Nifty

:

25244.75

Sensex

:

82755.51

200.40 (0.80%)
700.40 (0.85%)

Login

Nifty
Sensex

:
:

25244.75
82755.51

200.40 (0.80%)
700.40 (0.85%)

Hikal Ltd.

Pharmaceuticals & Drugs - Global

Rating :

54/99

BSE: 524735 | NSE: HIKAL

Watchlist

NSE BSE

366.45

25-Jun-2025

Open
High
Low
Previous Close

361.8
372.7
361.8
366.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

189251
69617588.15
464.75
309.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,520.82
49.79
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,264.92
0.38%
3.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.43
3.44
-2.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.88
-0.45
-4.75

PAT CAGR (%)

10 Years
5 Years
3 Years

5.59
-3.79
-24.31

P:E (Median)

8 Years
5 Years
3 Years

30.42
44.47
52.00

P:BV (Average)

8 Years
5 Years
3 Years

3.46
3.85
3.52

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.60
15.91
17.21

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 5.64 7.36 11.3 16.8
P/E Ratio 64.97 49.79 32.43 21.81
Revenue 1769 1860 2081 2397
EBITDA 267 328 405 510
Net Income 70 91 139 208
ROA 2.9 3.6 10.2 12.8
P/B Ratio 3.80 3.58 3.24 2.83
ROE 6 7.41 10.5 13.9
FCFF -94 69 727 210
FCFF Yield -1.75 1.28 13.52 3.9
Net Debt 797 747 102 -24
BVPS 96.32 102.38 113.1 129.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 552.40 514.10 7.45% 447.70 447.50 0.04% 452.90 434.90 4.14% 406.80 388.00 4.85%
Expenses 428.90 419.80 2.17% 375.50 382.70 -1.88% 378.20 377.40 0.21% 348.70 337.70 3.26%
EBITDA 123.50 94.30 30.97% 72.20 64.80 11.42% 74.70 57.50 29.91% 58.10 50.30 15.51%
EBIDTM 22.36% 18.34% 16.13% 14.48% 16.49% 13.22% 14.28% 12.96%
Other Income 0.50 0.50 0.00% 3.60 0.10 3,500.00% 0.40 1.00 -60.00% 0.50 0.90 -44.44%
Interest 17.90 15.30 16.99% 18.70 14.20 31.69% 18.80 13.10 43.51% 19.80 13.80 43.48%
Depreciation 37.70 32.30 16.72% 33.20 29.00 14.48% 31.70 28.60 10.84% 31.80 27.70 14.80%
PBT 68.40 47.20 44.92% 23.90 21.70 10.14% 24.60 16.80 46.43% 7.00 9.70 -27.84%
Tax 18.10 13.40 35.07% 6.60 5.50 20.00% 6.50 4.30 51.16% 1.80 2.80 -35.71%
PAT 50.30 33.80 48.82% 17.30 16.20 6.79% 18.10 12.50 44.80% 5.20 6.90 -24.64%
PATM 9.11% 6.57% 3.86% 3.62% 4.00% 2.87% 1.28% 1.78%
EPS 4.08 2.74 48.91% 1.40 1.31 6.87% 1.47 1.01 45.54% 0.42 0.56 -25.00%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 552.40 514.10 7.45% 447.70 447.50 0.04% 452.90 434.90 4.14% 406.80 388.00 4.85%
Expenses 429.00 419.70 2.22% 375.60 382.80 -1.88% 378.00 377.30 0.19% 348.80 337.70 3.29%
EBITDA 123.40 94.40 30.72% 72.10 64.70 11.44% 74.90 57.60 30.03% 58.00 50.30 15.31%
EBIDTM 22.34% 18.36% 16.10% 14.46% 16.54% 13.24% 14.26% 12.96%
Other Income 0.50 0.50 0.00% 3.60 0.10 3,500.00% 0.40 1.00 -60.00% 0.50 0.90 -44.44%
Interest 17.90 15.30 16.99% 18.70 14.20 31.69% 18.80 13.10 43.51% 19.80 13.80 43.48%
Depreciation 37.70 32.30 16.72% 33.20 29.00 14.48% 31.70 28.60 10.84% 31.80 27.70 14.80%
PBT 68.30 47.30 44.40% 23.80 21.60 10.19% 24.80 16.90 46.75% 6.90 9.70 -28.87%
Tax 18.10 13.40 35.07% 6.60 5.50 20.00% 6.50 4.30 51.16% 1.80 2.80 -35.71%
PAT 50.20 33.90 48.08% 17.20 16.10 6.83% 18.30 12.60 45.24% 5.10 6.90 -26.09%
PATM 9.09% 6.59% 3.84% 3.60% 4.04% 2.90% 1.25% 1.78%
EPS 4.06 2.74 48.18% 1.39 1.30 6.92% 1.48 1.02 45.10% 0.41 0.56 -26.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,859.80 1,784.60 2,023.03 1,942.72 1,720.44 1,507.26 1,589.61 1,296.09 1,013.94 925.65 871.85 Net Sales Growth 4.22% -11.79% 4.13% 12.92% 14.14% -5.18% 22.65% 27.83% 9.54% 6.17% Cost Of Goods Sold 837.30 824.66 1,107.03 996.39 908.37 776.32 853.82 698.90 508.88 464.89 427.14 Gross Profit 1,022.50 959.94 916.00 946.33 812.06 730.94 735.79 597.19 505.06 460.76 444.71 GP Margin 54.98% 53.79% 45.28% 48.71% 47.20% 48.49% 46.29% 46.08% 49.81% 49.78% 51.01% Total Expenditure 1,531.30 1,517.65 1,765.97 1,602.15 1,397.55 1,234.10 1,291.48 1,054.35 816.74 744.72 689.35 Power & Fuel Cost - 170.16 186.91 175.46 147.83 129.99 132.04 108.41 85.63 83.70 93.85 % Of Sales - 9.53% 9.24% 9.03% 8.59% 8.62% 8.31% 8.36% 8.45% 9.04% 10.76% Employee Cost - 243.98 220.40 201.35 164.32 156.57 135.69 128.06 116.69 108.06 89.20 % Of Sales - 13.67% 10.89% 10.36% 9.55% 10.39% 8.54% 9.88% 11.51% 11.67% 10.23% Manufacturing Exp. - 133.59 111.43 104.05 85.18 85.78 83.61 50.48 38.41 32.69 26.98 % Of Sales - 7.49% 5.51% 5.36% 4.95% 5.69% 5.26% 3.89% 3.79% 3.53% 3.09% General & Admin Exp. - 85.92 79.15 60.89 38.67 43.05 35.77 28.33 30.77 26.77 24.84 % Of Sales - 4.81% 3.91% 3.13% 2.25% 2.86% 2.25% 2.19% 3.03% 2.89% 2.85% Selling & Distn. Exp. - 33.25 34.03 42.74 31.46 20.45 23.36 22.52 18.02 17.09 18.92 % Of Sales - 1.86% 1.68% 2.20% 1.83% 1.36% 1.47% 1.74% 1.78% 1.85% 2.17% Miscellaneous Exp. - 26.10 27.02 21.28 21.71 21.95 27.19 17.66 18.34 11.53 18.92 % Of Sales - 1.46% 1.34% 1.10% 1.26% 1.46% 1.71% 1.36% 1.81% 1.25% 0.97% EBITDA 328.50 266.95 257.06 340.57 322.89 273.16 298.13 241.74 197.20 180.93 182.50 EBITDA Margin 17.66% 14.96% 12.71% 17.53% 18.77% 18.12% 18.75% 18.65% 19.45% 19.55% 20.93% Other Income 5.00 2.45 5.41 4.89 4.98 3.70 2.26 4.46 3.44 1.84 1.58 Interest 75.20 56.37 48.10 31.22 36.20 52.42 58.43 49.12 48.27 62.19 60.05 Depreciation 134.40 117.61 109.01 95.67 85.25 82.46 92.88 85.59 69.14 67.28 64.18 PBT 123.90 95.41 105.36 218.57 206.43 141.98 149.09 111.49 83.22 53.31 59.86 Tax 33.00 25.90 26.98 58.06 73.28 42.14 46.01 34.27 12.55 11.99 19.35 Tax Rate 26.63% 27.15% 25.61% 26.56% 35.50% 33.29% 30.86% 30.74% 15.08% 22.49% 32.33% PAT 90.90 69.51 78.38 160.51 133.14 84.44 103.08 77.23 70.67 41.32 40.51 PAT before Minority Interest 90.90 69.51 78.38 160.51 133.14 84.44 103.08 77.23 70.67 41.32 40.51 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 4.89% 3.89% 3.87% 8.26% 7.74% 5.60% 6.48% 5.96% 6.97% 4.46% 4.65% PAT Growth 30.98% -11.32% -51.17% 20.56% 57.67% -18.08% 33.47% 9.28% 71.03% 2.00% EPS 7.37 5.64 6.36 13.02 10.80 6.85 8.36 6.26 5.73 3.35 3.29

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,859.80 1,784.60 2,023.03 1,942.72 1,720.44 1,507.26 1,589.61 1,296.09 1,013.94 925.65 871.85 Net Sales Growth 4.22% -11.79% 4.13% 12.92% 14.14% -5.18% 22.65% 27.83% 9.54% 6.17% Cost Of Goods Sold 837.30 824.66 1,107.03 996.39 908.37 776.32 853.82 698.90 508.88 464.89 427.14 Gross Profit 1,022.50 959.94 916.00 946.33 812.06 730.94 735.79 597.19 505.06 460.76 444.71 GP Margin 54.98% 53.79% 45.28% 48.71% 47.20% 48.49% 46.29% 46.08% 49.81% 49.78% 51.01% Total Expenditure 1,531.40 1,517.57 1,765.96 1,602.16 1,397.55 1,234.11 1,291.48 1,054.35 815.48 744.81 689.44 Power & Fuel Cost - 170.16 186.91 175.46 147.83 129.99 132.04 108.41 85.63 83.70 93.85 % Of Sales - 9.53% 9.24% 9.03% 8.59% 8.62% 8.31% 8.36% 8.45% 9.04% 10.76% Employee Cost - 246.53 222.44 203.38 164.32 156.57 135.69 128.06 116.69 108.06 89.20 % Of Sales - 13.81% 11.00% 10.47% 9.55% 10.39% 8.54% 9.88% 11.51% 11.67% 10.23% Manufacturing Exp. - 133.59 111.43 104.05 85.18 85.78 83.61 50.48 38.41 32.69 26.98 % Of Sales - 7.49% 5.51% 5.36% 4.95% 5.69% 5.26% 3.89% 3.79% 3.53% 3.09% General & Admin Exp. - 86.99 80.23 60.89 38.68 43.05 35.77 28.33 30.77 26.86 24.93 % Of Sales - 4.87% 3.97% 3.13% 2.25% 2.86% 2.25% 2.19% 3.03% 2.90% 2.86% Selling & Distn. Exp. - 29.54 30.89 40.71 31.46 20.45 23.36 22.52 18.02 17.09 18.92 % Of Sales - 1.66% 1.53% 2.10% 1.83% 1.36% 1.47% 1.74% 1.78% 1.85% 2.17% Miscellaneous Exp. - 26.11 27.03 21.29 21.71 21.95 27.19 17.66 17.09 11.53 18.92 % Of Sales - 1.46% 1.34% 1.10% 1.26% 1.46% 1.71% 1.36% 1.69% 1.25% 0.97% EBITDA 328.40 267.03 257.07 340.56 322.89 273.15 298.13 241.74 198.46 180.84 182.41 EBITDA Margin 17.66% 14.96% 12.71% 17.53% 18.77% 18.12% 18.75% 18.65% 19.57% 19.54% 20.92% Other Income 5.00 2.45 5.41 4.89 4.98 3.70 2.26 4.46 3.44 1.84 1.58 Interest 75.20 56.37 48.10 31.22 36.20 52.42 58.43 49.12 48.27 62.21 60.05 Depreciation 134.40 117.61 109.01 95.67 85.25 82.46 92.88 85.59 69.14 67.28 64.19 PBT 123.80 95.50 105.37 218.56 206.43 141.98 149.08 111.49 84.47 53.19 59.75 Tax 33.00 25.90 26.98 58.06 73.28 42.14 46.01 34.27 12.55 11.99 19.35 Tax Rate 26.66% 27.12% 25.61% 26.56% 35.50% 33.29% 30.86% 30.74% 15.64% 22.54% 32.38% PAT 90.80 69.60 78.38 160.50 133.14 84.44 103.08 77.23 67.72 41.20 40.41 PAT before Minority Interest 90.80 69.60 78.38 160.50 133.14 84.44 103.08 77.23 67.72 41.20 40.41 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 4.88% 3.90% 3.87% 8.26% 7.74% 5.60% 6.48% 5.96% 6.68% 4.45% 4.63% PAT Growth 30.65% -11.20% -51.17% 20.55% 57.67% -18.08% 33.47% 14.04% 64.37% 1.95% EPS 7.36 5.64 6.36 13.02 10.80 6.85 8.36 6.26 5.49 3.34 3.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,187.59 1,133.49 1,068.01 933.42 816.52 756.22 669.39 604.99 564.90 533.47 Share Capital 24.66 24.66 24.66 24.66 24.66 24.66 16.44 16.44 16.44 16.44 Total Reserves 1,162.93 1,108.83 1,043.35 908.76 791.86 731.56 652.96 588.55 548.46 517.03 Non-Current Liabilities 542.86 590.46 431.90 378.99 410.16 359.42 311.82 324.23 336.88 241.67 Secured Loans 422.85 489.88 286.68 262.89 303.40 297.84 296.63 320.15 296.61 201.44 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 27.99 24.22 79.59 77.94 73.43 48.74 15.65 14.30 10.22 11.71 Current Liabilities 756.62 661.53 828.13 703.30 652.77 659.02 616.17 470.29 397.31 529.99 Trade Payables 278.84 313.24 249.05 229.61 201.16 160.00 164.55 130.43 127.85 137.13 Other Current Liabilities 172.84 157.49 232.09 148.61 133.28 136.11 113.94 75.93 62.03 131.52 Short Term Borrowings 288.56 173.31 272.60 251.43 257.54 301.88 277.16 230.24 171.94 231.01 Short Term Provisions 16.39 17.49 74.39 73.65 60.80 61.03 60.52 33.69 35.49 30.33 Total Liabilities 2,487.07 2,385.48 2,328.04 2,015.71 1,879.45 1,774.66 1,597.38 1,399.51 1,299.09 1,305.13 Net Block 1,070.63 948.31 879.46 712.55 735.22 712.96 633.59 668.33 623.18 639.35 Gross Block 1,802.37 1,563.59 1,387.80 1,127.49 1,064.92 960.28 788.33 737.47 1,147.15 1,096.04 Accumulated Depreciation 731.74 615.27 508.33 414.94 329.70 247.31 154.73 69.14 523.97 456.69 Non Current Assets 1,520.54 1,446.47 1,304.79 1,090.59 1,048.23 888.18 851.30 792.72 808.90 792.08 Capital Work in Progress 414.34 412.15 294.78 254.24 160.82 78.69 117.88 62.76 66.13 61.66 Non Current Investment 5.36 5.31 0.65 0.62 0.69 1.03 2.61 3.63 3.13 3.13 Long Term Loans & Adv. 29.15 75.91 128.77 116.34 145.30 85.40 91.55 37.81 86.61 72.94 Other Non Current Assets 1.06 4.78 1.13 6.83 6.21 10.11 5.67 20.20 29.86 15.00 Current Assets 966.53 939.00 1,023.25 925.12 831.22 886.48 746.08 606.79 490.19 513.04 Current Investments 0.00 0.00 10.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 303.72 316.74 328.98 266.70 312.46 364.23 303.05 263.58 291.11 313.95 Sundry Debtors 550.34 441.78 437.72 485.53 340.44 349.72 287.37 256.47 112.31 127.97 Cash & Bank 20.77 59.53 49.09 36.81 63.57 31.74 27.22 16.46 19.16 13.69 Other Current Assets 91.70 17.93 23.07 12.29 114.74 140.79 128.43 70.27 67.62 57.43 Short Term Loans & Adv. 71.87 103.01 174.12 123.79 104.25 132.37 113.93 59.54 57.43 35.02 Net Current Assets 209.90 277.48 195.11 221.82 178.45 227.46 129.91 136.51 92.88 -16.94 Total Assets 2,487.07 2,385.47 2,328.04 2,015.71 1,879.45 1,774.66 1,597.38 1,399.51 1,299.09 1,305.12

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,187.66 1,133.47 1,067.98 933.40 816.50 756.21 669.38 604.98 563.78 532.48 Share Capital 24.66 24.66 24.66 24.66 24.66 24.66 16.44 16.44 16.44 16.44 Total Reserves 1,163.00 1,108.81 1,043.32 908.74 791.84 731.55 652.95 588.54 547.34 516.04 Non-Current Liabilities 542.86 590.46 431.90 378.99 410.16 359.42 311.82 324.23 336.88 241.67 Secured Loans 422.85 489.88 286.68 262.89 303.40 297.84 296.63 320.15 296.61 201.44 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 27.99 24.22 79.59 77.94 73.43 48.74 15.65 14.30 10.22 11.71 Current Liabilities 756.63 661.55 828.15 703.31 652.77 659.02 616.17 470.29 397.36 530.07 Trade Payables 278.85 313.27 249.07 229.62 201.16 160.01 164.55 130.43 127.87 137.21 Other Current Liabilities 172.84 157.49 232.09 148.61 133.28 136.11 113.94 75.93 62.03 131.52 Short Term Borrowings 288.56 173.31 272.60 251.43 257.54 301.88 277.16 230.24 171.96 231.01 Short Term Provisions 16.39 17.49 74.39 73.65 60.80 61.03 60.52 33.69 35.49 30.33 Total Liabilities 2,487.15 2,385.48 2,328.03 2,015.70 1,879.43 1,774.65 1,597.37 1,399.50 1,298.02 1,304.22 Net Block 1,070.63 948.31 879.46 712.55 735.22 712.96 633.59 668.33 623.18 639.35 Gross Block 1,802.37 1,563.59 1,387.80 1,127.49 1,064.92 960.28 788.33 737.47 1,147.23 1,096.12 Accumulated Depreciation 731.74 615.27 508.33 414.94 329.70 247.31 154.73 69.14 524.05 456.77 Non Current Assets 1,520.53 1,446.46 1,304.78 1,090.58 1,048.22 888.17 851.29 792.71 807.83 791.16 Capital Work in Progress 414.34 412.15 294.78 254.24 160.82 78.69 117.88 62.76 66.13 61.66 Non Current Investment 5.35 5.30 0.64 0.61 0.68 1.02 2.60 3.62 3.12 3.12 Long Term Loans & Adv. 29.15 75.91 128.77 116.34 145.30 85.40 91.55 37.81 85.55 72.03 Other Non Current Assets 1.06 4.78 1.13 6.83 6.21 10.11 5.67 20.20 29.86 15.00 Current Assets 966.62 939.02 1,023.25 925.12 831.22 886.48 746.08 606.79 490.19 513.06 Current Investments 0.00 0.00 10.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 303.72 316.74 328.98 266.70 312.46 364.23 303.05 263.58 291.11 313.95 Sundry Debtors 550.34 441.78 437.72 485.53 340.44 349.72 287.37 256.47 112.31 127.97 Cash & Bank 20.88 59.55 49.09 36.81 63.57 31.74 27.22 16.46 19.16 13.70 Other Current Assets 91.68 17.93 23.07 12.29 114.74 140.79 128.43 70.27 67.62 57.43 Short Term Loans & Adv. 71.85 103.01 174.12 123.79 104.25 132.37 113.93 59.54 57.43 35.02 Net Current Assets 209.99 277.47 195.10 221.81 178.44 227.45 129.91 136.51 92.84 -17.02 Total Assets 2,487.15 2,385.48 2,328.03 2,015.70 1,879.44 1,774.65 1,597.37 1,399.50 1,298.02 1,304.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 186.62 315.29 293.73 229.02 284.93 185.59 138.81 163.49 185.70 102.27 PBT 95.41 105.36 218.57 206.43 141.98 149.09 111.49 83.22 53.31 59.86 Adjustment 174.88 163.13 126.27 126.99 136.17 158.81 140.35 123.92 133.60 126.79 Changes in Working Capital -53.33 75.60 18.69 -57.90 46.49 -89.69 -87.16 -23.92 11.41 -71.31 Cash after chg. in Working capital 216.96 344.09 363.53 275.52 324.64 218.21 164.69 183.22 198.31 115.34 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.34 -28.80 -69.80 -46.50 -24.31 -32.62 -25.87 -19.73 -12.61 -13.06 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 -15.40 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -173.75 -292.34 -284.37 -156.20 -163.80 -124.59 -110.12 -102.59 -64.07 -43.00 Net Fixed Assets -240.97 -293.16 -300.85 -155.99 -186.77 -132.76 -105.98 413.05 -55.58 -64.49 Net Investments -0.05 5.61 -10.30 0.07 0.34 1.58 1.02 -0.50 0.00 0.00 Others 67.27 -4.79 26.78 -0.28 22.63 6.59 -5.16 -515.14 -8.49 21.49 Cash from Financing Activity -27.00 -7.68 -5.56 -96.87 -100.86 -55.41 -24.79 -63.27 -123.56 -68.82 Net Cash Inflow / Outflow -14.12 15.27 3.80 -24.05 20.27 5.59 3.90 -2.37 -1.92 -9.54 Opening Cash & Equivalents 26.71 11.44 7.64 31.68 11.41 5.82 1.93 4.29 6.21 15.76 Closing Cash & Equivalent 12.60 26.71 11.44 7.64 31.68 11.41 5.82 1.93 4.29 6.21

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 186.72 315.31 293.73 229.02 284.93 185.59 138.81 163.48 185.61 102.18 PBT 95.50 105.37 218.56 206.43 141.98 149.08 111.49 80.27 53.19 59.75 Adjustment 174.87 163.13 126.27 126.99 136.17 158.81 140.35 126.88 133.68 126.82 Changes in Working Capital -53.32 75.61 18.70 -57.89 46.49 -89.69 -87.16 -23.93 11.35 -71.33 Cash after chg. in Working capital 217.05 344.11 363.53 275.52 324.64 218.21 164.69 183.22 198.22 115.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.34 -28.80 -69.80 -46.50 -24.31 -32.62 -25.87 -19.73 -12.61 -13.06 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 -15.40 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -173.75 -292.34 -284.37 -156.20 -163.80 -124.59 -110.12 -102.17 -63.91 -42.89 Net Fixed Assets -240.97 -293.16 -300.85 -155.99 -186.77 -132.76 -105.98 413.05 -55.58 -64.49 Net Investments -0.05 5.61 -10.30 0.07 0.34 1.58 1.02 -0.50 0.00 0.00 Others 67.27 -4.79 26.78 -0.28 22.63 6.59 -5.16 -514.72 -8.33 21.60 Cash from Financing Activity -27.00 -7.68 -5.56 -96.87 -100.86 -55.40 -24.79 -63.28 -123.63 -68.82 Net Cash Inflow / Outflow -14.03 15.29 3.80 -24.05 20.27 5.59 3.90 -1.96 -1.93 -9.53 Opening Cash & Equivalents 26.73 11.44 7.64 31.68 11.41 5.82 1.93 3.89 6.23 15.75 Closing Cash & Equivalent 12.70 26.73 11.44 7.64 31.68 11.41 5.82 1.93 4.29 6.23

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 96.32 91.93 86.62 75.70 66.22 61.33 54.29 49.07 37.25 34.64 ROA 2.85% 3.33% 7.39% 6.84% 4.62% 6.11% 5.15% 5.24% 3.17% 3.15% ROE 5.99% 7.12% 16.04% 15.22% 10.74% 14.46% 12.12% 13.28% 9.32% 9.81% ROCE 7.82% 8.47% 15.21% 16.15% 12.44% 15.25% 12.81% 12.14% 11.92% 12.50% Fixed Asset Turnover 1.06 1.37 1.54 1.57 1.49 1.82 1.70 1.10 0.83 0.82 Receivable days 101.46 79.34 86.73 87.62 83.56 73.14 76.34 65.09 46.88 45.07 Inventory Days 63.45 58.25 55.96 61.44 81.93 76.61 79.54 97.91 118.04 130.03 Payable days 131.03 92.70 87.67 86.55 52.18 44.26 48.94 56.68 62.71 67.80 Cash Conversion Cycle 33.88 44.89 55.02 62.51 113.32 105.49 106.94 106.32 102.20 107.30 Total Debt/Equity 0.69 0.66 0.63 0.65 0.79 0.87 0.95 0.99 1.10 1.28 Interest Cover 2.69 3.19 8.00 6.70 3.41 3.55 3.27 2.72 1.86 2.00

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 96.32 91.93 86.62 75.70 66.22 61.33 54.29 49.07 37.16 34.56 ROA 2.86% 3.33% 7.39% 6.84% 4.62% 6.11% 5.15% 5.02% 3.17% 3.12% ROE 6.00% 7.12% 16.04% 15.22% 10.74% 14.46% 12.12% 12.74% 9.32% 9.81% ROCE 7.82% 8.47% 15.21% 16.15% 12.44% 15.25% 12.81% 11.87% 11.92% 12.50% Fixed Asset Turnover 1.06 1.37 1.54 1.57 1.49 1.82 1.70 1.10 0.83 0.82 Receivable days 101.46 79.34 86.73 87.62 83.56 73.14 76.34 65.09 46.88 45.07 Inventory Days 63.45 58.25 55.96 61.44 81.93 76.61 79.54 97.91 118.04 130.03 Payable days 131.04 92.70 87.68 86.55 52.18 44.26 48.94 56.69 62.74 67.85 Cash Conversion Cycle 33.87 44.89 55.01 62.51 113.32 105.49 106.94 106.31 102.18 107.25 Total Debt/Equity 0.69 0.66 0.63 0.65 0.79 0.87 0.95 0.99 1.10 1.28 Interest Cover 2.69 3.19 8.00 6.70 3.41 3.55 3.27 2.66 1.85 2.00

Top Investors:

tata mutual fund - tata small cap fund

theleme india master fund limited

government pension fund global

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hikal passes ANVISA’s GMP audit for Jigani unit
17th Jun 2025, 10:30 AM

The inspection, carried out by ANVISA, Brazil GMP, was for multiple API’s which occurred from April 14th to April 18th, 2025
Read More

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.

Feedback