Nifty
Sensex
:
:
17809.45
60065.42
147.30 (0.83%)
515.52 (0.87%)

Pharmaceuticals & Drugs - Global

Rating :
59/99

BSE: 531633 | NSE: LINCOLN

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 647.76
  • 9.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 631.01
  • 0.46%
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.34%
  • 7.53%
  • 36.61%
  • FII
  • DII
  • Others
  • 1.44%
  • 0.00%
  • 8.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.26
  • 5.54
  • 6.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.95
  • 12.79
  • 7.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.79
  • 14.91
  • 10.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 8.78
  • 8.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 1.50
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.95
  • 6.26
  • 5.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
140.61
127.47
10.31%
123.47
122.19
1.05%
102.59
79.58
28.91%
119.88
114.75
4.47%
Expenses
111.71
98.20
13.76%
106.56
96.88
9.99%
85.14
64.34
32.33%
96.43
94.74
1.78%
EBITDA
28.90
29.27
-1.26%
16.91
25.31
-33.19%
17.45
15.24
14.50%
23.45
20.00
17.25%
EBIDTM
20.55%
22.96%
13.70%
20.72%
17.01%
19.16%
19.56%
17.43%
Other Income
5.72
3.46
65.32%
6.50
2.01
223.38%
1.89
2.54
-25.59%
2.64
0.73
261.64%
Interest
0.14
0.20
-30.00%
0.41
0.38
7.89%
0.57
0.57
0.00%
0.31
0.39
-20.51%
Depreciation
2.42
1.99
21.61%
2.07
1.92
7.81%
2.00
1.89
5.82%
2.18
1.90
14.74%
PBT
32.06
30.54
4.98%
20.93
25.03
-16.38%
16.77
15.31
9.54%
23.60
18.44
27.98%
Tax
8.35
7.51
11.19%
5.91
7.33
-19.37%
5.75
2.73
110.62%
6.00
4.96
20.97%
PAT
23.71
23.03
2.95%
15.01
17.70
-15.20%
11.03
12.58
-12.32%
17.60
13.48
30.56%
PATM
16.86%
18.06%
12.16%
14.49%
10.75%
15.81%
14.68%
11.75%
EPS
11.84
11.50
2.96%
7.49
8.84
-15.27%
5.50
6.28
-12.42%
8.79
6.73
30.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
486.55
472.12
424.19
386.49
366.15
360.61
360.26
400.15
266.07
210.49
194.70
Net Sales Growth
9.59%
11.30%
9.75%
5.56%
1.54%
0.10%
-9.97%
50.39%
26.41%
8.11%
 
Cost Of Goods Sold
230.24
169.71
155.86
138.15
135.66
156.44
202.90
254.64
161.12
123.72
113.96
Gross Profit
256.31
302.41
268.32
248.34
230.49
204.18
157.35
145.50
104.96
86.77
80.74
GP Margin
52.68%
64.05%
63.25%
64.26%
62.95%
56.62%
43.68%
36.36%
39.45%
41.22%
41.47%
Total Expenditure
399.84
376.64
337.01
320.95
298.91
308.30
313.52
359.62
240.47
190.42
179.22
Power & Fuel Cost
-
8.33
7.10
8.18
7.21
6.82
5.92
5.68
4.27
3.40
2.12
% Of Sales
-
1.76%
1.67%
2.12%
1.97%
1.89%
1.64%
1.42%
1.60%
1.62%
1.09%
Employee Cost
-
70.47
63.26
58.65
51.90
51.15
37.59
28.83
17.87
18.57
17.71
% Of Sales
-
14.93%
14.91%
15.18%
14.17%
14.18%
10.43%
7.20%
6.72%
8.82%
9.10%
Manufacturing Exp.
-
69.33
61.54
64.05
60.71
51.73
29.44
35.81
25.98
19.10
17.54
% Of Sales
-
14.68%
14.51%
16.57%
16.58%
14.35%
8.17%
8.95%
9.76%
9.07%
9.01%
General & Admin Exp.
-
28.48
23.06
21.30
20.98
17.50
14.78
20.34
18.86
15.07
13.25
% Of Sales
-
6.03%
5.44%
5.51%
5.73%
4.85%
4.10%
5.08%
7.09%
7.16%
6.81%
Selling & Distn. Exp.
-
27.82
24.54
26.79
20.02
21.24
19.91
10.10
9.42
8.42
13.22
% Of Sales
-
5.89%
5.79%
6.93%
5.47%
5.89%
5.53%
2.52%
3.54%
4.00%
6.79%
Miscellaneous Exp.
-
2.50
1.64
3.83
2.43
3.44
2.97
4.22
2.95
2.13
13.22
% Of Sales
-
0.53%
0.39%
0.99%
0.66%
0.95%
0.82%
1.05%
1.11%
1.01%
0.73%
EBITDA
86.71
95.48
87.18
65.54
67.24
52.31
46.74
40.53
25.60
20.07
15.48
EBITDA Margin
17.82%
20.22%
20.55%
16.96%
18.36%
14.51%
12.97%
10.13%
9.62%
9.53%
7.95%
Other Income
16.75
10.00
5.66
11.04
5.63
5.45
2.78
7.36
7.19
2.49
6.40
Interest
1.43
1.45
1.56
2.02
4.00
5.41
6.66
9.96
8.38
6.97
7.84
Depreciation
8.67
8.09
7.56
7.33
6.68
6.11
5.51
4.87
4.57
3.53
2.65
PBT
93.36
95.94
83.72
67.23
62.19
46.25
37.33
33.07
19.85
12.07
11.38
Tax
26.01
26.58
21.47
15.77
13.46
11.60
9.20
9.27
4.80
1.89
1.85
Tax Rate
27.86%
27.70%
25.65%
23.46%
21.64%
25.08%
24.65%
28.03%
24.18%
15.66%
16.26%
PAT
67.35
69.36
62.25
51.44
48.71
34.62
28.12
23.68
15.01
10.65
9.66
PAT before Minority Interest
67.36
69.36
62.25
51.47
48.74
34.65
28.13
23.80
15.04
10.18
9.53
Minority Interest
0.01
0.00
0.00
-0.03
-0.03
-0.03
-0.01
-0.12
-0.03
0.47
0.13
PAT Margin
13.84%
14.69%
14.68%
13.31%
13.30%
9.60%
7.81%
5.92%
5.64%
5.06%
4.96%
PAT Growth
0.84%
11.42%
21.01%
5.60%
40.70%
23.12%
18.75%
57.76%
40.94%
10.25%
 
EPS
33.68
34.68
31.13
25.72
24.36
17.31
14.06
11.84
7.51
5.33
4.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
432.88
366.39
313.09
269.34
224.22
192.38
140.52
111.31
98.81
89.30
Share Capital
20.03
20.03
20.00
20.00
20.00
20.00
16.31
16.31
16.31
16.31
Total Reserves
412.85
346.36
293.09
249.34
204.22
172.38
116.65
95.00
82.50
72.99
Non-Current Liabilities
10.99
26.10
42.85
28.43
24.94
31.75
33.74
33.14
26.18
25.14
Secured Loans
0.00
0.14
0.85
1.69
6.93
12.38
23.62
15.27
16.20
14.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.21
3.04
2.66
Long Term Provisions
0.00
15.98
32.51
17.49
7.19
9.98
0.00
0.00
0.00
0.00
Current Liabilities
110.71
94.78
80.32
100.37
113.48
99.42
100.34
114.47
131.05
118.26
Trade Payables
71.66
57.07
51.24
44.01
43.42
32.46
30.38
45.31
66.51
47.51
Other Current Liabilities
9.85
13.43
9.13
11.11
11.11
12.77
15.10
11.52
14.15
15.57
Short Term Borrowings
2.04
0.00
3.83
30.09
48.55
45.04
52.62
50.67
48.46
54.90
Short Term Provisions
27.16
24.28
16.11
15.16
10.41
9.15
2.24
6.97
1.92
0.27
Total Liabilities
554.58
487.27
436.64
398.50
362.97
323.85
274.79
261.85
259.75
236.88
Net Block
131.88
110.64
122.72
120.91
116.58
102.71
98.47
65.62
65.07
64.94
Gross Block
171.07
141.90
146.70
138.11
127.65
108.16
120.89
87.50
82.22
78.82
Accumulated Depreciation
39.19
31.26
23.98
17.21
11.08
5.45
22.42
21.88
17.15
13.89
Non Current Assets
181.51
159.59
173.91
159.43
136.08
134.27
127.83
80.64
110.69
113.67
Capital Work in Progress
16.05
1.69
0.04
2.10
0.29
6.63
2.73
2.55
2.37
2.37
Non Current Investment
0.00
0.00
0.09
0.09
0.09
0.09
0.01
0.01
0.41
0.41
Long Term Loans & Adv.
31.83
46.81
51.02
36.01
18.79
24.48
26.62
12.47
42.84
45.95
Other Non Current Assets
1.75
0.45
0.03
0.33
0.34
0.36
0.00
0.00
0.00
0.00
Current Assets
373.07
327.69
262.73
239.08
226.88
189.58
146.98
181.20
149.06
123.21
Current Investments
96.81
80.66
34.22
18.07
10.97
10.25
0.00
0.00
0.00
0.00
Inventories
72.74
46.61
47.40
36.23
45.41
37.31
27.48
21.82
23.84
19.33
Sundry Debtors
115.94
113.35
101.34
122.47
109.44
90.67
80.53
119.01
89.04
74.79
Cash & Bank
18.80
13.84
14.58
7.58
14.59
11.68
12.66
11.51
10.45
15.15
Other Current Assets
68.78
1.43
1.11
1.10
46.47
39.68
26.31
28.86
25.73
13.94
Short Term Loans & Adv.
67.35
71.79
64.09
53.64
45.18
39.02
26.26
28.86
25.73
13.94
Net Current Assets
262.36
232.91
182.41
138.71
113.40
90.16
46.63
66.73
18.01
4.95
Total Assets
554.58
487.28
436.64
398.51
362.96
323.85
274.81
261.84
259.75
236.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
76.13
69.27
75.42
52.84
26.63
25.04
44.80
24.56
4.64
-15.60
PBT
95.94
83.72
67.23
62.19
46.25
37.33
33.07
19.85
12.07
9.53
Adjustment
1.48
4.84
8.66
9.30
11.64
10.70
13.75
10.68
12.75
8.96
Changes in Working Capital
2.41
0.20
14.33
-1.12
-22.00
-13.24
4.80
-2.50
-17.56
-32.36
Cash after chg. in Working capital
99.83
88.76
90.22
70.38
35.88
34.79
51.62
28.02
7.26
-13.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.70
-19.49
-14.81
-17.53
-9.25
-9.75
-6.82
-3.46
-2.62
-1.73
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
-78.08
-64.23
-30.88
-18.19
-11.77
-25.48
-41.79
6.52
1.45
-16.27
Net Fixed Assets
-43.53
-35.54
-5.59
-11.52
-12.45
4.05
-29.04
-4.21
-0.95
-2.89
Net Investments
-16.15
-20.70
-14.20
-7.10
-2.72
-16.01
-7.34
-1.43
0.00
0.00
Others
-18.40
-7.99
-11.09
0.43
3.40
-13.52
-5.41
12.16
2.40
-13.38
Cash from Financing Activity
-2.56
-5.75
-37.76
-35.77
-11.41
0.30
-3.42
-32.04
-10.51
29.30
Net Cash Inflow / Outflow
-4.50
-0.70
6.77
-1.11
3.45
-0.14
-0.41
-0.96
-4.42
-2.57
Opening Cash & Equivalents
11.44
12.14
5.46
6.57
3.12
3.26
3.75
4.82
9.39
11.97
Closing Cash & Equivalent
6.93
11.44
12.23
5.46
6.57
3.12
3.43
3.87
4.97
9.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
216.12
182.92
156.54
134.67
112.11
96.19
81.52
68.24
60.58
54.75
ROA
13.31%
13.48%
12.33%
12.80%
10.09%
9.40%
8.87%
5.77%
4.10%
4.25%
ROE
17.35%
18.32%
17.67%
19.75%
16.63%
17.29%
19.49%
14.32%
10.83%
11.21%
ROCE
24.29%
24.90%
22.30%
22.50%
19.05%
18.51%
21.18%
15.91%
11.48%
12.21%
Fixed Asset Turnover
3.17
3.04
2.81
2.84
3.07
3.19
3.90
3.20
2.67
3.10
Receivable days
84.27
89.34
102.22
112.23
100.99
85.52
89.69
139.97
139.16
128.96
Inventory Days
43.86
39.12
38.19
39.51
41.74
32.36
22.16
30.72
36.67
37.48
Payable days
138.43
126.82
56.60
57.26
47.62
37.21
40.22
92.31
115.76
98.21
Cash Conversion Cycle
-10.29
1.64
83.82
94.48
95.11
80.67
71.63
78.37
60.06
68.23
Total Debt/Equity
0.00
0.00
0.02
0.12
0.27
0.34
0.59
0.69
0.69
0.85
Interest Cover
67.11
54.61
34.32
16.56
9.55
6.60
4.32
3.37
2.73
2.45

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.