Nifty
Sensex
:
:
14423.00
48178.66
-411.85 (-2.78%)
-1412.66 (-2.85%)

Pharmaceuticals & Drugs

Rating :
70/99

BSE: 524280 | NSE: KOPRAN

120.35
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  118.60
  •  121.25
  •  118.55
  •  118.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  482293
  •  578.72
  •  146.00
  •  22.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 520.11
  • 10.12
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 603.64
  • N/A
  • 2.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.78%
  • 4.48%
  • 41.58%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 10.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 3.94
  • 4.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 9.09
  • 9.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.59
  • 14.42
  • 0.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 11.00
  • 8.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 1.75
  • 1.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.91
  • 7.07
  • 5.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
112.06
100.19
11.85%
118.99
87.78
35.55%
120.88
84.15
43.65%
87.38
99.71
-12.37%
Expenses
90.94
88.02
3.32%
97.80
77.13
26.80%
100.77
76.59
31.57%
75.92
87.93
-13.66%
EBITDA
21.12
12.17
73.54%
21.19
10.65
98.97%
20.11
7.56
166.01%
11.46
11.78
-2.72%
EBIDTM
18.85%
12.14%
17.81%
12.14%
16.64%
8.98%
13.11%
11.82%
Other Income
4.25
1.40
203.57%
5.55
1.44
285.42%
3.52
2.48
41.94%
0.18
4.41
-95.92%
Interest
1.74
2.62
-33.59%
1.42
1.97
-27.92%
1.86
2.09
-11.00%
2.23
2.44
-8.61%
Depreciation
2.49
2.41
3.32%
2.61
2.48
5.24%
2.54
2.30
10.43%
2.40
2.22
8.11%
PBT
21.14
8.53
147.83%
22.72
7.65
196.99%
19.24
5.64
241.13%
6.46
11.53
-43.97%
Tax
5.43
2.22
144.59%
6.09
1.98
207.58%
5.00
1.42
252.11%
1.65
3.85
-57.14%
PAT
15.71
6.31
148.97%
16.63
5.67
193.30%
14.23
4.22
237.20%
4.81
7.68
-37.37%
PATM
14.02%
6.30%
13.97%
6.46%
11.77%
5.02%
5.50%
7.70%
EPS
3.63
1.46
148.63%
3.85
1.31
193.89%
3.29
0.98
235.71%
1.11
1.78
-37.64%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
439.31
359.50
357.90
313.32
309.72
296.32
325.73
302.85
250.22
198.90
192.38
Net Sales Growth
18.15%
0.45%
14.23%
1.16%
4.52%
-9.03%
7.55%
21.03%
25.80%
3.39%
 
Cost Of Goods Sold
251.19
192.78
190.88
171.87
164.89
166.92
194.27
172.22
141.88
116.77
114.40
Gross Profit
188.12
166.72
167.02
141.44
144.82
129.39
131.46
130.63
108.34
82.13
77.99
GP Margin
42.82%
46.38%
46.67%
45.14%
46.76%
43.67%
40.36%
43.13%
43.30%
41.29%
40.54%
Total Expenditure
365.43
312.80
312.47
284.27
273.60
266.09
294.29
260.25
216.57
177.75
174.33
Power & Fuel Cost
-
18.08
17.10
14.90
13.71
14.10
12.93
11.71
11.13
8.56
9.03
% Of Sales
-
5.03%
4.78%
4.76%
4.43%
4.76%
3.97%
3.87%
4.45%
4.30%
4.69%
Employee Cost
-
36.85
37.11
32.24
31.37
28.02
28.83
23.01
21.03
17.98
17.85
% Of Sales
-
10.25%
10.37%
10.29%
10.13%
9.46%
8.85%
7.60%
8.40%
9.04%
9.28%
Manufacturing Exp.
-
30.07
32.41
31.35
31.84
27.80
25.56
22.44
17.79
15.85
16.17
% Of Sales
-
8.36%
9.06%
10.01%
10.28%
9.38%
7.85%
7.41%
7.11%
7.97%
8.41%
General & Admin Exp.
-
20.99
18.92
19.20
16.93
15.68
15.38
14.46
11.32
9.86
9.08
% Of Sales
-
5.84%
5.29%
6.13%
5.47%
5.29%
4.72%
4.77%
4.52%
4.96%
4.72%
Selling & Distn. Exp.
-
9.36
9.18
9.56
8.46
9.35
8.16
8.85
6.56
5.85
4.64
% Of Sales
-
2.60%
2.56%
3.05%
2.73%
3.16%
2.51%
2.92%
2.62%
2.94%
2.41%
Miscellaneous Exp.
-
4.68
6.86
5.15
6.39
4.22
9.17
7.57
6.87
2.88
4.64
% Of Sales
-
1.30%
1.92%
1.64%
2.06%
1.42%
2.82%
2.50%
2.75%
1.45%
1.65%
EBITDA
73.88
46.70
45.43
29.05
36.12
30.23
31.44
42.60
33.65
21.15
18.05
EBITDA Margin
16.82%
12.99%
12.69%
9.27%
11.66%
10.20%
9.65%
14.07%
13.45%
10.63%
9.38%
Other Income
13.50
0.63
3.96
10.94
10.66
2.37
6.54
1.96
1.81
5.66
6.45
Interest
7.25
8.91
8.99
8.60
13.70
12.56
12.97
14.46
11.88
9.66
8.61
Depreciation
10.04
9.58
8.74
8.51
8.33
8.12
9.64
12.92
12.46
11.80
11.62
PBT
69.56
28.84
31.66
22.89
24.76
11.91
15.36
17.18
11.12
5.34
4.26
Tax
18.17
7.26
7.64
2.40
4.85
0.00
0.00
0.00
0.00
0.00
-0.27
Tax Rate
26.12%
25.66%
24.13%
10.48%
19.59%
0.00%
0.00%
0.00%
0.00%
0.00%
-6.34%
PAT
51.38
21.02
24.02
20.49
19.91
10.72
-39.12
17.18
11.12
5.34
4.53
PAT before Minority Interest
51.38
21.02
24.02
20.49
19.91
10.72
-39.12
17.18
11.12
5.34
4.53
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
11.70%
5.85%
6.71%
6.54%
6.43%
3.62%
-12.01%
5.67%
4.44%
2.68%
2.35%
PAT Growth
115.16%
-12.49%
17.23%
2.91%
85.73%
-
-
54.50%
108.24%
17.88%
 
EPS
11.87
4.85
5.55
4.73
4.60
2.48
-9.03
3.97
2.57
1.23
1.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
189.68
168.48
144.71
124.67
108.72
98.52
114.56
97.22
86.02
80.46
Share Capital
43.25
43.25
43.25
43.25
51.83
49.68
47.63
47.63
47.63
47.63
Total Reserves
146.43
125.23
101.46
81.42
56.89
34.65
66.93
49.59
38.39
32.84
Non-Current Liabilities
40.48
46.17
31.45
32.17
33.00
18.31
67.02
73.34
68.00
76.19
Secured Loans
0.15
0.28
0.44
0.33
0.33
0.63
0.68
2.94
5.49
7.42
Unsecured Loans
31.68
40.84
29.48
32.17
28.36
13.38
62.54
66.54
59.10
65.83
Long Term Provisions
7.20
6.42
5.14
4.59
4.31
4.31
3.55
3.60
3.16
2.84
Current Liabilities
140.05
134.71
135.53
136.49
122.08
158.21
117.45
92.75
96.43
80.65
Trade Payables
54.74
51.16
60.67
47.13
57.04
69.22
35.71
46.98
41.82
30.74
Other Current Liabilities
38.17
35.24
21.30
29.91
26.64
36.70
29.33
20.74
22.85
18.72
Short Term Borrowings
46.23
45.44
52.11
56.09
38.00
51.38
52.27
24.90
31.66
31.01
Short Term Provisions
0.91
2.87
1.45
3.36
0.41
0.90
0.14
0.12
0.12
0.18
Total Liabilities
370.21
349.36
311.69
293.33
263.80
275.04
299.03
263.31
250.45
237.30
Net Block
111.15
112.62
104.44
104.47
100.88
101.56
104.89
108.51
114.32
115.21
Gross Block
146.31
138.14
121.27
112.80
314.06
306.73
295.95
286.76
280.31
269.40
Accumulated Depreciation
35.16
25.52
16.84
8.33
213.18
205.18
191.06
178.25
165.99
154.19
Non Current Assets
147.61
141.79
118.20
113.62
109.78
105.06
139.33
140.69
143.91
147.76
Capital Work in Progress
30.24
24.29
9.93
6.29
3.13
1.23
19.76
19.85
18.92
18.96
Non Current Investment
0.02
0.02
0.05
0.05
0.11
0.11
0.81
0.81
0.81
0.96
Long Term Loans & Adv.
4.90
3.54
2.47
2.30
5.61
2.09
13.76
11.43
9.83
9.93
Other Non Current Assets
1.29
1.32
1.31
0.50
0.03
0.06
0.10
0.09
0.02
2.70
Current Assets
222.60
207.57
193.50
179.72
154.01
169.98
159.70
122.61
106.54
89.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
88.50
73.45
71.01
60.56
58.84
45.30
53.02
36.74
35.15
32.11
Sundry Debtors
92.81
86.64
64.77
73.11
56.89
81.17
56.03
51.18
39.01
34.49
Cash & Bank
4.75
3.96
6.18
6.88
4.71
3.73
4.71
3.79
9.66
0.86
Other Current Assets
36.55
5.54
3.97
1.83
33.58
39.78
45.93
30.91
22.73
22.09
Short Term Loans & Adv.
34.26
37.98
47.57
37.33
32.65
38.23
45.02
29.53
21.46
21.46
Net Current Assets
82.55
72.85
57.96
43.23
31.93
11.78
42.25
29.86
10.11
8.90
Total Assets
370.21
349.36
311.70
293.34
263.79
275.04
299.03
263.30
250.45
237.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
31.00
25.41
25.77
15.87
28.63
46.30
2.79
14.88
35.01
17.79
PBT
28.84
31.66
22.89
24.76
10.72
-39.12
17.18
11.12
5.34
4.26
Adjustment
21.84
13.35
13.52
25.15
19.63
76.87
25.97
22.52
18.74
21.51
Changes in Working Capital
-11.98
-15.72
-7.56
-33.13
-1.71
8.58
-40.32
-18.68
10.88
-7.89
Cash after chg. in Working capital
38.70
29.30
28.84
16.78
28.64
46.32
2.82
14.95
34.96
17.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.15
-3.88
-3.07
-0.91
-0.01
-0.02
-0.04
-0.07
0.04
-0.09
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
-0.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12.52
-24.86
-10.96
-17.96
-9.07
-9.62
-9.33
-9.31
-9.81
1.01
Net Fixed Assets
-4.86
-5.66
-5.43
35.65
-4.54
195.52
-8.75
-7.37
-10.87
-4.91
Net Investments
-0.62
-0.60
-0.32
-0.53
-110.00
-39.20
0.00
0.00
0.00
3.52
Others
-7.04
-18.60
-5.21
-53.08
105.47
-165.94
-0.58
-1.94
1.06
2.40
Cash from Financing Activity
-18.06
-0.58
-15.02
1.97
-19.34
-36.90
6.69
-12.14
-18.84
-18.70
Net Cash Inflow / Outflow
0.42
-0.03
-0.21
-0.12
0.22
-0.22
0.14
-6.56
6.35
0.10
Opening Cash & Equivalents
0.41
0.44
0.66
0.78
0.56
0.79
0.65
7.21
0.86
0.76
Closing Cash & Equivalent
0.83
0.41
0.44
0.66
0.78
0.56
0.79
0.65
7.21
0.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
43.86
38.95
33.46
28.83
23.15
18.43
27.14
22.70
19.83
18.41
ROA
5.84%
7.27%
6.77%
7.15%
3.98%
-13.63%
6.11%
4.33%
2.19%
1.92%
ROE
11.74%
15.34%
15.21%
17.71%
12.19%
-43.06%
17.65%
13.39%
7.15%
6.60%
ROCE
13.69%
16.30%
13.88%
19.24%
13.09%
-12.48%
14.27%
11.81%
7.92%
6.88%
Fixed Asset Turnover
2.53
2.76
2.69
1.49
0.98
1.11
1.07
0.91
0.75
0.75
Receivable days
91.10
77.21
79.96
74.44
82.54
74.79
62.68
63.96
65.44
58.23
Inventory Days
82.21
73.66
76.30
68.37
62.26
53.60
52.48
50.98
59.89
53.30
Payable days
60.78
68.76
72.54
73.61
89.54
68.97
60.02
75.95
75.92
76.75
Cash Conversion Cycle
112.53
82.11
83.72
69.21
55.25
59.43
55.14
38.99
49.41
34.78
Total Debt/Equity
0.47
0.58
0.61
0.76
0.65
0.92
1.12
1.06
1.20
1.36
Interest Cover
4.17
4.52
3.66
2.81
1.85
-2.02
2.19
1.94
1.55
1.50

News Update:


No Latest News!

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.