Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Pharmaceuticals & Drugs - Global

Rating :
44/99

BSE: 524494 | NSE: IPCALAB

932.15
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 941.00
  • 945.00
  • 921.95
  • 934.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  329783
  •  3075.06
  •  1228.35
  •  831.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,717.54
  • 32.92
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,868.12
  • 0.43%
  • 4.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.29%
  • 0.51%
  • 7.50%
  • FII
  • DII
  • Others
  • 10.61%
  • 33.55%
  • 1.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 12.22
  • 7.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.87
  • 23.26
  • 7.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 30.02
  • 13.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.35
  • 30.76
  • 28.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.19
  • 4.59
  • 5.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.59
  • 18.88
  • 18.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,585.74
1,565.79
1.27%
1,289.10
1,114.66
15.65%
1,430.47
1,409.83
1.46%
1,544.43
1,361.10
13.47%
Expenses
1,316.51
1,149.25
14.55%
1,069.77
885.75
20.78%
1,122.66
1,042.90
7.65%
1,178.85
1,000.91
17.78%
EBITDA
269.23
416.54
-35.37%
219.33
228.91
-4.19%
307.81
366.93
-16.11%
365.58
360.19
1.50%
EBIDTM
16.98%
26.60%
17.01%
20.54%
21.52%
26.03%
23.67%
26.46%
Other Income
22.11
21.02
5.19%
14.54
19.92
-27.01%
12.93
15.38
-15.93%
18.08
15.45
17.02%
Interest
6.94
1.82
281.32%
3.38
1.70
98.82%
1.43
2.29
-37.55%
1.06
2.31
-54.11%
Depreciation
61.71
55.87
10.45%
60.94
52.50
16.08%
58.65
53.52
9.59%
56.96
52.12
9.29%
PBT
222.69
379.87
-41.38%
169.55
194.63
-12.89%
260.66
326.50
-20.17%
325.64
321.21
1.38%
Tax
74.26
70.77
4.93%
28.76
30.93
-7.02%
57.33
56.73
1.06%
67.91
52.59
29.13%
PAT
148.43
309.10
-51.98%
140.79
163.70
-14.00%
203.33
269.77
-24.63%
257.73
268.62
-4.05%
PATM
9.36%
19.74%
10.92%
14.69%
14.21%
19.13%
16.69%
19.74%
EPS
5.64
12.09
-53.35%
5.13
6.36
-19.34%
3.88
10.46
-62.91%
9.86
10.53
-6.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,849.74
5,796.74
5,394.94
4,619.03
3,745.69
3,257.76
3,156.19
2,867.11
3,144.40
3,281.77
2,805.94
Net Sales Growth
7.31%
7.45%
16.80%
23.32%
14.98%
3.22%
10.08%
-8.82%
-4.19%
16.96%
 
Cost Of Goods Sold
2,047.88
1,790.78
1,547.98
1,455.41
1,090.34
978.34
939.40
903.04
968.00
963.06
955.10
Gross Profit
3,801.86
4,005.96
3,846.96
3,163.62
2,655.35
2,279.42
2,216.79
1,964.07
2,176.40
2,318.71
1,850.84
GP Margin
64.99%
69.11%
71.31%
68.49%
70.89%
69.97%
70.24%
68.50%
69.22%
70.65%
65.96%
Total Expenditure
4,687.79
4,539.12
3,913.71
3,728.56
3,067.42
2,815.78
2,740.77
2,593.42
2,630.33
2,569.79
2,268.34
Power & Fuel Cost
-
242.12
207.10
201.22
176.50
161.92
151.00
141.67
135.94
127.91
104.79
% Of Sales
-
4.18%
3.84%
4.36%
4.71%
4.97%
4.78%
4.94%
4.32%
3.90%
3.73%
Employee Cost
-
1,177.39
1,013.57
921.23
787.40
735.88
695.98
625.58
566.70
497.99
391.79
% Of Sales
-
20.31%
18.79%
19.94%
21.02%
22.59%
22.05%
21.82%
18.02%
15.17%
13.96%
Manufacturing Exp.
-
610.04
524.21
471.80
374.26
366.92
404.52
387.75
439.11
415.69
331.73
% Of Sales
-
10.52%
9.72%
10.21%
9.99%
11.26%
12.82%
13.52%
13.96%
12.67%
11.82%
General & Admin Exp.
-
261.34
242.22
249.90
271.85
268.52
246.68
245.42
246.73
255.40
205.02
% Of Sales
-
4.51%
4.49%
5.41%
7.26%
8.24%
7.82%
8.56%
7.85%
7.78%
7.31%
Selling & Distn. Exp.
-
402.81
324.86
359.15
317.84
277.62
280.74
223.67
245.00
231.18
212.94
% Of Sales
-
6.95%
6.02%
7.78%
8.49%
8.52%
8.89%
7.80%
7.79%
7.04%
7.59%
Miscellaneous Exp.
-
54.64
53.77
69.85
49.23
26.58
22.45
66.29
28.85
78.56
212.94
% Of Sales
-
0.94%
1.00%
1.51%
1.31%
0.82%
0.71%
2.31%
0.92%
2.39%
2.39%
EBITDA
1,161.95
1,257.62
1,481.23
890.47
678.27
441.98
415.42
273.69
514.07
711.98
537.60
EBITDA Margin
19.86%
21.70%
27.46%
19.28%
18.11%
13.57%
13.16%
9.55%
16.35%
21.69%
19.16%
Other Income
67.66
121.72
129.19
86.50
74.66
58.08
54.76
40.77
58.69
51.97
39.88
Interest
12.81
11.20
12.27
19.77
22.24
27.57
26.91
34.56
32.13
30.23
36.48
Depreciation
238.26
232.42
209.17
210.50
182.42
177.73
172.95
163.26
179.55
103.13
86.73
PBT
978.54
1,135.72
1,388.98
746.70
548.27
294.76
270.32
116.64
361.08
630.59
454.27
Tax
228.26
224.77
240.14
135.33
104.24
51.11
67.52
20.44
101.93
152.39
129.94
Tax Rate
23.33%
19.79%
17.29%
18.12%
19.01%
17.34%
24.98%
17.52%
28.23%
24.17%
28.60%
PAT
750.28
905.24
1,147.71
614.13
447.39
243.65
202.80
96.20
259.15
478.20
324.33
PAT before Minority Interest
742.40
910.95
1,148.84
611.37
444.03
243.65
202.80
96.20
259.15
478.20
324.33
Minority Interest
-7.88
-5.71
-1.13
2.76
3.36
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.83%
15.62%
21.27%
13.30%
11.94%
7.48%
6.43%
3.36%
8.24%
14.57%
11.56%
PAT Growth
-25.80%
-21.13%
86.88%
37.27%
83.62%
20.14%
110.81%
-62.88%
-45.81%
47.44%
 
EPS
29.57
35.68
45.24
24.21
17.63
9.60
7.99
3.79
10.21
18.85
12.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
5,491.97
4,701.65
3,627.48
3,122.39
2,688.57
2,455.26
2,259.19
2,208.43
1,959.66
1,553.78
Share Capital
25.37
25.37
25.27
25.27
25.24
25.24
25.24
25.24
25.24
25.24
Total Reserves
5,466.60
4,676.28
3,590.27
3,097.12
2,663.01
2,430.02
2,233.95
2,183.19
1,934.42
1,528.54
Non-Current Liabilities
602.07
189.69
290.29
313.40
419.42
548.32
662.57
699.57
459.45
509.52
Secured Loans
395.18
9.13
88.80
133.94
234.01
347.22
433.63
447.65
292.12
366.21
Unsecured Loans
0.00
0.00
14.17
6.91
0.00
4.52
50.64
55.56
1.88
0.00
Long Term Provisions
42.73
38.56
32.23
25.28
25.88
24.55
20.22
18.03
14.93
12.21
Current Liabilities
1,465.88
1,160.54
1,326.42
1,097.50
1,007.57
955.93
969.95
904.36
791.45
633.65
Trade Payables
557.70
664.86
609.85
524.32
423.47
396.54
421.11
306.59
340.99
268.37
Other Current Liabilities
420.52
204.49
304.57
274.74
266.75
316.41
297.50
236.44
250.88
166.00
Short Term Borrowings
367.81
176.61
310.95
209.69
239.04
177.30
184.85
325.35
143.94
157.14
Short Term Provisions
119.85
114.58
101.05
88.75
78.31
65.68
66.49
35.98
55.64
42.14
Total Liabilities
7,636.84
6,066.41
5,257.82
4,548.83
4,115.56
3,959.51
3,891.71
3,812.36
3,210.56
2,696.95
Net Block
2,417.52
2,072.43
2,058.73
1,940.38
1,952.96
1,983.27
2,014.18
1,800.43
1,353.59
1,104.23
Gross Block
3,758.81
3,201.39
2,985.73
2,632.86
2,464.33
2,318.22
2,176.95
2,546.33
1,932.05
1,579.07
Accumulated Depreciation
1,341.29
1,128.96
927.00
692.48
511.37
334.95
162.77
745.90
578.46
474.84
Non Current Assets
3,179.67
2,629.45
2,402.11
2,171.08
2,170.08
2,217.69
2,269.79
2,198.38
1,609.14
1,299.78
Capital Work in Progress
306.43
234.82
133.28
66.33
73.00
94.64
128.74
267.22
164.90
129.17
Non Current Investment
269.88
111.43
71.31
30.05
17.52
22.24
25.82
16.19
9.00
8.87
Long Term Loans & Adv.
168.94
184.42
124.68
128.36
115.83
103.58
78.44
103.47
71.26
47.49
Other Non Current Assets
16.90
26.35
14.11
5.96
10.77
13.96
22.61
11.07
10.39
10.02
Current Assets
4,457.17
3,436.96
2,855.71
2,377.75
1,945.48
1,741.82
1,621.92
1,613.98
1,601.42
1,397.17
Current Investments
719.31
393.83
238.25
90.38
69.35
113.57
0.00
0.00
0.15
0.15
Inventories
1,857.97
1,594.81
1,323.12
1,072.50
880.59
882.22
837.42
926.56
847.58
741.03
Sundry Debtors
910.78
811.75
895.20
681.51
602.27
500.16
445.87
353.00
449.79
417.81
Cash & Bank
640.66
365.07
180.92
282.30
150.57
35.85
175.54
124.79
76.01
58.24
Other Current Assets
328.45
234.70
195.92
221.21
242.70
210.02
163.09
209.63
227.89
179.94
Short Term Loans & Adv.
65.52
36.80
22.30
29.85
14.44
15.56
17.31
36.19
53.84
31.22
Net Current Assets
2,991.29
2,276.42
1,529.29
1,280.25
937.91
785.89
651.97
709.62
809.97
763.52
Total Assets
7,636.84
6,066.41
5,257.82
4,548.83
4,115.56
3,959.51
3,891.71
3,812.36
3,210.56
2,696.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
856.04
1,090.13
570.35
501.03
341.13
281.91
708.65
455.29
522.29
388.77
PBT
1,135.72
1,388.98
738.89
546.46
290.53
262.06
116.64
361.08
630.59
454.27
Adjustment
195.11
183.07
247.37
187.36
192.51
174.86
211.11
187.91
139.92
126.16
Changes in Working Capital
-272.75
-236.33
-263.69
-121.97
-84.44
-103.73
410.30
-18.68
-117.72
-100.10
Cash after chg. in Working capital
1,058.08
1,335.72
722.57
611.85
398.60
333.19
738.05
530.31
652.79
480.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-202.04
-245.59
-152.22
-110.82
-57.47
-51.28
-29.40
-75.02
-130.50
-91.56
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
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-855.05
-520.69
-509.65
-165.06
-135.40
-148.82
-218.33
-676.40
-369.01
-259.87
Net Fixed Assets
-494.63
-307.20
-284.34
-46.98
-60.09
-105.61
466.60
-716.66
-362.17
-275.00
Net Investments
-579.68
-219.12
-326.48
-106.61
-4.05
-114.15
-15.57
-52.96
-6.96
20.86
Others
219.26
5.63
101.17
-11.47
-71.26
70.94
-669.36
93.22
0.12
-5.73
Cash from Financing Activity
426.81
-305.82
-136.54
-183.20
-130.41
-159.13
-461.51
250.54
-136.13
-82.93
Net Cash Inflow / Outflow
427.80
263.62
-75.84
152.77
75.32
-26.04
28.81
29.43
17.15
45.97
Opening Cash & Equivalents
559.01
295.39
370.92
218.15
142.83
168.87
140.06
74.25
56.69
10.72
Closing Cash & Equivalent
990.93
559.01
295.39
370.92
218.15
142.83
168.87
103.68
74.25
56.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
216.47
185.32
286.15
247.12
213.02
194.55
179.02
174.99
155.28
123.12
ROA
13.30%
20.29%
12.47%
10.25%
6.03%
5.17%
2.50%
7.38%
16.19%
12.91%
ROE
17.87%
27.63%
18.15%
15.28%
9.47%
8.60%
4.31%
12.43%
27.22%
23.10%
ROCE
20.41%
30.92%
19.92%
16.53%
9.94%
9.44%
4.82%
13.78%
27.92%
24.38%
Fixed Asset Turnover
1.68
1.75
1.65
1.48
1.37
1.43
1.23
1.42
1.89
1.95
Receivable days
53.92
57.48
61.90
62.09
61.27
53.75
50.16
46.12
47.78
49.05
Inventory Days
108.09
98.25
94.05
94.47
97.98
97.70
110.76
101.93
87.49
90.74
Payable days
111.16
136.39
49.85
51.13
50.35
52.23
52.92
39.11
36.45
31.30
Cash Conversion Cycle
50.86
19.34
106.10
105.43
108.90
99.22
108.00
108.95
98.82
108.49
Total Debt/Equity
0.14
0.05
0.13
0.15
0.23
0.29
0.38
0.42
0.31
0.40
Interest Cover
102.40
114.20
38.77
25.65
11.69
11.05
4.38
12.24
21.86
13.45

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.