Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Pharmaceuticals & Drugs

Rating :
57/99

BSE: 524280 | NSE: KOPRAN

32.45
23-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  31.45
  •  33.60
  •  31.45
  •  30.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  91757
  •  29.82
  •  48.80
  •  25.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 132.14
  • 4.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 225.11
  • N/A
  • 0.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.78%
  • 5.64%
  • 44.52%
  • FII
  • DII
  • Others
  • 2.94%
  • 0.00%
  • 3.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.09
  • 1.90
  • 4.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.64
  • 7.64
  • 4.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.28
  • -3.48
  • 6.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.18
  • 11.18
  • 11.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.69
  • 2.13
  • 1.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.00
  • 7.77
  • 7.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
84.15
60.55
38.98%
99.71
96.27
3.57%
105.49
94.33
11.83%
92.15
72.82
26.54%
Expenses
76.59
56.84
34.75%
87.93
85.56
2.77%
89.61
85.08
5.32%
82.08
65.90
24.55%
EBITDA
7.56
3.71
103.77%
11.78
10.71
9.99%
15.88
9.25
71.68%
10.07
6.92
45.52%
EBIDTM
8.98%
6.13%
11.82%
11.12%
15.05%
9.81%
10.93%
9.50%
Other Income
2.48
1.48
67.57%
4.41
1.34
229.10%
1.78
4.16
-57.21%
0.28
1.89
-85.19%
Interest
2.09
1.61
29.81%
2.44
2.40
1.67%
2.15
1.46
47.26%
2.79
2.15
29.77%
Depreciation
2.30
2.15
6.98%
2.22
2.12
4.72%
2.18
2.15
1.40%
2.19
2.14
2.34%
PBT
5.64
1.43
294.41%
11.53
7.53
53.12%
13.33
9.80
36.02%
5.38
4.52
19.03%
Tax
1.42
0.25
468.00%
3.85
2.40
60.42%
2.47
0.00
0.00
1.08
0.00
0.00
PAT
4.22
1.18
257.63%
7.68
5.13
49.71%
10.86
9.80
10.82%
4.30
4.52
-4.87%
PATM
5.02%
1.95%
7.70%
5.32%
10.30%
10.39%
4.66%
6.21%
EPS
0.98
0.27
262.96%
1.78
1.19
49.58%
2.51
2.27
10.57%
0.99
1.05
-5.71%

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
381.50
357.90
313.32
309.72
296.32
325.73
302.85
250.22
198.90
192.38
164.36
Net Sales Growth
17.76%
14.23%
1.16%
4.52%
-9.03%
7.55%
21.03%
25.80%
3.39%
17.05%
 
Cost Of Goods Sold
227.77
190.88
171.87
164.89
166.92
194.27
172.22
141.88
116.77
114.40
96.14
Gross Profit
153.73
167.02
141.44
144.82
129.39
131.46
130.63
108.34
82.13
77.99
68.22
GP Margin
40.30%
46.67%
45.14%
46.76%
43.67%
40.36%
43.13%
43.30%
41.29%
40.54%
41.51%
Total Expenditure
336.21
312.47
284.27
273.60
266.09
294.29
260.25
216.57
177.75
174.33
147.83
Power & Fuel Cost
-
17.10
14.67
13.71
14.10
12.93
11.71
11.13
8.56
9.03
8.70
% Of Sales
-
4.78%
4.68%
4.43%
4.76%
3.97%
3.87%
4.45%
4.30%
4.69%
5.29%
Employee Cost
-
37.11
32.24
31.37
28.02
28.83
23.01
21.03
17.98
17.85
16.30
% Of Sales
-
10.37%
10.29%
10.13%
9.46%
8.85%
7.60%
8.40%
9.04%
9.28%
9.92%
Manufacturing Exp.
-
32.41
32.55
31.84
27.80
25.56
22.44
17.79
15.85
16.17
10.61
% Of Sales
-
9.06%
10.39%
10.28%
9.38%
7.85%
7.41%
7.11%
7.97%
8.41%
6.46%
General & Admin Exp.
-
18.92
16.79
16.93
15.68
15.38
14.46
11.32
9.86
9.08
9.70
% Of Sales
-
5.29%
5.36%
5.47%
5.29%
4.72%
4.77%
4.52%
4.96%
4.72%
5.90%
Selling & Distn. Exp.
-
9.18
9.56
8.46
9.35
8.16
8.85
6.56
5.85
4.64
4.45
% Of Sales
-
2.56%
3.05%
2.73%
3.16%
2.51%
2.92%
2.62%
2.94%
2.41%
2.71%
Miscellaneous Exp.
-
6.86
6.59
6.39
4.22
9.17
7.57
6.87
2.88
3.18
4.45
% Of Sales
-
1.92%
2.10%
2.06%
1.42%
2.82%
2.50%
2.75%
1.45%
1.65%
1.17%
EBITDA
45.29
45.43
29.05
36.12
30.23
31.44
42.60
33.65
21.15
18.05
16.53
EBITDA Margin
11.87%
12.69%
9.27%
11.66%
10.20%
9.65%
14.07%
13.45%
10.63%
9.38%
10.06%
Other Income
8.95
3.96
10.94
10.66
2.37
6.54
1.96
1.81
5.66
6.45
1.96
Interest
9.47
8.99
8.60
13.70
12.56
12.97
14.46
11.88
9.66
8.61
6.18
Depreciation
8.89
8.74
8.51
8.33
8.12
9.64
12.92
12.46
11.80
11.62
11.55
PBT
35.88
31.66
22.89
24.76
11.91
15.36
17.18
11.12
5.34
4.26
0.77
Tax
8.82
7.64
2.40
4.85
0.00
0.00
0.00
0.00
0.00
-0.27
0.62
Tax Rate
24.58%
24.13%
10.48%
19.59%
0.00%
0.00%
0.00%
0.00%
0.00%
-6.34%
8.24%
PAT
27.06
24.02
20.49
19.91
10.72
-39.12
17.18
11.12
5.34
4.53
6.90
PAT before Minority Interest
27.06
24.02
20.49
19.91
10.72
-39.12
17.18
11.12
5.34
4.53
6.90
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
7.09%
6.71%
6.54%
6.43%
3.62%
-12.01%
5.67%
4.44%
2.68%
2.35%
4.20%
PAT Growth
31.17%
17.23%
2.91%
85.73%
-
-
54.50%
108.24%
17.88%
-34.35%
 
Unadjusted EPS
6.26
5.55
4.74
4.60
2.59
-9.84
4.40
2.85
1.37
1.10
-0.05

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
168.48
144.71
124.67
108.72
98.52
114.56
97.22
86.02
80.46
74.50
Share Capital
43.25
43.25
43.25
51.83
49.68
47.63
47.63
47.63
47.63
45.68
Total Reserves
125.23
101.46
81.42
56.89
34.65
66.93
49.59
38.39
32.84
28.33
Non-Current Liabilities
46.17
31.45
32.17
33.00
18.31
67.02
73.34
68.00
76.19
109.90
Secured Loans
0.28
0.44
0.33
0.33
0.63
0.68
2.94
5.49
7.42
33.75
Unsecured Loans
40.84
29.48
32.17
28.36
13.38
62.54
66.54
59.10
65.83
76.15
Long Term Provisions
6.42
5.14
4.59
4.31
4.31
3.55
3.60
3.16
2.84
0.00
Current Liabilities
134.71
135.53
136.49
122.08
158.21
117.45
92.75
96.43
80.65
50.03
Trade Payables
51.16
61.67
47.13
57.04
69.22
35.71
46.98
41.82
30.74
41.56
Other Current Liabilities
35.24
20.30
29.91
26.64
36.70
29.33
20.74
22.85
18.72
5.77
Short Term Borrowings
45.44
52.11
56.09
38.00
51.38
52.27
24.90
31.66
31.01
0.00
Short Term Provisions
2.87
1.45
3.36
0.41
0.90
0.14
0.12
0.12
0.18
2.71
Total Liabilities
349.36
311.69
293.33
263.80
275.04
299.03
263.31
250.45
237.30
234.43
Net Block
112.62
104.44
104.47
100.88
101.56
104.89
108.51
114.32
115.21
121.60
Gross Block
138.14
121.27
112.80
314.06
306.73
295.95
286.76
280.31
269.40
264.30
Accumulated Depreciation
25.52
16.84
8.33
213.18
205.18
191.06
178.25
165.99
154.19
142.69
Non Current Assets
141.79
117.96
113.62
109.78
105.06
139.33
140.69
143.91
147.76
145.31
Capital Work in Progress
24.29
9.93
6.29
3.13
1.23
19.76
19.85
18.92
18.96
19.18
Non Current Investment
0.02
0.05
0.05
0.11
0.11
0.81
0.81
0.81
0.96
4.52
Long Term Loans & Adv.
3.54
2.23
2.30
5.61
2.09
13.76
11.43
9.83
9.93
0.00
Other Non Current Assets
1.32
1.31
0.50
0.03
0.06
0.10
0.09
0.02
2.70
0.00
Current Assets
207.57
193.74
179.72
154.01
169.98
159.70
122.61
106.54
89.55
89.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
73.45
71.01
60.56
58.84
45.30
53.02
36.74
35.15
32.11
26.16
Sundry Debtors
86.64
64.77
73.11
56.89
81.17
56.03
51.18
39.01
34.49
29.17
Cash & Bank
3.96
6.18
6.88
4.71
3.73
4.71
3.79
9.66
0.86
4.79
Other Current Assets
43.52
4.21
1.83
0.93
39.78
45.93
30.91
22.73
22.09
28.99
Short Term Loans & Adv.
37.98
47.57
37.33
32.65
38.23
45.02
29.53
21.46
21.46
23.36
Net Current Assets
72.85
58.20
43.23
31.93
11.78
42.25
29.86
10.11
8.90
39.09
Total Assets
349.36
311.70
293.34
263.79
275.04
299.03
263.30
250.45
237.31
234.42

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
25.41
25.88
15.87
28.63
46.30
2.79
14.88
35.01
17.79
3.47
PBT
31.66
22.89
24.76
10.72
-39.12
17.18
11.12
5.34
4.26
0.77
Adjustment
13.22
13.52
25.15
19.63
76.87
25.97
22.52
18.74
21.51
16.15
Changes in Working Capital
-15.59
-7.45
-33.13
-1.71
8.58
-40.32
-18.68
10.88
-7.89
-20.19
Cash after chg. in Working capital
29.30
28.95
16.78
28.64
46.32
2.82
14.95
34.96
17.88
-3.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.88
-3.07
-0.91
-0.01
-0.02
-0.04
-0.07
0.04
-0.09
-0.02
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
-24.86
-11.07
-17.96
-9.07
-9.62
-9.33
-9.31
-9.81
1.01
8.26
Net Fixed Assets
-5.66
-5.43
35.65
-4.54
195.52
-8.75
-7.37
-10.87
-4.91
-2.54
Net Investments
-0.60
-0.32
-0.53
-110.00
-39.20
0.00
0.00
0.00
3.52
-3.33
Others
-18.60
-5.32
-53.08
105.47
-165.94
-0.58
-1.94
1.06
2.40
14.13
Cash from Financing Activity
-0.58
-15.02
1.97
-19.34
-36.90
6.69
-12.14
-18.84
-18.70
-9.11
Net Cash Inflow / Outflow
-0.03
-0.21
-0.12
0.22
-0.22
0.14
-6.56
6.35
0.10
2.62
Opening Cash & Equivalents
0.44
0.66
0.78
0.56
0.79
0.65
7.21
0.86
0.76
2.17
Closing Cash & Equivalent
0.41
0.44
0.66
0.78
0.56
0.79
0.65
7.21
0.86
4.79

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.)
38.95
33.46
28.83
23.15
18.43
27.14
22.70
19.83
18.41
17.64
ROA
7.27%
6.77%
7.15%
3.98%
-13.63%
6.11%
4.33%
2.19%
1.92%
2.94%
ROE
15.34%
15.21%
17.71%
12.19%
-43.06%
17.65%
13.39%
7.15%
6.60%
11.39%
ROCE
16.30%
13.88%
19.24%
13.09%
-12.48%
14.27%
11.81%
7.92%
6.88%
7.51%
Fixed Asset Turnover
2.76
2.69
1.49
0.98
1.11
1.07
0.91
0.75
0.75
0.64
Receivable days
77.21
79.96
74.44
82.54
74.79
62.68
63.96
65.44
58.23
55.80
Inventory Days
73.66
76.30
68.37
62.26
53.60
52.48
50.98
59.89
53.30
45.11
Payable days
68.76
72.95
73.61
89.54
68.97
60.02
75.95
75.92
76.75
94.58
Cash Conversion Cycle
82.11
83.30
69.21
55.25
59.43
55.14
38.99
49.41
34.78
6.32
Total Debt/Equity
0.58
0.61
0.76
0.65
0.92
1.12
1.06
1.20
1.36
1.48
Interest Cover
4.52
3.66
2.81
1.85
-2.02
2.19
1.94
1.55
1.50
2.22

News Update:


  • Kopran - Quarterly Results
    8th Aug 2019, 15:21 PM

    Read More

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.