.47
10.23
8.90
7.23
6.09
4.76
% Of Sales
-
7.13%
7.35%
7.70%
10.16%
9.32%
10.14%
9.82%
10.47%
9.35%
9.86%
Selling & Distn. Exp.
-
15.02
18.97
16.77
9.11
8.15
6.77
7.14
4.87
4.34
2.68
% Of Sales
-
7.01%
10.35%
9.42%
6.70%
6.62%
6.71%
7.88%
7.05%
6.67%
5.55%
Miscellaneous Exp.
-
7.06
6.69
2.98
3.40
3.05
1.64
2.20
1.58
0.84
2.68
% Of Sales
-
3.29%
3.65%
1.67%
2.50%
2.48%
1.63%
2.43%
2.29%
1.29%
1.12%
EBITDA
73.83
68.66
55.40
68.04
47.26
41.02
33.39
24.74
24.45
21.89
18.60
EBITDA Margin
31.46%
32.03%
30.23%
38.21%
34.77%
33.32%
33.10%
27.29%
35.41%
33.63%
38.54%
Other Income
6.34
4.68
6.37
7.21
2.55
0.42
0.88
0.34
0.79
0.20
0.24
Interest
5.93
6.60
7.37
6.63
4.04
3.50
3.72
4.83
6.46
3.26
2.83
Depreciation
13.37
13.31
13.07
11.76
9.66
7.00
5.75
5.92
5.41
4.43
4.12
PBT
57.55
53.42
41.33
56.86
36.12
30.93
24.81
14.33
13.37
14.41
11.90
Tax
16.88
15.40
10.32
16.16
13.05
8.15
5.63
4.82
4.20
5.34
4.41
Tax Rate
29.33%
30.74%
24.97%
28.42%
36.13%
26.35%
22.69%
28.39%
31.41%
37.06%
37.06%
PAT
40.67
34.43
29.17
41.56
25.62
23.55
19.19
12.47
9.45
9.26
7.61
PAT before Minority Interest
41.21
34.70
31.00
40.69
23.07
22.79
19.18
12.17
9.16
9.07
7.49
Minority Interest
0.54
-0.27
-1.83
0.87
2.55
0.76
0.01
0.30
0.29
0.19
0.12
PAT Margin
17.33%
16.06%
15.92%
23.34%
18.85%
19.13%
19.02%
13.76%
13.69%
14.22%
15.77%
PAT Growth
45.41%
18.03%
-29.81%
62.22%
8.79%
22.72%
53.89%
31.96%
2.05%
21.68%
 
EPS
47.85
40.51
34.32
48.89
30.14
27.71
22.58
14.67
11.12
10.89
8.95

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
228.31
201.07
177.46
140.63
121.95
101.71
84.92
75.01
67.30
59.76
Share Capital
8.51
8.51
8.51
8.51
8.51
8.51
8.51
8.51
8.51
5.67
Total Reserves
219.80
192.56
168.95
132.13
113.44
93.20
76.41
66.50
58.79
54.09
Non-Current Liabilities
113.72
96.64
69.64
44.41
48.32
41.28
37.66
20.46
16.31
6.15
Secured Loans
82.84
76.48
58.35
36.54
44.62
33.09
30.89
14.76
13.71
1.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.90
0.76
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
61.37
83.46
48.66
54.63
38.01
38.20
35.01
45.47
38.89
28.22
Trade Payables
28.09
20.02
8.75
7.90
7.47
5.84
4.63
4.52
5.71
4.06
Other Current Liabilities
22.52
30.44
17.15
20.26
11.04
9.30
6.35
7.41
8.84
4.21
Short Term Borrowings
3.28
32.54
22.50
25.41
18.32
21.04
20.08
29.74
16.08
12.73
Short Term Provisions
7.48
0.46
0.26
1.07
1.18
2.02
3.95
3.80
8.27
7.21
Total Liabilities
411.05
386.59
299.46
244.04
212.88
185.84
160.46
142.22
123.70
95.43
Net Block
132.76
142.54
144.82
110.22
102.62
64.63
59.60
53.82
37.73
39.39
Gross Block
228.12
226.04
215.94
170.22
152.95
108.25
97.57
86.69
65.25
62.49
Accumulated Depreciation
95.36
83.50
70.98
60.00
50.33
43.62
37.97
32.87
27.52
23.09
Non Current Assets
249.54
227.29
157.80
145.59
132.91
111.63
100.45
85.12
73.90
49.30
Capital Work in Progress
108.99
74.15
7.05
31.81
21.29
36.46
32.60
20.55
28.89
6.30
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.07
0.28
0.28
0.28
0.00
Long Term Loans & Adv.
4.98
6.74
4.34
3.48
8.52
10.47
7.97
10.47
7.00
3.60
Other Non Current Assets
2.81
3.87
1.58
0.08
0.47
0.00
0.00
0.00
0.00
0.00
Current Assets
161.51
159.31
141.66
98.45
79.97
74.20
60.00
57.10
49.80
46.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
62.22
63.97
50.79
39.76
33.41
33.62
29.11
35.59
31.10
27.56
Sundry Debtors
49.21
58.44
32.87
32.29
26.53
26.24
17.76
14.06
15.04
14.36
Cash & Bank
21.27
23.53
41.05
13.39
11.48
5.28
6.58
4.85
2.63
3.70
Other Current Assets
28.80
5.18
5.63
4.06
8.54
9.05
6.55
2.60
1.03
0.50
Short Term Loans & Adv.
26.24
8.19
11.32
8.95
5.06
2.49
6.55
2.60
1.03
0.50
Net Current Assets
100.14
75.84
92.99
43.82
41.95
36.00
25.00
11.63
10.91
17.90
Total Assets
411.05
386.60
299.46
244.04
212.88
185.83
160.45
142.22
123.70
95.42

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
58.05
36.77
46.71
38.02
34.80
18.85
19.76
9.39
11.54
14.16
PBT
50.10
41.33
56.86
36.12
30.93
24.81
18.20
13.37
14.41
11.90
Adjustment
22.66
20.13
17.92
13.63
10.86
9.38
7.34
11.91
7.67
6.75
Changes in Working Capital
-0.78
-13.75
-12.26
-2.31
0.11
-9.37
-0.33
-6.02
-5.04
-3.76
Cash after chg. in Working capital
71.99
47.71
62.52
47.44
41.90
24.82
25.21
19.25
17.04
14.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.94
-10.94
-15.81
-9.41
-7.06
-5.97
-5.45
-9.86
-5.50
-0.73
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
-0.04
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-38.37
-74.47
-21.73
-25.83
-30.19
-13.30
-21.21
-14.59
-22.55
-10.23
Net Fixed Assets
-0.70
-5.09
-11.03
-20.52
-15.30
-6.87
-12.04
-10.39
-20.32
-7.74
Net Investments
-3.21
-12.45
-13.74
-5.88
0.07
0.21
-5.25
-0.85
-0.28
0.00
Others
-34.46
-56.93
3.04
0.57
-14.96
-6.64
-3.92
-3.35
-1.95
-2.49
Cash from Financing Activity
-18.22
18.74
2.65
-11.08
1.83
-6.68
6.76
7.38
9.90
-1.84
Net Cash Inflow / Outflow
1.46
-18.96
27.63
1.12
6.45
-1.14
5.31
2.19
-1.12
2.10
Opening Cash & Equivalents
23.53
40.65
12.33
11.18
4.73
6.12
0.82
2.29
3.41
1.32
Closing Cash & Equivalent
21.27
23.53
40.65
12.33
11.18
4.99
6.12
4.48
2.29
3.41

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.)
268.38
236.36
208.61
165.32
143.35
119.56
96.86
88.18
79.11
70.25
ROA
8.70%
9.04%
14.97%
10.10%
11.43%
11.08%
8.06%
6.89%
8.28%
8.42%
ROE
16.16%
16.38%
25.59%
17.57%
20.38%
20.56%
15.46%
12.88%
14.28%
14.12%
ROCE
17.33%
16.53%
26.64%
20.20%
19.75%
18.98%
16.53%
17.78%
20.10%
20.27%
Fixed Asset Turnover
0.94
0.83
0.92
0.84
0.96
1.00
1.01
0.93
1.04
0.81
Receivable days
91.66
90.92
66.77
78.70
76.80
77.96
63.83
75.19
80.59
103.02
Inventory Days
107.45
114.27
92.80
97.89
97.55
111.14
127.14
172.29
160.79
187.67
Payable days
60.64
42.10
27.25
33.70
33.48
29.56
28.17
45.39
41.89
45.17
Cash Conversion Cycle
138.47
163.09
132.33
142.89
140.87
159.54
162.80
202.09
199.49
245.52
Total Debt/Equity
0.46
0.60
0.51
0.49
0.54
0.58
0.71
0.64
0.48
0.27
Interest Cover
8.59
6.61
9.57
9.95
9.84
7.67
4.52
3.07
5.41
5.21

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.