Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Pharmaceuticals & Drugs

Rating :
51/99

BSE: 524280 | NSE: KOPRAN

249.25
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  253.85
  •  253.85
  •  246.45
  •  251.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  99891
  •  249.44
  •  292.30
  •  140.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,202.37
  • 23.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,287.40
  • 1.20%
  • 2.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.49%
  • 8.54%
  • 37.98%
  • FII
  • DII
  • Others
  • 0.84%
  • 1.08%
  • 7.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 9.01
  • 3.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 2.66
  • -8.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 2.54
  • -23.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.14
  • 14.85
  • 19.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.12
  • 2.17
  • 2.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 10.65
  • 13.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
186.08
148.88
24.99%
158.92
158.00
0.58%
152.59
116.97
30.45%
117.00
125.62
-6.86%
Expenses
164.39
136.72
20.24%
135.34
145.68
-7.10%
129.76
106.82
21.48%
110.69
112.46
-1.57%
EBITDA
21.69
12.16
78.37%
23.58
12.32
91.40%
22.83
10.14
125.15%
6.31
13.15
-52.02%
EBIDTM
11.66%
8.17%
14.84%
7.80%
14.96%
-4.88%
5.39%
10.47%
Other Income
9.67
3.78
155.82%
2.43
2.22
9.46%
0.13
0.44
-70.45%
2.39
0.65
267.69%
Interest
2.59
1.78
45.51%
2.24
2.24
0.00%
1.94
1.28
51.56%
1.83
0.79
131.65%
Depreciation
3.59
3.24
10.80%
3.27
3.16
3.48%
2.77
3.25
-14.77%
3.26
3.05
6.89%
PBT
25.18
10.92
130.59%
20.51
9.14
124.40%
18.25
6.05
201.65%
3.61
9.96
-63.76%
Tax
6.56
2.88
127.78%
4.71
2.19
115.07%
4.48
1.39
222.30%
0.84
2.37
-64.56%
PAT
18.62
8.04
131.59%
15.79
6.95
127.19%
13.77
4.65
196.13%
2.77
7.60
-63.55%
PATM
10.01%
5.40%
9.94%
4.40%
9.02%
-10.84%
2.37%
6.05%
EPS
3.86
1.67
131.14%
3.28
1.44
127.78%
2.86
-0.96
-
0.58
1.58
-63.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
614.59
550.99
477.52
491.81
359.50
357.90
313.32
309.72
296.32
325.73
302.85
Net Sales Growth
11.85%
15.39%
-2.91%
36.80%
0.45%
14.23%
1.16%
4.52%
-9.03%
7.55%
 
Cost Of Goods Sold
401.94
334.49
248.55
283.34
192.78
190.88
171.87
164.89
166.92
194.27
172.22
Gross Profit
212.65
216.50
228.97
208.47
166.72
167.02
141.44
144.82
129.39
131.46
130.63
GP Margin
34.60%
39.29%
47.95%
42.39%
46.38%
46.67%
45.14%
46.76%
43.67%
40.36%
43.13%
Total Expenditure
540.18
499.19
390.28
410.20
312.80
312.47
284.27
273.60
266.09
294.29
260.25
Power & Fuel Cost
-
23.16
19.27
16.65
18.08
17.10
14.90
13.71
14.10
12.93
11.71
% Of Sales
-
4.20%
4.04%
3.39%
5.03%
4.78%
4.76%
4.43%
4.76%
3.97%
3.87%
Employee Cost
-
49.95
43.27
37.16
36.85
37.11
32.24
31.37
28.02
28.83
23.01
% Of Sales
-
9.07%
9.06%
7.56%
10.25%
10.37%
10.29%
10.13%
9.46%
8.85%
7.60%
Manufacturing Exp.
-
42.67
38.78
33.89
30.06
32.41
31.35
31.84
27.80
25.56
22.44
% Of Sales
-
7.74%
8.12%
6.89%
8.36%
9.06%
10.01%
10.28%
9.38%
7.85%
7.41%
General & Admin Exp.
-
27.86
28.23
26.35
20.99
18.92
19.20
16.93
15.68
15.38
14.46
% Of Sales
-
5.06%
5.91%
5.36%
5.84%
5.29%
6.13%
5.47%
5.29%
4.72%
4.77%
Selling & Distn. Exp.
-
9.31
8.54
8.42
9.36
9.18
9.56
8.46
9.35
8.16
8.85
% Of Sales
-
1.69%
1.79%
1.71%
2.60%
2.56%
3.05%
2.73%
3.16%
2.51%
2.92%
Miscellaneous Exp.
-
11.77
3.64
4.40
4.69
6.86
5.15
6.39
4.22
9.17
8.85
% Of Sales
-
2.14%
0.76%
0.89%
1.30%
1.92%
1.64%
2.06%
1.42%
2.82%
2.50%
EBITDA
74.41
51.80
87.24
81.61
46.70
45.43
29.05
36.12
30.23
31.44
42.60
EBITDA Margin
12.11%
9.40%
18.27%
16.59%
12.99%
12.69%
9.27%
11.66%
10.20%
9.65%
14.07%
Other Income
14.62
3.06
10.76
18.15
0.63
3.96
10.94
10.66
2.37
6.54
1.96
Interest
8.60
6.08
5.12
6.24
8.91
8.99
8.60
13.70
12.56
12.97
14.46
Depreciation
12.89
12.71
11.10
10.19
9.58
8.74
8.51
8.33
8.12
9.64
12.92
PBT
67.55
36.07
81.78
83.34
28.84
31.66
22.89
24.76
11.91
15.36
17.18
Tax
16.59
8.83
20.75
21.73
7.26
7.64
2.40
4.85
0.00
0.00
0.00
Tax Rate
24.56%
24.48%
25.37%
26.07%
25.66%
24.13%
10.48%
19.59%
0.00%
0.00%
0.00%
PAT
50.95
27.23
61.03
61.61
21.02
24.02
20.49
19.91
10.72
-39.12
17.18
PAT before Minority Interest
50.95
27.23
61.03
61.61
21.02
24.02
20.49
19.91
10.72
-39.12
17.18
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
8.29%
4.94%
12.78%
12.53%
5.85%
6.71%
6.54%
6.43%
3.62%
-12.01%
5.67%
PAT Growth
87.04%
-55.38%
-0.94%
193.10%
-12.49%
17.23%
2.91%
85.73%
-
-
 
EPS
10.57
5.65
12.66
12.78
4.36
4.98
4.25
4.13
2.22
-8.12
3.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
439.25
426.17
245.03
189.68
168.48
144.71
124.67
108.72
98.52
114.56
Share Capital
48.21
48.21
43.25
43.25
43.25
43.25
43.25
51.83
49.68
47.63
Total Reserves
391.04
377.96
201.78
146.43
125.23
101.46
81.42
56.89
34.65
66.93
Non-Current Liabilities
33.48
33.13
33.67
40.48
46.17
31.45
32.17
33.00
18.31
67.02
Secured Loans
0.65
0.15
0.33
0.15
0.28
0.44
0.33
0.33
0.63
0.68
Unsecured Loans
17.24
18.62
20.88
31.68
40.84
29.48
32.17
28.36
13.38
62.54
Long Term Provisions
8.51
8.09
7.47
7.20
6.42
5.14
4.59
4.31
4.31
3.55
Current Liabilities
176.97
151.59
160.68
140.05
134.71
135.53
136.49
122.08
158.21
117.45
Trade Payables
87.38
62.30
85.91
54.74
51.16
60.67
47.13
57.04
69.22
35.71
Other Current Liabilities
32.85
31.40
28.85
38.17
35.24
21.30
29.91
26.64
36.70
29.33
Short Term Borrowings
55.51
53.71
43.08
46.23
45.44
52.11
56.09
38.00
51.38
52.27
Short Term Provisions
1.23
4.17
2.84
0.91
2.87
1.45
3.36
0.41
0.90
0.14
Total Liabilities
649.70
610.89
439.38
370.21
349.36
311.69
293.33
263.80
275.04
299.03
Net Block
164.99
150.69
112.19
111.15
112.62
104.44
104.47
100.88
101.56
104.89
Gross Block
233.83
206.81
157.31
146.31
138.14
121.27
112.80
314.06
306.73
295.95
Accumulated Depreciation
68.84
56.12
45.12
35.16
25.52
16.84
8.33
213.18
205.18
191.06
Non Current Assets
250.63
196.01
162.43
147.61
141.79
118.20
113.62
109.78
105.06
139.33
Capital Work in Progress
69.58
35.55
42.89
30.24
24.29
9.93
6.29
3.13
1.23
19.76
Non Current Investment
0.06
0.06
0.05
0.02
0.02
0.05
0.05
0.11
0.11
0.81
Long Term Loans & Adv.
14.33
8.19
6.09
4.90
3.54
2.47
2.30
5.61
2.09
13.76
Other Non Current Assets
1.67
1.53
1.22
1.29
1.32
1.31
0.50
0.03
0.06
0.10
Current Assets
399.07
414.87
276.95
222.60
207.57
193.50
179.72
154.01
169.98
159.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
130.61
149.94
100.00
88.50
73.45
71.01
60.56
58.84
45.30
53.02
Sundry Debtors
162.56
127.36
120.08
92.81
86.64
64.77
73.11
56.89
81.17
56.03
Cash & Bank
12.58
57.13
6.90
4.75
3.96
6.18
6.88
4.71
3.73
4.71
Other Current Assets
93.32
4.89
5.83
2.29
43.52
51.54
39.16
33.58
39.78
45.93
Short Term Loans & Adv.
87.55
75.55
44.14
34.26
37.98
47.57
37.33
32.65
38.23
45.02
Net Current Assets
222.10
263.29
116.26
82.55
72.85
57.96
43.23
31.93
11.78
42.25
Total Assets
649.70
610.88
439.38
370.21
349.36
311.70
293.34
263.79
275.04
299.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
34.02
-33.48
59.95
31.00
25.41
25.77
15.87
28.63
46.30
2.79
PBT
36.07
81.78
83.34
28.84
31.66
22.89
24.76
10.72
-39.12
17.18
Adjustment
16.29
13.82
16.44
21.63
13.35
13.52
25.15
19.63
76.87
25.97
Changes in Working Capital
-5.55
-110.81
-23.79
-11.77
-15.72
-7.56
-33.13
-1.71
8.58
-40.32
Cash after chg. in Working capital
46.81
-15.21
75.98
38.70
29.30
28.84
16.78
28.64
46.32
2.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.79
-18.27
-16.03
-7.15
-3.88
-3.07
-0.91
-0.01
-0.02
-0.04
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
-0.55
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12.65
-84.42
-25.28
-12.52
-24.86
-10.96
-17.96
-9.07
-9.62
-9.33
Net Fixed Assets
-5.97
-3.31
-4.35
-4.86
-5.66
-5.43
35.65
-4.54
195.52
-8.75
Net Investments
-0.64
-100.64
-0.65
-0.62
-0.60
-0.32
-0.53
-110.00
-39.20
0.00
Others
-6.04
19.53
-20.28
-7.04
-18.60
-5.21
-53.08
105.47
-165.94
-0.58
Cash from Financing Activity
-19.84
122.82
-34.57
-18.06
-0.58
-15.02
1.97
-19.34
-36.90
6.69
Net Cash Inflow / Outflow
1.53
4.93
0.10
0.42
-0.03
-0.21
-0.12
0.22
-0.22
0.14
Opening Cash & Equivalents
5.87
0.94
0.83
0.41
0.44
0.66
0.78
0.56
0.79
0.65
Closing Cash & Equivalent
7.40
5.87
0.94
0.83
0.41
0.44
0.66
0.78
0.56
0.79

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
91.11
88.40
56.65
43.86
38.95
33.46
28.83
23.15
18.43
27.14
ROA
4.32%
11.62%
15.22%
5.84%
7.27%
6.77%
7.15%
3.98%
-13.63%
6.11%
ROE
6.29%
18.19%
28.34%
11.74%
15.34%
15.21%
17.71%
12.19%
-43.06%
17.65%
ROCE
8.30%
21.40%
30.40%
13.69%
16.30%
13.88%
19.24%
13.09%
-12.48%
14.27%
Fixed Asset Turnover
2.53
2.66
3.30
2.54
2.76
2.69
1.49
0.98
1.11
1.07
Receivable days
94.82
93.20
77.53
90.59
77.21
79.96
74.44
82.54
74.79
62.68
Inventory Days
91.76
94.14
68.65
81.75
73.66
76.30
68.37
62.26
53.60
52.48
Payable days
81.67
108.83
90.60
60.78
68.76
72.54
73.61
89.54
68.97
60.02
Cash Conversion Cycle
104.91
78.51
55.58
111.55
82.11
83.72
69.21
55.25
59.43
55.14
Total Debt/Equity
0.17
0.17
0.27
0.47
0.58
0.61
0.76
0.65
0.92
1.12
Interest Cover
6.93
16.98
14.36
4.17
4.52
3.66
2.81
1.85
-2.02
2.19

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.