Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

RPG Life Sciences Ltd.

Pharmaceuticals & Drugs - Global

Rating :

79/99

BSE: 532983 | NSE: RPGLIFE

Watchlist

NSE BSE

2519.90

04-Jul-2025

Open
High
Low
Previous Close

2519
2549
2490.1
2502.30

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

14147
35680782
2974.95
1539.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,174.70
22.78
8

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,035.09
0.95%
7.87

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.87
10.92
8.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.70
17.57
8.96

PAT CAGR (%)

10 Years
5 Years
3 Years

31.76
35.58
39.40

P:E (Median)

8 Years
5 Years
3 Years

24.07
22.15
28.62

P:BV (Average)

8 Years
5 Years
3 Years

5.23
5.47
6.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.16
15.05
18.13

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 53.01 110.8
P/E Ratio 47.54 22.74
Revenue 582 653
EBITDA 128 160
Net Income 88 183
ROA 18.8 31.3
P/B Ratio 11.12 7.86
ROE 25.69 40.48
FCFF 26 44
FCFF Yield 0.79 1.34
Net Debt -127 -266
BVPS 226.65 320.77

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 143.09 126.99 12.68% 172.71 153.70 12.37% 172.21 153.58 12.13% 165.42 147.78 11.94%
Expenses 117.60 106.27 10.66% 123.55 115.80 6.69% 126.28 116.29 8.59% 126.35 115.54 9.36%
EBITDA 25.49 20.72 23.02% 49.16 37.90 29.71% 45.93 37.29 23.17% 39.07 32.24 21.18%
EBIDTM 17.81% 16.32% 28.46% 24.66% 26.67% 24.28% 23.62% 21.82%
Other Income 5.06 1.65 206.67% 3.31 1.92 72.40% 1.94 1.83 6.01% 2.37 1.81 30.94%
Interest 0.18 0.14 28.57% 0.12 0.14 -14.29% 0.17 0.10 70.00% 0.15 0.07 114.29%
Depreciation 5.37 4.49 19.60% 5.46 4.14 31.88% 5.31 4.23 25.53% 5.29 4.21 25.65%
PBT 134.90 17.74 660.43% 46.89 35.54 31.94% 15.09 34.79 -56.63% 36.00 29.77 20.93%
Tax 17.55 4.50 290.00% 11.96 9.08 31.72% 10.89 8.93 21.95% 9.24 7.67 20.47%
PAT 117.35 13.24 786.33% 34.93 26.46 32.01% 4.20 25.86 -83.76% 26.76 22.10 21.09%
PATM 82.01% 10.43% 20.22% 17.22% 2.44% 16.84% 16.18% 14.95%
EPS 71.12 8.02 786.78% 21.17 16.04 31.98% 2.55 15.67 -83.73% 16.22 13.39 21.14%

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 - 653.43 582.05 512.81 440.16 389.14 375.57 330.16 343.95 293.64 279.32 Net Sales Growth - 12.26% 13.50% 16.51% 13.11% 3.61% 13.75% -4.01% 17.13% 5.13% Cost Of Goods Sold - 196.65 167.82 156.64 127.59 121.27 119.63 103.93 106.87 96.02 84.94 Gross Profit - 456.78 414.23 356.17 312.57 267.87 255.94 226.23 237.08 197.62 194.38 GP Margin - 69.90% 71.17% 69.45% 71.01% 68.84% 68.15% 68.52% 68.93% 67.30% 69.59% Total Expenditure - 494.46 452.91 409.28 353.00 318.37 315.67 295.73 306.89 265.01 257.02 Power & Fuel Cost - 17.66 14.36 13.65 12.69 11.27 11.54 10.38 10.44 9.10 11.23 % Of Sales - 2.70% 2.47% 2.66% 2.88% 2.90% 3.07% 3.14% 3.04% 3.10% 4.02% Employee Cost - 126.14 132.15 117.06 99.97 94.66 90.97 89.93 90.14 75.59 74.13 % Of Sales - 19.30% 22.70% 22.83% 22.71% 24.33% 24.22% 27.24% 26.21% 25.74% 26.54% Manufacturing Exp. - 46.35 43.80 36.62 37.86 28.79 21.85 18.98 21.86 20.63 26.88 % Of Sales - 7.09% 7.53% 7.14% 8.60% 7.40% 5.82% 5.75% 6.36% 7.03% 9.62% General & Admin Exp. - 48.64 41.63 37.14 33.97 28.54 32.76 34.32 35.76 31.57 24.58 % Of Sales - 7.44% 7.15% 7.24% 7.72% 7.33% 8.72% 10.39% 10.40% 10.75% 8.80% Selling & Distn. Exp. - 46.22 37.85 35.62 32.27 25.47 20.13 18.61 22.51 17.90 16.44 % Of Sales - 7.07% 6.50% 6.95% 7.33% 6.55% 5.36% 5.64% 6.54% 6.10% 5.89% Miscellaneous Exp. - 12.80 15.30 12.55 8.65 8.37 18.79 19.58 19.31 14.20 16.44 % Of Sales - 1.96% 2.63% 2.45% 1.97% 2.15% 5.00% 5.93% 5.61% 4.84% 6.74% EBITDA - 158.97 129.14 103.53 87.16 70.77 59.90 34.43 37.06 28.63 22.30 EBITDA Margin - 24.33% 22.19% 20.19% 19.80% 18.19% 15.95% 10.43% 10.77% 9.75% 7.98% Other Income - 14.33 7.21 4.80 3.08 1.07 0.99 0.80 2.36 9.78 1.96 Interest - 1.59 1.44 1.15 1.41 1.79 2.76 4.86 4.72 3.64 2.49 Depreciation - 21.43 17.07 15.50 15.66 16.47 16.36 15.32 14.34 11.31 10.15 PBT - 150.28 117.84 91.68 73.17 53.58 41.77 15.05 20.36 23.46 11.62 Tax - 49.64 30.18 24.04 21.69 13.58 7.44 4.24 6.91 2.45 0.00 Tax Rate - 21.32% 25.61% 26.22% 29.64% 25.35% 20.41% 28.17% 33.94% 10.44% 0.00% PAT - 183.24 87.66 67.64 51.48 40.00 29.01 10.81 13.45 21.01 11.62 PAT before Minority Interest - 183.24 87.66 67.64 51.48 40.00 29.01 10.81 13.45 21.01 11.62 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 28.04% 15.06% 13.19% 11.70% 10.28% 7.72% 3.27% 3.91% 7.16% 4.16% PAT Growth - 109.03% 29.60% 31.39% 28.70% 37.88% 168.36% -19.63% -35.98% 80.81% EPS - 111.05 53.13 40.99 31.20 24.24 17.58 6.55 8.15 12.73 7.04

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 530.53 374.85 307.60 255.77 216.45 176.57 160.50 154.75 147.01 133.59 Share Capital 13.23 13.23 13.23 13.23 13.23 13.23 13.23 13.23 13.23 13.23 Total Reserves 517.30 361.62 294.37 242.54 203.22 163.34 147.27 141.52 133.78 120.36 Non-Current Liabilities 6.45 6.48 8.97 8.73 7.19 8.75 9.58 8.37 10.77 22.45 Secured Loans 0.00 0.00 0.00 0.01 0.08 0.22 4.63 10.11 15.89 0.13 Unsecured Loans 0.00 0.00 0.00 0.29 0.66 1.30 1.95 0.12 0.16 0.11 Long Term Provisions 4.54 4.03 3.98 3.04 3.13 8.50 6.19 2.79 2.32 19.60 Current Liabilities 119.83 130.96 102.78 80.11 79.69 82.59 77.82 120.71 78.68 66.80 Trade Payables 79.39 71.02 64.69 45.50 47.44 44.41 25.13 51.87 28.65 33.71 Other Current Liabilities 24.33 45.05 26.23 19.87 18.12 20.30 13.32 18.47 14.91 10.17 Short Term Borrowings 0.00 0.00 0.00 0.21 0.52 5.12 29.04 37.92 24.01 21.96 Short Term Provisions 16.11 14.89 11.86 14.53 13.61 12.76 10.33 12.45 11.11 0.96 Total Liabilities 656.81 512.29 419.35 344.61 303.33 267.91 247.90 283.83 236.46 222.84 Net Block 171.83 113.53 124.26 103.71 113.30 122.89 127.64 130.80 136.67 109.26 Gross Block 276.05 221.52 220.01 186.37 180.44 173.81 162.55 150.65 142.43 189.83 Accumulated Depreciation 104.22 107.99 95.75 82.66 67.14 50.92 34.91 19.85 5.76 80.57 Non Current Assets 191.56 214.20 155.30 137.70 127.48 142.13 150.81 141.21 140.08 135.65 Capital Work in Progress 16.06 96.31 25.44 31.06 11.77 9.98 17.17 8.73 1.82 1.59 Non Current Investment 1.01 1.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.66 3.35 5.60 2.93 2.41 9.26 6.00 1.68 1.59 24.80 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 465.25 298.09 264.05 206.91 175.85 125.78 97.09 142.62 96.38 87.19 Current Investments 125.90 90.15 58.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 92.98 101.00 95.05 82.99 58.33 46.61 41.04 53.69 45.78 39.02 Sundry Debtors 86.76 49.13 37.43 32.99 57.42 63.33 38.90 68.13 39.28 36.99 Cash & Bank 139.61 36.47 57.04 70.26 40.75 1.11 0.77 0.94 1.60 0.80 Other Current Assets 20.00 4.86 5.41 6.64 19.35 14.73 16.38 19.86 9.72 10.38 Short Term Loans & Adv. 9.89 16.48 10.69 14.03 10.64 6.51 9.45 12.26 4.13 9.80 Net Current Assets 345.42 167.13 161.27 126.80 96.16 43.19 19.27 21.91 17.70 20.39 Total Assets 656.81 512.29 419.35 344.61 303.33 267.91 247.90 283.83 236.46 222.84

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 77.86 94.36 90.82 64.75 58.27 50.17 45.78 14.68 7.33 32.81 PBT 232.88 117.84 91.68 73.17 53.58 36.45 15.05 20.36 23.46 11.62 Adjustment -76.22 12.92 13.31 13.54 16.55 22.52 20.08 17.37 6.95 12.64 Changes in Working Capital -26.05 -7.09 11.06 -3.11 -3.53 -2.37 14.37 -19.35 -18.81 10.92 Cash after chg. in Working capital 130.61 123.67 116.05 83.60 66.60 56.60 49.50 18.38 11.60 35.18 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -52.75 -29.31 -25.23 -18.85 -8.33 -6.43 -3.72 -3.70 -4.27 -2.37 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 -41.80 -79.15 -105.81 -34.66 -7.96 -10.70 -19.02 -15.54 -30.06 -15.25 Net Fixed Assets 25.72 -72.38 -28.02 -25.22 -8.42 -4.07 -20.34 -15.13 47.17 -15.19 Net Investments -35.75 -32.73 -58.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -31.77 25.96 -19.36 -9.44 0.46 -6.63 1.32 -0.41 -77.23 -0.06 Cash from Financing Activity -27.08 -20.31 -17.12 -13.51 -10.49 -39.30 -26.50 0.11 23.36 -17.58 Net Cash Inflow / Outflow 8.98 -5.10 -32.11 16.58 39.82 0.17 0.26 -0.75 0.63 -0.02 Opening Cash & Equivalents 19.72 24.82 56.93 40.36 0.54 0.37 0.11 0.86 0.23 0.25 Closing Cash & Equivalent 28.70 19.72 24.82 56.94 40.36 0.54 0.37 0.11 0.86 0.23

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.) 320.80 226.67 186.00 154.66 130.88 106.77 97.05 93.58 88.89 80.78 ROA 31.35% 18.82% 17.71% 15.89% 14.00% 11.25% 4.07% 5.17% 9.15% 5.34% ROE 40.48% 25.69% 24.01% 21.80% 20.36% 17.21% 6.86% 8.91% 14.98% 8.98% ROCE 51.79% 34.96% 32.92% 31.46% 27.27% 20.35% 9.81% 12.52% 15.58% 8.97% Fixed Asset Turnover 2.82 2.83 2.73 2.61 2.37 2.23 2.11 2.37 1.85 1.59 Receivable days 35.40 25.32 23.17 34.41 52.52 49.68 59.16 56.47 45.37 48.80 Inventory Days 50.53 57.35 58.57 53.79 45.64 42.59 52.36 52.29 50.44 46.22 Payable days 139.59 147.58 128.38 132.94 138.23 44.01 56.38 53.51 47.24 47.03 Cash Conversion Cycle -53.67 -64.92 -46.65 -44.74 -40.07 48.25 55.15 55.25 48.57 47.99 Total Debt/Equity 0.00 0.00 0.00 0.00 0.01 0.07 0.23 0.35 0.30 0.17 Interest Cover 147.47 82.83 80.72 52.89 30.93 14.21 4.10 5.31 7.45 5.67

Top Investors:

authum investment and infrastructure limited

quant mutual fund - quant active fund

mirae asset multicap fund

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