Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Pharmaceuticals & Drugs - API

Rating :
74/99

BSE: 540222 | NSE: LAURUSLABS

316.85
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  292.65
  •  321.00
  •  291.00
  •  292.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10692160
  •  32932.64
  •  344.90
  •  59.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,999.08
  • 28.44
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,054.22
  • 0.16%
  • 7.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.12%
  • 8.89%
  • 27.84%
  • FII
  • DII
  • Others
  • 20.74%
  • 5.37%
  • 5.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.76
  • 11.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.28
  • 6.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.73
  • 15.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,138.84
712.42
59.86%
974.32
550.57
76.97%
839.14
635.16
32.11%
729.59
529.46
37.80%
Expenses
764.97
574.61
33.13%
696.00
467.31
48.94%
647.37
523.17
23.74%
581.42
441.74
31.62%
EBITDA
373.87
137.81
171.29%
278.32
83.26
234.28%
191.77
111.99
71.24%
148.17
87.71
68.93%
EBIDTM
32.83%
19.34%
28.57%
15.12%
22.85%
17.63%
20.31%
16.57%
Other Income
5.12
1.36
276.47%
7.09
4.50
57.56%
1.68
1.62
3.70%
1.92
1.42
35.21%
Interest
13.68
25.57
-46.50%
15.14
22.53
-32.80%
20.66
17.57
17.59%
20.83
23.65
-11.92%
Depreciation
51.00
47.83
6.63%
48.80
45.84
6.46%
46.05
43.47
5.94%
47.55
42.71
11.33%
PBT
314.31
65.77
377.89%
221.47
19.39
1,042.19%
126.74
52.57
141.09%
81.71
22.77
258.85%
Tax
72.04
9.22
681.34%
49.69
4.29
1,058.28%
16.59
9.39
76.68%
8.24
4.95
66.46%
PAT
242.27
56.55
328.42%
171.78
15.10
1,037.62%
110.15
43.18
155.09%
73.47
17.82
312.29%
PATM
21.27%
7.94%
17.63%
2.74%
13.13%
6.80%
10.07%
3.37%
EPS
4.52
1.06
326.42%
3.20
0.28
1,042.86%
2.06
0.81
154.32%
1.37
0.33
315.15%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,681.89
2,831.72
2,291.92
2,056.17
1,904.65
1,777.58
1,326.59
1,159.72
Net Sales Growth
51.67%
23.55%
11.47%
7.96%
7.15%
34.00%
14.39%
 
Cost Of Goods Sold
1,726.21
1,382.89
1,224.80
1,056.02
989.29
1,000.15
821.27
720.43
Gross Profit
1,955.68
1,448.84
1,067.12
1,000.15
915.36
777.43
505.32
439.29
GP Margin
53.12%
51.16%
46.56%
48.64%
48.06%
43.74%
38.09%
37.88%
Total Expenditure
2,689.76
2,267.17
1,935.93
1,642.85
1,497.01
1,415.38
1,131.46
956.09
Power & Fuel Cost
-
136.77
109.37
94.21
66.27
57.95
49.86
35.03
% Of Sales
-
4.83%
4.77%
4.58%
3.48%
3.26%
3.76%
3.02%
Employee Cost
-
320.77
276.33
238.14
204.73
175.46
131.38
103.25
% Of Sales
-
11.33%
12.06%
11.58%
10.75%
9.87%
9.90%
8.90%
Manufacturing Exp.
-
239.50
178.96
150.78
139.47
106.97
80.61
47.96
% Of Sales
-
8.46%
7.81%
7.33%
7.32%
6.02%
6.08%
4.14%
General & Admin Exp.
-
114.23
97.48
73.17
65.42
49.09
28.39
27.30
% Of Sales
-
4.03%
4.25%
3.56%
3.43%
2.76%
2.14%
2.35%
Selling & Distn. Exp.
-
61.53
31.96
24.09
22.65
16.49
12.46
12.54
% Of Sales
-
2.17%
1.39%
1.17%
1.19%
0.93%
0.94%
1.08%
Miscellaneous Exp.
-
11.49
17.03
6.44
9.18
9.27
7.49
9.58
% Of Sales
-
0.41%
0.74%
0.31%
0.48%
0.52%
0.56%
0.83%
EBITDA
992.13
564.55
355.99
413.32
407.64
362.20
195.13
203.63
EBITDA Margin
26.95%
19.94%
15.53%
20.10%
21.40%
20.38%
14.71%
17.56%
Other Income
15.81
5.92
16.15
29.19
33.44
4.36
34.07
8.82
Interest
70.31
89.59
88.19
79.64
99.90
111.11
101.11
58.71
Depreciation
193.40
187.27
164.19
125.45
105.98
86.41
61.53
32.88
PBT
744.23
293.61
119.75
237.42
235.19
169.04
66.57
120.86
Tax
146.56
38.34
25.99
69.81
43.86
34.90
-1.55
23.64
Tax Rate
19.69%
13.06%
21.70%
29.40%
18.65%
20.65%
-2.33%
19.56%
PAT
597.67
255.27
93.76
167.61
191.33
134.14
68.12
97.22
PAT before Minority Interest
597.67
255.27
93.76
167.61
191.33
134.14
68.12
97.22
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.23%
9.01%
4.09%
8.15%
10.05%
7.55%
5.13%
8.38%
PAT Growth
350.56%
172.26%
-44.06%
-12.40%
42.63%
96.92%
-29.93%
 
EPS
11.15
4.76
1.75
3.13
3.57
2.50
1.27
1.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,769.78
1,558.41
1,482.64
1,330.45
856.80
722.10
358.42
Share Capital
106.91
106.44
106.03
105.76
82.38
82.13
77.84
Total Reserves
1,658.24
1,446.60
1,370.75
1,218.84
771.47
637.03
277.22
Non-Current Liabilities
214.24
295.49
174.30
132.34
428.11
363.73
203.92
Secured Loans
165.02
258.71
141.66
124.56
353.61
303.68
188.17
Unsecured Loans
0.00
0.00
0.00
0.00
106.13
0.00
0.00
Long Term Provisions
45.85
30.05
20.84
14.59
6.77
5.13
3.93
Current Liabilities
1,692.37
1,423.90
1,306.89
1,120.75
883.75
802.49
710.87
Trade Payables
615.61
488.31
312.33
263.10
247.61
230.81
227.47
Other Current Liabilities
261.47
244.50
231.26
199.11
141.05
133.34
164.25
Short Term Borrowings
790.51
684.21
758.52
644.17
481.42
431.63
312.18
Short Term Provisions
24.77
6.89
4.78
14.37
13.66
6.70
6.97
Total Liabilities
3,676.39
3,277.80
2,963.83
2,583.54
2,168.66
1,888.32
1,273.21
Net Block
1,726.34
1,629.07
1,480.80
1,229.93
1,021.03
801.01
499.27
Gross Block
2,385.73
2,105.42
1,793.75
1,418.58
1,106.33
986.17
623.32
Accumulated Depreciation
659.39
476.35
312.95
188.65
85.30
185.16
124.04
Non Current Assets
1,864.33
1,814.84
1,716.23
1,443.71
1,165.92
1,024.41
696.70
Capital Work in Progress
67.18
109.63
163.18
143.26
69.60
109.67
116.10
Non Current Investment
3.40
3.40
3.40
3.40
7.04
7.45
0.00
Long Term Loans & Adv.
40.80
25.58
29.36
25.95
29.22
93.94
68.50
Other Non Current Assets
26.61
47.16
39.50
41.17
39.03
12.34
12.82
Current Assets
1,812.06
1,462.96
1,247.59
1,139.82
1,002.73
862.27
574.81
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
905.22
681.94
584.78
509.05
487.09
475.50
328.10
Sundry Debtors
791.42
709.94
570.59
567.61
444.86
285.07
194.88
Cash & Bank
1.74
3.02
3.06
4.09
28.77
58.88
23.20
Other Current Assets
113.68
32.84
30.53
34.07
42.00
42.82
28.64
Short Term Loans & Adv.
61.91
35.22
58.63
25.01
23.86
22.75
19.80
Net Current Assets
119.69
39.05
-59.30
19.07
118.98
59.78
-136.06
Total Assets
3,676.39
3,277.80
2,963.82
2,583.53
2,168.65
1,888.32
1,273.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
347.41
297.66
342.49
331.99
181.97
-64.71
121.23
PBT
293.61
119.75
237.42
235.19
169.04
66.57
120.86
Adjustment
293.21
247.69
216.47
199.38
200.57
136.26
83.06
Changes in Working Capital
-199.76
-44.46
-49.48
-52.45
-154.37
-250.72
-59.27
Cash after chg. in Working capital
387.06
322.99
404.41
382.12
215.23
-47.89
144.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.64
-25.32
-61.91
-50.13
-33.26
-16.82
-23.42
Other Direct Exp. Paid
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
Cash From Investing Activity
-221.12
-252.88
-384.15
-288.67
-312.20
-396.95
-311.82
Net Fixed Assets
-234.28
-254.84
-394.43
-354.15
-76.75
-353.86
Net Investments
0.00
-6.57
-1.22
-24.40
-7.01
-18.65
Others
13.16
8.53
11.50
89.88
-228.44
-24.44
Cash from Financing Activity
-127.66
-44.77
42.24
-53.61
103.32
486.08
203.03
Net Cash Inflow / Outflow
-1.37
0.02
0.59
-10.30
-26.91
24.42
12.44
Opening Cash & Equivalents
2.97
3.00
2.42
12.81
39.53
15.11
2.67
Closing Cash & Equivalent
1.69
2.97
3.00
2.42
12.81
39.53
15.11

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
33.02
29.18
139.28
125.25
499.30
419.61
189.14
ROA
7.34%
3.00%
6.04%
8.05%
6.61%
4.31%
7.64%
ROE
15.39%
6.19%
11.97%
18.12%
18.65%
14.47%
33.42%
ROCE
14.14%
8.22%
13.68%
16.52%
16.35%
13.74%
19.96%
Fixed Asset Turnover
1.26
1.18
1.29
1.53
1.73
1.66
1.87
Receivable days
96.76
101.97
100.40
95.66
73.56
65.47
61.02
Inventory Days
102.29
100.87
96.48
94.12
97.00
109.61
102.73
Payable days
80.46
72.80
61.13
59.14
58.52
69.29
86.77
Cash Conversion Cycle
118.59
130.03
135.75
130.64
112.05
105.79
76.98
Total Debt/Equity
0.60
0.67
0.66
0.64
1.20
1.14
1.54
Interest Cover
4.28
2.36
3.98
3.35
2.52
1.66
3.06

News Update:


  • Laurus Labs signs definitive agreements to acquire majority stake in Richcore
    25th Nov 2020, 17:28 PM

    This acquisition marks Laurus Labs’ entry into the broader biologics and biotechnology segments

    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.