Nifty

:

25149.85

Sensex

:

82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Login

Nifty
Sensex

:
:

25149.85
82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Novartis India Ltd.

Pharmaceuticals & Drugs - Domestic

Rating :

N/A

BSE: 500672 | NSE: NOVARTIND

Watchlist

NSE BSE

1066.50

11-Jul-2025

Open
High
Low
Previous Close

1077
1083
1063
1072.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

11175
12006686
1083
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,633.27
26.10
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,985.24
2.34%
3.35

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-6.39
-1.35
-2.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.49
28.90
7.03

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.53
37.01
-0.80

P:E (Median)

8 Years
5 Years
3 Years

31.54
30.67
26.47

P:BV (Average)

8 Years
5 Years
3 Years

2.58
2.63
2.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.68
15.77
12.92

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 34.5 40.87
P/E Ratio 18.31 15.46
Revenue 334 356
EBITDA 65 91
Net Income 85 101
ROA 8.9 10.8
P/B Ratio 2.09 1.99
ROE 11.21 13.19
FCFF 148 116
FCFF Yield 7.59 5.94
Net Debt -589 -643
BVPS 301.66 318.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 83.88 81.17 3.34% 93.00 84.54 10.01% 87.10 78.76 10.59% 92.29 90.60 1.87%
Expenses 59.97 69.96 -14.28% 67.42 64.77 4.09% 69.14 61.85 11.79% 68.32 73.28 -6.77%
EBITDA 23.91 11.21 113.29% 25.58 19.77 29.39% 17.96 16.91 6.21% 23.97 17.32 38.39%
EBIDTM 28.50% 13.81% 27.51% 23.39% 20.62% 21.47% 25.97% 19.12%
Other Income 10.63 10.42 2.02% 10.60 21.96 -51.73% 10.32 16.88 -38.86% 10.41 12.47 -16.52%
Interest 0.12 0.16 -25.00% 0.36 0.16 125.00% 0.14 0.71 -80.28% 0.15 0.46 -67.39%
Depreciation 0.53 0.14 278.57% 0.53 0.26 103.85% 0.58 0.65 -10.77% 0.55 1.56 -64.74%
PBT 33.89 21.33 58.88% 35.29 41.31 -14.57% 27.56 32.43 -15.02% 33.68 27.77 21.28%
Tax 4.59 6.65 -30.98% 9.84 14.74 -33.24% 7.15 8.75 -18.29% 7.94 7.51 5.73%
PAT 29.30 14.68 99.59% 25.45 26.57 -4.22% 20.41 23.68 -13.81% 25.74 20.26 27.05%
PATM 34.93% 18.09% 27.37% 31.43% 23.43% 30.07% 27.89% 22.36%
EPS 11.86 5.94 99.66% 10.30 10.76 -4.28% 8.26 9.59 -13.87% 10.42 8.20 27.07%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 356.27 335.07 378.74 399.87 381.35 438.25 490.68 563.89 656.22 689.77 Net Sales Growth - 6.33% -11.53% -5.28% 4.86% -12.98% -10.69% -12.98% -14.07% -4.86% Cost Of Goods Sold - 202.82 199.84 201.69 178.14 146.61 182.32 198.65 245.51 306.10 286.31 Gross Profit - 153.45 135.23 177.05 221.73 234.74 255.93 292.03 318.38 350.12 403.46 GP Margin - 43.07% 40.36% 46.75% 55.45% 61.56% 58.40% 59.52% 56.46% 53.35% 58.49% Total Expenditure - 264.85 269.81 313.66 373.12 355.66 426.51 478.54 572.12 631.70 658.95 Power & Fuel Cost - 0.14 0.18 0.35 0.53 0.53 1.27 1.79 2.56 1.77 4.43 % Of Sales - 0.04% 0.05% 0.09% 0.13% 0.14% 0.29% 0.36% 0.45% 0.27% 0.64% Employee Cost - 18.72 22.96 35.64 101.89 108.51 113.87 117.11 144.53 139.30 156.66 % Of Sales - 5.25% 6.85% 9.41% 25.48% 28.45% 25.98% 23.87% 25.63% 21.23% 22.71% Manufacturing Exp. - 11.08 7.54 15.51 34.49 36.52 39.23 42.21 42.07 49.03 62.35 % Of Sales - 3.11% 2.25% 4.10% 8.63% 9.58% 8.95% 8.60% 7.46% 7.47% 9.04% General & Admin Exp. - 12.44 15.37 17.09 18.61 12.95 23.40 43.28 45.74 45.74 47.65 % Of Sales - 3.49% 4.59% 4.51% 4.65% 3.40% 5.34% 8.82% 8.11% 6.97% 6.91% Selling & Distn. Exp. - 10.58 15.87 27.98 35.66 39.77 53.99 60.29 72.48 75.83 70.74 % Of Sales - 2.97% 4.74% 7.39% 8.92% 10.43% 12.32% 12.29% 12.85% 11.56% 10.26% Miscellaneous Exp. - 9.07 8.05 15.40 3.80 10.77 12.43 15.21 19.23 13.93 70.74 % Of Sales - 2.55% 2.40% 4.07% 0.95% 2.82% 2.84% 3.10% 3.41% 2.12% 4.47% EBITDA - 91.42 65.26 65.08 26.75 25.69 11.74 12.14 -8.23 24.52 30.82 EBITDA Margin - 25.66% 19.48% 17.18% 6.69% 6.74% 2.68% 2.47% -1.46% 3.74% 4.47% Other Income - 41.96 61.68 58.11 33.55 34.19 36.43 78.40 173.81 71.52 244.55 Interest - 0.77 1.49 1.75 4.83 7.68 6.39 1.59 5.53 0.72 0.21 Depreciation - 2.19 2.61 6.06 9.65 12.16 13.14 3.18 2.53 3.59 3.49 PBT - 130.42 122.84 115.38 45.82 40.04 28.64 85.77 157.52 91.73 271.67 Tax - 29.52 37.65 12.02 -0.10 19.14 18.56 34.00 79.16 34.51 73.38 Tax Rate - 22.63% 30.65% 10.42% 2.62% 47.80% 64.80% 39.64% 50.25% 37.62% 27.01% PAT - 100.90 85.19 103.36 -3.72 20.90 10.08 51.77 78.36 57.22 198.29 PAT before Minority Interest - 100.90 85.19 103.36 -3.72 20.90 10.08 51.77 78.36 57.22 198.29 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 28.32% 25.42% 27.29% -0.93% 5.48% 2.30% 10.55% 13.90% 8.72% 28.75% PAT Growth - 18.44% -17.58% - - 107.34% -80.53% -33.93% 36.95% -71.14% EPS - 40.85 34.49 41.85 -1.51 8.46 4.08 20.96 31.72 23.17 80.28

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 784.96 744.82 775.66 691.70 711.19 720.73 759.19 733.64 919.64 1,193.58 Share Capital 12.34 12.34 12.34 12.34 12.34 12.34 12.34 12.34 14.07 15.98 Total Reserves 772.62 732.48 763.36 681.58 701.80 711.68 751.10 727.48 913.00 1,184.54 Non-Current Liabilities 696.83 716.25 1,007.77 984.00 1,130.65 99.38 891.47 897.75 827.53 26.47 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 708.90 726.33 998.39 991.58 1,109.57 65.93 909.70 916.30 844.46 45.85 Current Liabilities 426.12 399.83 268.26 334.47 357.26 416.93 367.22 481.74 323.21 204.49 Trade Payables 51.47 61.59 59.67 72.20 55.20 72.60 91.40 106.11 73.22 69.66 Other Current Liabilities 24.83 33.54 38.03 45.34 69.64 132.99 67.62 184.52 63.26 88.94 Short Term Borrowings 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 349.82 304.68 170.56 216.93 232.42 211.34 208.20 191.11 186.73 45.89 Total Liabilities 1,907.91 1,860.90 2,051.69 2,010.17 2,199.10 1,237.04 2,017.88 2,113.13 2,070.38 1,424.54 Net Block 4.54 6.94 19.25 23.65 63.91 76.28 14.98 4.60 5.71 6.48 Gross Block 9.08 28.36 38.92 40.71 74.81 85.08 23.93 12.09 10.82 9.87 Accumulated Depreciation 4.54 21.42 19.67 17.06 10.90 8.80 8.95 7.49 5.11 3.39 Non Current Assets 878.02 919.01 1,265.59 1,183.39 1,276.75 239.77 1,029.20 1,008.86 958.91 160.85 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.45 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 870.18 903.63 1,240.75 1,148.65 1,186.01 137.84 989.61 979.98 935.98 153.29 Other Non Current Assets 3.30 8.44 5.59 11.09 26.83 25.65 24.61 24.28 17.21 0.63 Current Assets 1,029.89 941.89 786.06 825.87 922.35 997.27 988.68 1,104.27 1,111.47 1,263.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 41.11 44.86 54.72 57.07 47.95 58.68 60.51 56.56 87.52 72.40 Sundry Debtors 40.14 41.47 36.16 44.56 38.73 37.60 45.59 43.91 40.83 50.17 Cash & Bank 648.03 596.08 555.94 517.63 498.88 581.91 612.02 775.08 815.72 1,125.55 Other Current Assets 300.61 2.04 15.95 15.49 336.79 319.08 270.56 228.72 167.40 15.57 Short Term Loans & Adv. 298.14 257.44 123.29 191.12 290.49 259.99 236.02 202.29 146.86 9.99 Net Current Assets 603.77 542.06 517.80 491.40 565.09 580.34 621.46 622.53 788.26 1,059.20 Total Assets 1,907.91 1,860.90 2,051.65 2,009.26 2,199.10 1,237.04 2,017.88 2,113.13 2,070.38 1,424.54

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 74.57 113.40 44.80 38.67 -69.21 -23.14 -194.28 160.99 -40.83 56.59 PBT 130.42 122.84 115.38 -3.82 40.04 28.64 85.77 157.52 91.73 111.37 Adjustment -38.80 -56.75 -48.92 -5.64 -4.98 -11.80 -72.66 -55.87 -55.95 -67.04 Changes in Working Capital -0.76 9.04 -24.00 66.72 -69.08 -1.85 -161.76 117.30 -32.45 91.70 Cash after chg. in Working capital 90.86 75.13 42.46 57.26 -34.02 14.99 -148.65 218.95 3.33 136.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -16.29 38.27 2.34 -18.59 -35.19 -38.13 -45.63 -57.96 -44.16 -79.44 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 -3.31 33.13 -153.25 87.04 95.16 55.91 274.23 68.70 423.64 -630.47 Net Fixed Assets 19.28 10.56 1.79 34.10 10.27 -61.15 -11.84 -1.26 -0.51 15.76 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Others -22.59 22.57 -155.04 52.94 84.89 117.06 286.07 69.96 424.15 -646.24 Cash from Financing Activity -64.15 -120.99 -30.48 -35.63 -36.80 -41.41 -29.82 -267.65 -331.80 -38.57 Net Cash Inflow / Outflow 7.11 25.54 -138.93 90.08 -10.85 -8.64 50.13 -37.96 51.01 -612.45 Opening Cash & Equivalents 44.96 19.42 158.35 68.27 79.12 87.76 37.63 75.59 24.58 637.03 Closing Cash & Equivalent 52.07 44.96 19.42 158.35 68.27 79.12 87.76 37.63 75.59 24.58

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 318.06 301.79 314.30 281.17 289.36 293.36 309.34 299.76 329.45 375.63 ROA 5.35% 4.35% 5.09% -0.18% 1.22% 0.62% 2.51% 3.75% 3.27% 11.38% ROE 13.19% 11.21% 14.07% -0.53% 2.91% 1.36% 6.89% 9.40% 5.38% 18.01% ROCE 17.15% 16.35% 15.96% 0.14% 6.67% 4.73% 11.70% 19.72% 8.75% 24.77% Fixed Asset Turnover 20.84 10.90 10.39 8.43 5.68 9.77 32.72 59.76 63.43 38.38 Receivable days 38.18 38.62 35.62 31.23 30.70 28.50 27.72 22.59 25.31 35.20 Inventory Days 40.22 49.54 49.34 39.38 42.89 40.83 36.25 38.41 44.47 45.59 Payable days 101.73 110.74 119.32 130.52 159.09 74.34 84.28 68.27 44.09 50.69 Cash Conversion Cycle -23.33 -22.58 -34.36 -59.90 -85.49 -5.01 -20.31 -7.27 25.70 30.10 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 170.38 83.44 66.93 0.21 6.21 5.48 54.94 29.48 128.40 1294.67

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

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.

Feedback