Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Pharmaceuticals & Drugs - Global

Rating :
75/99

BSE: 531633 | NSE: LINCOLN

260.25
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  263.65
  •  272.00
  •  256.60
  •  261.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  490925
  •  1304.19
  •  272.00
  •  85.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 518.70
  • 9.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 544.73
  • 0.58%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.36%
  • 13.33%
  • 46.28%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 6.60
  • 0.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.67
  • 21.30
  • 7.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.09
  • 26.55
  • 20.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.17
  • 11.50
  • 8.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.42
  • 1.80
  • 1.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 7.41
  • 6.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
103.79
96.81
7.21%
78.47
79.32
-1.07%
98.52
84.44
16.67%
112.69
102.60
9.83%
Expenses
81.63
77.76
4.98%
69.85
68.13
2.52%
85.33
70.83
20.47%
88.01
83.52
5.38%
EBITDA
22.17
19.05
16.38%
8.62
11.19
-22.97%
13.19
13.61
-3.09%
24.68
19.09
29.28%
EBIDTM
21.36%
19.68%
10.98%
14.10%
13.39%
16.12%
21.90%
18.60%
Other Income
1.80
1.29
39.53%
4.19
-0.87
-
3.04
0.38
700.00%
2.52
4.43
-43.12%
Interest
0.67
0.65
3.08%
-0.56
0.79
-
1.35
0.71
90.14%
0.58
1.75
-66.86%
Depreciation
1.88
1.85
1.62%
1.83
1.65
10.91%
1.88
1.94
-3.09%
1.77
1.51
17.22%
PBT
21.41
17.85
19.94%
11.53
7.88
46.32%
12.99
11.34
14.55%
24.85
20.26
22.66%
Tax
6.15
5.17
18.96%
2.59
-0.59
-
2.07
2.20
-5.91%
5.92
5.25
12.76%
PAT
15.26
12.68
20.35%
8.94
8.47
5.55%
10.92
9.14
19.47%
18.93
15.01
26.12%
PATM
14.70%
13.09%
11.39%
10.68%
11.08%
10.83%
16.80%
14.63%
EPS
7.63
6.34
20.35%
4.47
4.24
5.42%
5.46
4.57
19.47%
9.46
7.50
26.13%

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
393.47
366.18
360.61
360.26
400.15
266.07
210.49
194.70
187.58
176.51
124.34
Net Sales Growth
8.34%
1.54%
0.10%
-9.97%
50.39%
26.41%
8.11%
3.80%
6.27%
41.96%
 
Cost Of Goods Sold
190.57
135.68
156.44
202.90
254.64
161.12
123.72
113.96
111.61
105.50
62.40
Gross Profit
202.90
230.51
204.18
157.35
145.50
104.96
86.77
80.74
75.97
71.01
61.94
GP Margin
51.57%
62.95%
56.62%
43.68%
36.36%
39.45%
41.22%
41.47%
40.50%
40.23%
49.82%
Total Expenditure
324.82
298.96
308.30
313.52
359.62
240.47
190.42
179.22
174.08
166.98
113.18
Power & Fuel Cost
-
7.21
6.82
5.92
5.68
4.27
3.40
2.12
0.73
0.68
1.07
% Of Sales
-
1.97%
1.89%
1.64%
1.42%
1.60%
1.62%
1.09%
0.39%
0.39%
0.86%
Employee Cost
-
51.90
51.15
37.59
28.83
17.87
18.57
17.71
16.52
14.30
9.89
% Of Sales
-
14.17%
14.18%
10.43%
7.20%
6.72%
8.82%
9.10%
8.81%
8.10%
7.95%
Manufacturing Exp.
-
60.80
51.73
29.44
35.81
25.98
19.10
17.54
16.91
16.31
13.29
% Of Sales
-
16.60%
14.35%
8.17%
8.95%
9.76%
9.07%
9.01%
9.01%
9.24%
10.69%
General & Admin Exp.
-
20.72
17.50
14.78
20.34
18.86
15.07
13.25
13.36
7.77
13.61
% Of Sales
-
5.66%
4.85%
4.10%
5.08%
7.09%
7.16%
6.81%
7.12%
4.40%
10.95%
Selling & Distn. Exp.
-
20.02
21.24
19.91
10.10
9.42
8.42
13.22
13.66
22.18
12.84
% Of Sales
-
5.47%
5.89%
5.53%
2.52%
3.54%
4.00%
6.79%
7.28%
12.57%
10.33%
Miscellaneous Exp.
-
2.63
3.44
2.97
4.22
2.95
2.13
1.43
1.28
0.25
12.84
% Of Sales
-
0.72%
0.95%
0.82%
1.05%
1.11%
1.01%
0.73%
0.68%
0.14%
0.06%
EBITDA
68.66
67.22
52.31
46.74
40.53
25.60
20.07
15.48
13.50
9.53
11.16
EBITDA Margin
17.45%
18.36%
14.51%
12.97%
10.13%
9.62%
9.53%
7.95%
7.20%
5.40%
8.98%
Other Income
11.55
5.65
5.45
2.78
7.36
7.19
2.49
6.40
3.36
3.30
1.26
Interest
2.04
4.00
5.41
6.66
9.96
8.38
6.97
7.84
7.60
4.98
2.68
Depreciation
7.36
6.68
6.11
5.51
4.87
4.57
3.53
2.65
1.93
1.67
1.16
PBT
70.78
62.19
46.25
37.33
33.07
19.85
12.07
11.38
7.33
6.18
8.58
Tax
16.73
13.46
11.60
9.20
9.27
4.80
1.89
1.85
2.20
2.01
2.48
Tax Rate
23.64%
21.64%
25.08%
24.65%
28.03%
24.18%
15.66%
16.26%
30.01%
32.52%
28.90%
PAT
54.05
48.71
34.62
28.12
23.68
15.01
10.65
9.66
5.12
4.17
6.10
PAT before Minority Interest
54.03
48.74
34.65
28.13
23.80
15.04
10.18
9.53
5.13
4.17
6.10
Minority Interest
-0.02
-0.03
-0.03
-0.01
-0.12
-0.03
0.47
0.13
-0.01
0.00
0.00
PAT Margin
13.74%
13.30%
9.60%
7.81%
5.92%
5.64%
5.06%
4.96%
2.73%
2.36%
4.91%
PAT Growth
19.32%
40.70%
23.12%
18.75%
57.76%
40.94%
10.25%
88.67%
22.78%
-31.64%
 
EPS
27.03
24.36
17.31
14.06
11.84
7.51
5.33
4.83
2.56
2.09
3.05

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
269.34
224.22
192.38
140.52
111.31
98.81
89.30
80.78
76.82
53.29
Share Capital
20.00
20.00
20.00
16.31
16.31
16.31
16.31
16.31
16.31
11.31
Total Reserves
249.34
204.22
172.38
116.65
95.00
82.50
72.99
64.47
60.50
41.98
Non-Current Liabilities
28.43
24.94
31.75
33.74
33.14
26.18
25.14
22.37
11.22
29.98
Secured Loans
1.69
6.93
12.38
23.62
15.27
16.20
14.41
12.33
2.54
25.61
Unsecured Loans
0.00
0.00
0.00
0.00
10.21
3.04
2.66
1.97
1.57
1.51
Long Term Provisions
17.49
7.19
9.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
99.63
113.48
99.42
100.34
114.47
131.05
118.26
104.86
77.24
27.67
Trade Payables
43.28
43.42
32.46
30.38
45.31
66.51
47.51
42.05
22.63
17.61
Other Current Liabilities
11.11
11.11
12.77
15.10
11.52
14.15
15.57
16.25
12.25
3.68
Short Term Borrowings
30.09
48.55
45.04
52.62
50.67
48.46
54.90
46.56
40.35
0.00
Short Term Provisions
15.16
10.41
9.15
2.24
6.97
1.92
0.27
0.00
2.01
6.38
Total Liabilities
397.76
362.97
323.85
274.79
261.85
259.75
236.88
212.31
165.28
110.94
Net Block
120.91
116.58
102.71
98.47
65.62
65.07
64.94
37.74
27.96
21.01
Gross Block
138.11
127.65
108.16
120.89
87.50
82.22
78.82
49.07
36.70
27.67
Accumulated Depreciation
17.21
11.08
5.45
22.42
21.88
17.15
13.89
11.33
8.74
6.66
Non Current Assets
161.92
136.08
134.27
127.83
80.64
110.69
113.67
90.73
45.38
22.14
Capital Work in Progress
2.10
0.29
6.63
2.73
2.55
2.37
2.37
13.51
4.14
1.13
Non Current Investment
0.09
0.09
0.09
0.01
0.01
0.41
0.41
0.41
0.00
0.00
Long Term Loans & Adv.
38.50
18.79
24.48
26.62
12.47
42.84
45.95
39.08
13.28
0.00
Other Non Current Assets
0.33
0.34
0.36
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Current Assets
235.84
226.88
189.58
146.98
181.20
149.06
123.21
121.58
119.90
88.78
Current Investments
18.07
10.97
10.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
36.23
45.41
37.31
27.48
21.82
23.84
19.33
21.41
26.07
22.97
Sundry Debtors
122.47
109.44
90.67
80.53
119.01
89.04
74.79
65.37
40.08
31.38
Cash & Bank
7.58
14.59
11.68
12.66
11.51
10.45
15.15
16.86
13.14
13.49
Other Current Assets
51.50
1.29
0.66
0.05
28.86
25.73
13.94
17.94
40.61
20.94
Short Term Loans & Adv.
50.40
45.18
39.02
26.26
28.86
25.73
13.94
17.94
40.61
20.94
Net Current Assets
136.21
113.40
90.16
46.63
66.73
18.01
4.95
16.72
42.66
61.11
Total Assets
397.76
362.96
323.85
274.81
261.84
259.75
236.88
212.31
165.28
110.93

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
52.84
26.63
25.04
44.80
24.56
4.64
-15.60
11.87
-34.26
-10.55
PBT
62.19
46.25
37.33
33.07
19.85
12.07
9.53
5.13
8.24
8.58
Adjustment
9.30
11.64
10.70
13.75
10.68
12.75
8.96
14.32
7.27
1.21
Changes in Working Capital
-1.12
-22.00
-13.24
4.80
-2.50
-17.56
-32.36
-6.38
-48.08
-17.98
Cash after chg. in Working capital
70.38
35.88
34.79
51.62
28.02
7.26
-13.87
13.07
-32.58
-8.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.53
-9.25
-9.75
-6.82
-3.46
-2.62
-1.73
-1.20
-1.68
-1.85
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
-18.19
-11.77
-25.48
-41.79
6.52
1.45
-16.27
-27.23
-10.89
-6.02
Net Fixed Assets
-11.52
-12.45
4.05
-29.04
-4.21
-0.95
-2.89
-4.61
-12.04
-6.33
Net Investments
-7.10
-2.72
-16.01
-7.34
-1.43
0.00
0.00
-11.16
0.00
0.00
Others
0.43
3.40
-13.52
-5.41
12.16
2.40
-13.38
-11.46
1.15
0.31
Cash from Financing Activity
-35.77
-11.41
0.30
-3.42
-32.04
-10.51
29.30
16.19
45.06
25.45
Net Cash Inflow / Outflow
-1.11
3.45
-0.14
-0.41
-0.96
-4.42
-2.57
0.82
-0.09
8.89
Opening Cash & Equivalents
6.57
3.12
3.26
3.75
4.82
9.39
11.97
11.53
11.62
4.60
Closing Cash & Equivalent
5.46
6.57
3.12
3.43
3.87
4.97
9.39
12.36
11.53
13.49

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.)
134.67
112.11
96.19
81.52
68.24
60.58
54.75
49.53
47.10
47.10
ROA
12.81%
10.09%
9.40%
8.87%
5.77%
4.10%
4.25%
2.72%
3.02%
6.64%
ROE
19.75%
16.63%
17.29%
19.49%
14.32%
10.83%
11.21%
6.51%
6.41%
13.76%
ROCE
22.50%
19.05%
18.51%
21.18%
15.91%
11.48%
12.21%
10.94%
10.97%
17.01%
Fixed Asset Turnover
2.76
3.07
3.19
3.90
3.20
2.67
3.10
4.45
5.60
5.05
Receivable days
115.58
100.99
85.52
89.69
139.97
139.16
128.96
100.92
72.36
78.28
Inventory Days
40.69
41.74
32.36
22.16
30.72
36.67
37.48
45.44
49.66
53.69
Payable days
56.75
47.62
37.21
40.22
92.31
115.76
98.21
75.46
45.35
48.51
Cash Conversion Cycle
99.51
95.11
80.67
71.63
78.37
60.06
68.23
70.90
76.67
83.46
Total Debt/Equity
0.12
0.27
0.34
0.59
0.69
0.69
0.85
0.86
0.60
0.51
Interest Cover
16.56
9.55
6.60
4.32
3.37
2.73
2.45
1.96
2.24
4.21

News Update:


  • Lincoln Pharmaceuticals launches Vitamin C plus Zinc Tablets
    30th Jul 2020, 12:22 PM

    Market size for Vitamin C and Zinc tablets is estimated at around Rs 150 crore in India

    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.