Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Pharmaceuticals & Drugs - Global

Rating :
73/99

BSE: 524494 | NSE: IPCALAB

1647.00
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1645.00
  •  1650.00
  •  1622.00
  •  1636.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  177179
  •  2903.14
  •  1825.00
  •  844.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,685.10
  • 34.12
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,867.75
  • 0.18%
  • 5.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.07%
  • 1.91%
  • 10.66%
  • FII
  • DII
  • Others
  • 12.64%
  • 25.48%
  • 3.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.91
  • 3.56
  • 5.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 5.70
  • 10.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.18
  • 11.54
  • 30.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.17
  • 37.54
  • 35.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.11
  • 3.60
  • 3.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.46
  • 19.38
  • 18.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,073.76
879.61
22.07%
1,212.86
1,006.14
20.55%
1,283.90
1,012.00
26.87%
1,078.19
875.43
23.16%
Expenses
905.28
715.03
26.61%
939.20
771.68
21.71%
1,018.04
837.71
21.53%
879.47
756.88
16.20%
EBITDA
168.48
164.58
2.37%
273.66
234.46
16.72%
265.86
174.29
52.54%
198.72
118.55
67.63%
EBIDTM
15.69%
18.71%
22.56%
23.30%
20.71%
17.22%
18.43%
13.54%
Other Income
13.73
15.26
-10.03%
18.13
13.34
35.91%
14.80
14.76
0.27%
20.34
14.32
42.04%
Interest
3.67
6.44
-43.01%
4.01
5.12
-21.68%
4.23
2.38
77.73%
4.59
4.93
-6.90%
Depreciation
63.94
44.76
42.85%
50.83
45.74
11.13%
49.63
45.35
9.44%
46.10
46.57
-1.01%
PBT
114.60
128.64
-10.91%
236.95
196.94
20.32%
226.80
141.32
60.49%
168.37
81.37
106.92%
Tax
29.20
31.65
-7.74%
36.89
37.42
-1.42%
31.89
22.10
44.30%
37.35
13.07
185.77%
PAT
85.40
96.99
-11.95%
200.06
159.52
25.41%
194.91
119.22
63.49%
131.02
68.30
91.83%
PATM
7.95%
11.03%
16.49%
15.85%
15.18%
11.78%
12.15%
7.80%
EPS
6.76
7.67
-11.86%
15.83
12.62
25.44%
15.42
9.43
63.52%
10.37
5.40
92.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,648.71
3,745.69
3,257.76
3,156.19
2,867.11
3,144.40
3,281.77
2,805.94
2,355.96
1,897.88
1,595.24
Net Sales Growth
23.20%
14.98%
3.22%
10.08%
-8.82%
-4.19%
16.96%
19.10%
24.14%
18.97%
 
Cost Of Goods Sold
1,644.13
1,090.34
978.34
939.40
903.04
968.00
963.06
955.10
800.91
680.51
571.62
Gross Profit
3,004.58
2,655.35
2,279.42
2,216.79
1,964.07
2,176.40
2,318.71
1,850.84
1,555.05
1,217.37
1,023.62
GP Margin
64.63%
70.89%
69.97%
70.24%
68.50%
69.22%
70.65%
65.96%
66.00%
64.14%
64.17%
Total Expenditure
3,741.99
3,067.42
2,815.78
2,740.77
2,593.42
2,630.33
2,569.79
2,268.34
1,928.47
1,558.05
1,293.16
Power & Fuel Cost
-
176.50
161.92
151.00
141.67
135.94
127.91
104.79
83.78
59.18
47.61
% Of Sales
-
4.71%
4.97%
4.78%
4.94%
4.32%
3.90%
3.73%
3.56%
3.12%
2.98%
Employee Cost
-
787.40
735.88
695.98
625.58
566.70
497.99
391.79
335.49
266.28
211.63
% Of Sales
-
21.02%
22.59%
22.05%
21.82%
18.02%
15.17%
13.96%
14.24%
14.03%
13.27%
Manufacturing Exp.
-
374.26
366.92
404.52
387.75
439.11
415.69
331.73
275.82
238.31
220.23
% Of Sales
-
9.99%
11.26%
12.82%
13.52%
13.96%
12.67%
11.82%
11.71%
12.56%
13.81%
General & Admin Exp.
-
271.85
268.52
246.68
245.42
246.73
255.40
205.02
178.12
139.13
75.19
% Of Sales
-
7.26%
8.24%
7.82%
8.56%
7.85%
7.78%
7.31%
7.56%
7.33%
4.71%
Selling & Distn. Exp.
-
324.77
277.62
280.74
223.67
245.00
231.18
212.94
196.09
169.91
151.78
% Of Sales
-
8.67%
8.52%
8.89%
7.80%
7.79%
7.04%
7.59%
8.32%
8.95%
9.51%
Miscellaneous Exp.
-
42.30
26.58
22.45
66.29
28.85
78.56
66.97
58.26
4.73
151.78
% Of Sales
-
1.13%
0.82%
0.71%
2.31%
0.92%
2.39%
2.39%
2.47%
0.25%
0.95%
EBITDA
906.72
678.27
441.98
415.42
273.69
514.07
711.98
537.60
427.49
339.83
302.08
EBITDA Margin
19.50%
18.11%
13.57%
13.16%
9.55%
16.35%
21.69%
19.16%
18.15%
17.91%
18.94%
Other Income
67.00
74.66
58.08
54.76
40.77
58.69
51.97
39.88
48.34
89.00
43.85
Interest
16.50
22.24
27.57
26.91
34.56
32.13
30.23
36.48
44.39
32.35
32.93
Depreciation
210.50
182.42
177.73
172.95
163.26
179.55
103.13
86.73
67.13
55.79
46.74
PBT
746.72
548.27
294.76
270.32
116.64
361.08
630.59
454.27
364.31
340.69
266.26
Tax
135.33
104.24
51.11
67.52
20.44
101.93
152.39
129.94
88.11
78.38
62.72
Tax Rate
18.12%
19.01%
17.34%
24.98%
17.52%
28.23%
24.17%
28.60%
24.19%
23.01%
23.56%
PAT
611.39
447.39
243.65
202.80
96.20
259.15
478.20
324.33
276.20
262.39
203.74
PAT before Minority Interest
614.15
444.03
243.65
202.80
96.20
259.15
478.20
324.33
276.20
262.31
203.54
Minority Interest
2.76
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.08
0.20
PAT Margin
13.15%
11.94%
7.48%
6.43%
3.36%
8.24%
14.57%
11.56%
11.72%
13.83%
12.77%
PAT Growth
37.69%
83.62%
20.14%
110.81%
-62.88%
-45.81%
47.44%
17.43%
5.26%
28.79%
 
EPS
48.37
35.39
19.28
16.04
7.61
20.50
37.83
25.66
21.85
20.76
16.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
3,122.39
2,688.57
2,455.26
2,259.19
2,208.43
1,959.66
1,553.78
1,254.01
1,051.59
864.89
Share Capital
25.27
25.24
25.24
25.24
25.24
25.24
25.24
25.17
25.14
25.04
Total Reserves
3,097.12
2,663.01
2,430.02
2,233.95
2,183.19
1,934.42
1,528.54
1,228.70
1,025.97
837.95
Non-Current Liabilities
313.40
419.42
548.32
662.57
699.57
459.45
509.52
433.15
282.35
533.82
Secured Loans
133.94
234.01
347.22
433.63
447.65
292.12
366.21
330.18
194.62
364.08
Unsecured Loans
6.91
0.00
4.52
50.64
55.56
1.88
0.00
0.00
0.00
90.43
Long Term Provisions
25.28
25.88
24.55
20.22
18.03
14.93
12.21
8.72
5.34
0.00
Current Liabilities
1,097.50
1,007.57
955.93
969.95
904.36
791.45
633.65
640.17
578.53
215.49
Trade Payables
524.32
423.47
396.54
421.11
306.59
340.99
268.37
234.52
178.55
119.61
Other Current Liabilities
274.74
266.75
316.41
297.50
236.44
250.88
166.00
175.33
99.97
64.63
Short Term Borrowings
209.69
239.04
177.30
184.85
325.35
143.94
157.14
201.36
263.35
0.00
Short Term Provisions
88.75
78.31
65.68
66.49
35.98
55.64
42.14
28.96
36.66
31.25
Total Liabilities
4,548.83
4,115.56
3,959.51
3,891.71
3,812.36
3,210.56
2,696.95
2,327.33
1,911.81
1,613.62
Net Block
1,940.38
1,952.96
1,983.27
2,014.18
1,800.43
1,353.59
1,104.23
944.08
699.22
637.85
Gross Block
2,632.86
2,464.33
2,318.22
2,176.95
2,546.33
1,932.05
1,579.07
1,338.55
988.42
881.17
Accumulated Depreciation
692.48
511.37
334.95
162.77
745.90
578.46
474.84
394.47
289.20
243.32
Non Current Assets
2,171.08
2,170.08
2,217.69
2,269.79
2,198.38
1,609.14
1,299.78
1,117.30
875.01
708.52
Capital Work in Progress
66.33
73.00
94.64
128.74
267.22
164.90
129.17
94.51
94.75
38.28
Non Current Investment
30.05
17.52
22.24
25.82
16.19
9.00
8.87
33.93
40.68
32.39
Long Term Loans & Adv.
126.82
115.83
103.58
78.44
103.47
71.26
47.49
37.12
37.07
0.00
Other Non Current Assets
7.50
10.77
13.96
22.61
11.07
10.39
10.02
7.66
3.29
0.00
Current Assets
2,377.75
1,945.48
1,741.82
1,621.92
1,613.98
1,601.42
1,397.17
1,210.03
1,036.80
905.10
Current Investments
90.38
69.35
113.57
0.00
0.00
0.15
0.15
0.15
0.15
0.15
Inventories
1,072.50
880.59
882.22
837.42
926.56
847.58
741.03
669.89
466.40
380.23
Sundry Debtors
681.51
602.27
500.16
445.87
353.00
449.79
417.81
344.88
367.21
388.02
Cash & Bank
282.30
150.57
35.85
175.54
124.79
76.01
58.24
12.16
10.36
10.79
Other Current Assets
251.06
228.26
194.46
145.78
209.63
227.89
179.94
182.95
192.68
125.91
Short Term Loans & Adv.
31.44
14.44
15.56
17.31
36.19
53.84
31.22
27.73
56.71
125.91
Net Current Assets
1,280.25
937.91
785.89
651.97
709.62
809.97
763.52
569.86
458.27
689.61
Total Assets
4,548.83
4,115.56
3,959.51
3,891.71
3,812.36
3,210.56
2,696.95
2,327.33
1,911.81
1,613.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
492.28
341.13
281.91
708.65
455.29
522.29
388.77
353.84
214.20
191.45
PBT
546.46
290.53
262.06
116.64
361.08
630.59
454.27
364.31
340.69
266.26
Adjustment
178.61
192.51
174.86
211.11
187.91
139.92
126.16
156.99
39.13
70.45
Changes in Working Capital
-121.97
-84.44
-103.73
410.30
-18.68
-117.72
-100.10
-87.39
-101.25
-98.42
Cash after chg. in Working capital
603.10
398.60
333.19
738.05
530.31
652.79
480.33
433.91
278.57
238.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-110.82
-57.47
-51.28
-29.40
-75.02
-130.50
-91.56
-80.07
-64.37
-45.86
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.98
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
-156.31
-135.40
-148.82
-218.33
-676.40
-369.01
-259.87
-285.90
-198.10
-117.39
Net Fixed Assets
-46.98
-60.09
-105.61
466.60
-716.66
-362.17
-275.00
-298.69
-163.58
-136.07
Net Investments
-106.61
-4.05
-114.15
-15.57
-52.96
-6.96
20.86
6.14
0.48
7.61
Others
-2.72
-71.26
70.94
-669.36
93.22
0.12
-5.73
6.65
-35.00
11.07
Cash from Financing Activity
-183.20
-130.41
-159.13
-461.51
250.54
-136.13
-82.93
-71.81
-17.75
-74.01
Net Cash Inflow / Outflow
152.77
75.32
-26.04
28.81
29.43
17.15
45.97
-3.87
-1.65
0.05
Opening Cash & Equivalents
218.15
142.83
168.87
140.06
74.25
56.69
10.72
9.14
10.79
10.74
Closing Cash & Equivalent
370.92
218.15
142.83
168.87
103.68
74.25
56.69
10.72
9.14
10.79

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
247.12
213.02
194.55
179.02
174.99
155.28
123.12
99.63
83.62
68.93
ROA
10.25%
6.03%
5.17%
2.50%
7.38%
16.19%
12.91%
13.03%
14.88%
13.23%
ROE
15.28%
9.47%
8.60%
4.31%
12.43%
27.22%
23.10%
23.97%
27.41%
27.29%
ROCE
16.53%
9.94%
9.44%
4.82%
13.78%
27.92%
24.38%
23.78%
25.72%
24.83%
Fixed Asset Turnover
1.48
1.37
1.43
1.23
1.42
1.89
1.95
2.04
2.05
1.94
Receivable days
62.09
61.27
53.75
50.16
46.12
47.78
49.05
54.65
72.06
82.43
Inventory Days
94.47
97.98
97.70
110.76
101.93
87.49
90.74
87.21
80.79
77.81
Payable days
51.02
50.35
52.23
52.92
39.11
36.45
31.30
30.47
25.50
19.75
Cash Conversion Cycle
105.54
108.90
99.22
108.00
108.95
98.82
108.49
111.38
127.35
140.48
Total Debt/Equity
0.15
0.23
0.29
0.38
0.42
0.31
0.40
0.48
0.50
0.53
Interest Cover
25.65
11.69
11.05
4.38
12.24
21.86
13.45
9.21
11.53
9.09

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.