Nifty
Sensex
:
:
18258.25
61164.45
-10.15 (-0.06%)
-185.81 (-0.30%)

Pharmaceuticals & Drugs

Rating :
68/99

BSE: 524280 | NSE: KOPRAN

202.50
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  203.10
  •  206.30
  •  198.15
  •  203.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58090
  •  117.30
  •  261.00
  •  99.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 878.20
  • 16.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 937.61
  • 0.74%
  • 3.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.78%
  • 8.89%
  • 40.71%
  • FII
  • DII
  • Others
  • 0.27%
  • 0.22%
  • 6.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.48
  • 9.69
  • 11.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.46
  • 17.71
  • 12.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.71
  • 25.35
  • 36.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.35
  • 11.00
  • 8.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.99
  • 1.90
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 7.25
  • 6.50

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
75.33
120.88
-37.68%
139.88
87.38
60.08%
112.06
100.19
11.85%
118.99
87.78
35.55%
Expenses
66.04
100.77
-34.46%
120.53
75.92
58.76%
90.94
88.02
3.32%
97.80
77.13
26.80%
EBITDA
9.28
20.11
-53.85%
19.35
11.46
68.85%
21.12
12.17
73.54%
21.19
10.65
98.97%
EBIDTM
12.32%
16.64%
13.83%
13.11%
18.85%
12.14%
17.81%
12.14%
Other Income
2.83
3.52
-19.60%
4.67
0.18
2,494.44%
4.25
1.40
203.57%
5.55
1.44
285.42%
Interest
1.07
1.86
-42.47%
1.22
2.23
-45.29%
1.74
2.62
-33.59%
1.42
1.97
-27.92%
Depreciation
2.71
2.54
6.69%
2.56
2.40
6.67%
2.49
2.41
3.32%
2.61
2.48
5.24%
PBT
8.34
19.24
-56.65%
20.24
6.46
213.31%
21.14
8.53
147.83%
22.72
7.65
196.99%
Tax
1.98
5.00
-60.40%
5.20
1.65
215.15%
5.43
2.22
144.59%
6.09
1.98
207.58%
PAT
6.36
14.23
-55.31%
15.04
4.81
212.68%
15.71
6.31
148.97%
16.63
5.67
193.30%
PATM
8.44%
11.77%
10.75%
5.50%
14.02%
6.30%
13.97%
6.46%
EPS
1.47
3.29
-55.32%
3.48
1.11
213.51%
3.63
1.46
148.63%
3.85
1.31
193.89%

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
446.26
491.81
359.50
357.90
313.32
309.72
296.32
325.73
302.85
250.22
198.90
Net Sales Growth
12.63%
36.80%
0.45%
14.23%
1.16%
4.52%
-9.03%
7.55%
21.03%
25.80%
 
Cost Of Goods Sold
270.32
283.34
192.78
190.88
171.87
164.89
166.92
194.27
172.22
141.88
116.77
Gross Profit
175.94
208.47
166.72
167.02
141.44
144.82
129.39
131.46
130.63
108.34
82.13
GP Margin
39.43%
42.39%
46.38%
46.67%
45.14%
46.76%
43.67%
40.36%
43.13%
43.30%
41.29%
Total Expenditure
375.31
410.20
312.80
312.47
284.27
273.60
266.09
294.29
260.25
216.57
177.75
Power & Fuel Cost
-
16.65
18.08
17.10
14.90
13.71
14.10
12.93
11.71
11.13
8.56
% Of Sales
-
3.39%
5.03%
4.78%
4.76%
4.43%
4.76%
3.97%
3.87%
4.45%
4.30%
Employee Cost
-
37.16
36.85
37.11
32.24
31.37
28.02
28.83
23.01
21.03
17.98
% Of Sales
-
7.56%
10.25%
10.37%
10.29%
10.13%
9.46%
8.85%
7.60%
8.40%
9.04%
Manufacturing Exp.
-
33.89
30.06
32.41
31.35
31.84
27.80
25.56
22.44
17.79
15.85
% Of Sales
-
6.89%
8.36%
9.06%
10.01%
10.28%
9.38%
7.85%
7.41%
7.11%
7.97%
General & Admin Exp.
-
26.35
20.99
18.92
19.20
16.93
15.68
15.38
14.46
11.32
9.86
% Of Sales
-
5.36%
5.84%
5.29%
6.13%
5.47%
5.29%
4.72%
4.77%
4.52%
4.96%
Selling & Distn. Exp.
-
8.42
9.36
9.18
9.56
8.46
9.35
8.16
8.85
6.56
5.85
% Of Sales
-
1.71%
2.60%
2.56%
3.05%
2.73%
3.16%
2.51%
2.92%
2.62%
2.94%
Miscellaneous Exp.
-
4.40
4.69
6.86
5.15
6.39
4.22
9.17
7.57
6.87
5.85
% Of Sales
-
0.89%
1.30%
1.92%
1.64%
2.06%
1.42%
2.82%
2.50%
2.75%
1.45%
EBITDA
70.94
81.61
46.70
45.43
29.05
36.12
30.23
31.44
42.60
33.65
21.15
EBITDA Margin
15.90%
16.59%
12.99%
12.69%
9.27%
11.66%
10.20%
9.65%
14.07%
13.45%
10.63%
Other Income
17.30
18.15
0.63
3.96
10.94
10.66
2.37
6.54
1.96
1.81
5.66
Interest
5.45
6.24
8.91
8.99
8.60
13.70
12.56
12.97
14.46
11.88
9.66
Depreciation
10.37
10.19
9.58
8.74
8.51
8.33
8.12
9.64
12.92
12.46
11.80
PBT
72.44
83.34
28.84
31.66
22.89
24.76
11.91
15.36
17.18
11.12
5.34
Tax
18.70
21.73
7.26
7.64
2.40
4.85
0.00
0.00
0.00
0.00
0.00
Tax Rate
25.81%
26.07%
25.66%
24.13%
10.48%
19.59%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
53.74
61.61
21.02
24.02
20.49
19.91
10.72
-39.12
17.18
11.12
5.34
PAT before Minority Interest
53.74
61.61
21.02
24.02
20.49
19.91
10.72
-39.12
17.18
11.12
5.34
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
12.04%
12.53%
5.85%
6.71%
6.54%
6.43%
3.62%
-12.01%
5.67%
4.44%
2.68%
PAT Growth
73.24%
193.10%
-12.49%
17.23%
2.91%
85.73%
-
-
54.50%
108.24%
 
EPS
12.41
14.23
4.85
5.55
4.73
4.60
2.48
-9.03
3.97
2.57
1.23

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
245.03
189.68
168.48
144.71
124.67
108.72
98.52
114.56
97.22
86.02
Share Capital
43.25
43.25
43.25
43.25
43.25
51.83
49.68
47.63
47.63
47.63
Total Reserves
201.78
146.43
125.23
101.46
81.42
56.89
34.65
66.93
49.59
38.39
Non-Current Liabilities
33.67
40.48
46.17
31.45
32.17
33.00
18.31
67.02
73.34
68.00
Secured Loans
0.33
0.15
0.28
0.44
0.33
0.33
0.63
0.68
2.94
5.49
Unsecured Loans
20.88
31.68
40.84
29.48
32.17
28.36
13.38
62.54
66.54
59.10
Long Term Provisions
7.47
7.20
6.42
5.14
4.59
4.31
4.31
3.55
3.60
3.16
Current Liabilities
160.68
140.05
134.71
135.53
136.49
122.08
158.21
117.45
92.75
96.43
Trade Payables
85.91
54.74
51.16
60.67
47.13
57.04
69.22
35.71
46.98
41.82
Other Current Liabilities
28.85
38.17
35.24
21.30
29.91
26.64
36.70
29.33
20.74
22.85
Short Term Borrowings
43.08
46.23
45.44
52.11
56.09
38.00
51.38
52.27
24.90
31.66
Short Term Provisions
2.84
0.91
2.87
1.45
3.36
0.41
0.90
0.14
0.12
0.12
Total Liabilities
439.38
370.21
349.36
311.69
293.33
263.80
275.04
299.03
263.31
250.45
Net Block
112.19
111.15
112.62
104.44
104.47
100.88
101.56
104.89
108.51
114.32
Gross Block
157.31
146.31
138.14
121.27
112.80
314.06
306.73
295.95
286.76
280.31
Accumulated Depreciation
45.12
35.16
25.52
16.84
8.33
213.18
205.18
191.06
178.25
165.99
Non Current Assets
162.43
147.61
141.79
118.20
113.62
109.78
105.06
139.33
140.69
143.91
Capital Work in Progress
42.89
30.24
24.29
9.93
6.29
3.13
1.23
19.76
19.85
18.92
Non Current Investment
0.05
0.02
0.02
0.05
0.05
0.11
0.11
0.81
0.81
0.81
Long Term Loans & Adv.
6.09
4.90
3.54
2.47
2.30
5.61
2.09
13.76
11.43
9.83
Other Non Current Assets
1.22
1.29
1.32
1.31
0.50
0.03
0.06
0.10
0.09
0.02
Current Assets
276.95
222.60
207.57
193.50
179.72
154.01
169.98
159.70
122.61
106.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
100.00
88.50
73.45
71.01
60.56
58.84
45.30
53.02
36.74
35.15
Sundry Debtors
120.08
92.81
86.64
64.77
73.11
56.89
81.17
56.03
51.18
39.01
Cash & Bank
6.90
4.75
3.96
6.18
6.88
4.71
3.73
4.71
3.79
9.66
Other Current Assets
49.97
2.29
5.54
3.97
39.16
33.58
39.78
45.93
30.91
22.73
Short Term Loans & Adv.
44.14
34.26
37.98
47.57
37.33
32.65
38.23
45.02
29.53
21.46
Net Current Assets
116.26
82.55
72.85
57.96
43.23
31.93
11.78
42.25
29.86
10.11
Total Assets
439.38
370.21
349.36
311.70
293.34
263.79
275.04
299.03
263.30
250.45

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
59.95
31.00
25.41
25.77
15.87
28.63
46.30
2.79
14.88
35.01
PBT
83.34
28.84
31.66
22.89
24.76
10.72
-39.12
17.18
11.12
5.34
Adjustment
16.44
21.63
13.35
13.52
25.15
19.63
76.87
25.97
22.52
18.74
Changes in Working Capital
-23.79
-11.77
-15.72
-7.56
-33.13
-1.71
8.58
-40.32
-18.68
10.88
Cash after chg. in Working capital
75.98
38.70
29.30
28.84
16.78
28.64
46.32
2.82
14.95
34.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.03
-7.15
-3.88
-3.07
-0.91
-0.01
-0.02
-0.04
-0.07
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
-0.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-24.41
-12.52
-24.86
-10.96
-17.96
-9.07
-9.62
-9.33
-9.31
-9.81
Net Fixed Assets
-4.35
-4.86
-5.66
-5.43
35.65
-4.54
195.52
-8.75
-7.37
-10.87
Net Investments
-0.65
-0.62
-0.60
-0.32
-0.53
-110.00
-39.20
0.00
0.00
0.00
Others
-19.41
-7.04
-18.60
-5.21
-53.08
105.47
-165.94
-0.58
-1.94
1.06
Cash from Financing Activity
-34.57
-18.06
-0.58
-15.02
1.97
-19.34
-36.90
6.69
-12.14
-18.84
Net Cash Inflow / Outflow
0.97
0.42
-0.03
-0.21
-0.12
0.22
-0.22
0.14
-6.56
6.35
Opening Cash & Equivalents
0.83
0.41
0.44
0.66
0.78
0.56
0.79
0.65
7.21
0.86
Closing Cash & Equivalent
1.81
0.83
0.41
0.44
0.66
0.78
0.56
0.79
0.65
7.21

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.)
56.65
43.86
38.95
33.46
28.83
23.15
18.43
27.14
22.70
19.83
ROA
15.22%
5.84%
7.27%
6.77%
7.15%
3.98%
-13.63%
6.11%
4.33%
2.19%
ROE
28.34%
11.74%
15.34%
15.21%
17.71%
12.19%
-43.06%
17.65%
13.39%
7.15%
ROCE
30.40%
13.69%
16.30%
13.88%
19.24%
13.09%
-12.48%
14.27%
11.81%
7.92%
Fixed Asset Turnover
3.30
2.54
2.76
2.69
1.49
0.98
1.11
1.07
0.91
0.75
Receivable days
77.53
90.59
77.21
79.96
74.44
82.54
74.79
62.68
63.96
65.44
Inventory Days
68.65
81.75
73.66
76.30
68.37
62.26
53.60
52.48
50.98
59.89
Payable days
69.38
60.78
68.76
72.54
73.61
89.54
68.97
60.02
75.95
75.92
Cash Conversion Cycle
76.79
111.55
82.11
83.72
69.21
55.25
59.43
55.14
38.99
49.41
Total Debt/Equity
0.27
0.47
0.58
0.61
0.76
0.65
0.92
1.12
1.06
1.20
Interest Cover
14.36
4.17
4.52
3.66
2.81
1.85
-2.02
2.19
1.94
1.55

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.