Nifty

:

16951.70

Sensex

:

57613.72

-34.00 (-0.20%)
-40.14 (-0.07%)

Login

Nifty
Sensex

:
:

16951.70
57613.72

-34.00 (-0.20%)
-40.14 (-0.07%)

Sanofi India Ltd.

Pharmaceuticals & Drugs - Domestic

Rating :

62/99

BSE: 500674 | NSE: SANOFI

Watchlist

NSE BSE

5627.50

28-Mar-2023

Day's Open
Day's High
Day's Low
Previous Close

5634.00
5639.85
5600.00
5645.85

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

15776
886.48
7929.45
5202.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12,943.09
20.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,392.79
10.14%
10.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.51
3.72
-1.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.79
7.98
2.76

PAT CAGR (%)

10 Years
5 Years
3 Years

18.25
23.71
31.62

P:E (Median)

8 Years
5 Years
3 Years

35.32
34.92
32.12

P:BV (Average)

8 Years
5 Years
3 Years

8.06
8.06
8.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.36
18.99
19.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 671.90 687.90 -2.33% 691.90 754.50 -8.30% 699.30 789.10 -11.38% 707.00 725.10 -2.50%
Expenses 505.00 560.70 -9.93% 510.00 555.70 -8.22% 538.20 542.00 -0.70% 512.50 535.70 -4.33%
EBITDA 166.90 127.20 31.21% 181.90 198.80 -8.50% 161.10 247.10 -34.80% 194.50 189.40 2.69%
EBIDTM 24.84% 18.49% 26.29% 26.35% 23.04% 31.31% 27.51% 26.12%
Other Income 20.00 16.30 22.70% 11.40 14.70 -22.45% 15.70 17.10 -8.19% 24.40 26.30 -7.22%
Interest 0.40 0.40 0.00% 0.50 0.50 0.00% 0.40 0.50 -20.00% 0.40 0.40 0.00%
Depreciation 10.00 10.90 -8.26% 10.40 14.30 -27.27% 10.60 21.10 -49.76% 10.90 20.40 -46.57%
PBT 190.40 132.20 44.02% 182.40 687.90 -73.48% 165.80 242.60 -31.66% 325.70 194.90 67.11%
Tax 59.50 41.80 42.34% 51.50 158.10 -67.43% 45.40 64.30 -29.39% 87.30 49.00 78.16%
PAT 130.90 90.40 44.80% 130.90 529.80 -75.29% 120.40 178.30 -32.47% 238.40 145.90 63.40%
PATM 19.48% 13.14% 18.92% 70.22% 17.22% 22.60% 33.72% 20.12%
EPS 56.91 39.30 44.81% 56.91 230.35 -75.29% 52.35 77.52 -32.47% 103.65 63.43 63.41%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 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 Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Net Sales 2,770.10 2,956.60 2,901.90 3,070.60 2,770.80 2,463.60 2,366.80 2,193.10 1,977.48 1,808.86 1,573.04 Net Sales Growth -6.31% 1.88% -5.49% 10.82% 12.47% 4.09% 7.92% 10.90% 9.32% 14.99% Cost Of Goods Sold 1,189.60 1,306.80 1,253.60 1,347.40 1,145.90 1,004.10 1,065.00 912.20 869.94 734.70 659.04 Gross Profit 1,580.50 1,649.80 1,648.30 1,723.20 1,624.90 1,459.50 1,301.80 1,280.90 1,107.54 1,074.16 914.00 GP Margin 57.06% 55.80% 56.80% 56.12% 58.64% 59.24% 55.00% 58.41% 56.01% 59.38% 58.10% Total Expenditure 2,065.70 2,194.30 2,188.80 2,405.30 2,147.90 1,944.40 1,949.80 1,858.00 1,720.99 1,489.11 1,344.26 Power & Fuel Cost - 13.90 23.60 42.30 40.00 33.40 31.70 31.40 39.85 41.83 34.15 % Of Sales - 0.47% 0.81% 1.38% 1.44% 1.36% 1.34% 1.43% 2.02% 2.31% 2.17% Employee Cost - 433.90 460.80 449.70 406.80 368.50 355.30 333.30 288.24 242.13 213.78 % Of Sales - 14.68% 15.88% 14.65% 14.68% 14.96% 15.01% 15.20% 14.58% 13.39% 13.59% Manufacturing Exp. - 73.70 104.60 77.30 82.00 69.40 89.40 185.40 181.64 144.62 133.38 % Of Sales - 2.49% 3.60% 2.52% 2.96% 2.82% 3.78% 8.45% 9.19% 8.00% 8.48% General & Admin Exp. - 156.30 133.70 249.50 246.60 228.70 242.40 240.50 195.57 179.58 141.77 % Of Sales - 5.29% 4.61% 8.13% 8.90% 9.28% 10.24% 10.97% 9.89% 9.93% 9.01% Selling & Distn. Exp. - 159.70 168.10 200.40 196.00 182.50 158.10 152.70 141.26 145.32 161.92 % Of Sales - 5.40% 5.79% 6.53% 7.07% 7.41% 6.68% 6.96% 7.14% 8.03% 10.29% Miscellaneous Exp. - 50.00 44.40 38.70 30.60 57.80 7.90 2.50 4.49 0.93 161.92 % Of Sales - 1.69% 1.53% 1.26% 1.10% 2.35% 0.33% 0.11% 0.23% 0.05% 0.01% EBITDA 704.40 762.30 713.10 665.30 622.90 519.20 417.00 335.10 256.49 319.75 228.78 EBITDA Margin 25.43% 25.78% 24.57% 21.67% 22.48% 21.07% 17.62% 15.28% 12.97% 17.68% 14.54% Other Income 71.50 74.60 89.80 94.10 90.30 98.70 184.50 175.40 146.69 136.01 124.20 Interest 1.70 1.80 1.80 0.30 0.70 1.10 2.30 0.40 0.48 0.42 1.40 Depreciation 41.90 66.70 82.20 99.90 102.70 102.20 118.80 113.00 96.64 92.26 89.87 PBT 864.30 768.40 718.90 659.20 609.80 514.60 480.40 397.10 306.06 363.08 261.71 Tax 243.70 313.20 199.60 185.70 229.20 188.60 176.20 159.40 109.01 123.28 85.05 Tax Rate 28.20% 24.90% 29.47% 30.96% 37.59% 36.65% 36.68% 33.15% 29.26% 31.74% 32.50% PAT 620.60 944.40 477.60 414.20 380.60 326.00 304.20 321.50 263.61 265.18 176.66 PAT before Minority Interest 620.60 944.40 477.60 414.20 380.60 326.00 304.20 321.50 263.61 265.18 176.66 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 22.40% 31.94% 16.46% 13.49% 13.74% 13.23% 12.85% 14.66% 13.33% 14.66% 11.23% PAT Growth -34.29% 97.74% 15.31% 8.83% 16.75% 7.17% -5.38% 21.96% -0.59% 50.11% EPS 269.83 410.61 207.65 180.09 165.48 141.74 132.26 139.78 114.61 115.30 76.81

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Shareholder's Funds 2,225.60 2,119.00 2,442.30 2,219.20 2,026.40 1,883.00 1,627.10 1,485.84 1,346.70 1,204.12 Share Capital 23.00 23.00 23.00 23.00 23.00 23.00 23.00 23.03 23.03 23.03 Total Reserves 2,142.50 2,042.00 2,377.00 2,162.50 1,977.80 1,841.50 1,604.10 1,462.81 1,323.67 1,181.09 Non-Current Liabilities 1,038.90 1,280.30 1,124.10 1,357.10 1,335.10 156.10 160.50 85.95 62.71 40.56 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 1,015.00 1,232.20 1,079.50 1,265.00 1,232.00 54.80 28.80 32.07 25.28 19.28 Current Liabilities 2,290.80 1,694.10 1,673.50 1,193.00 962.40 502.10 617.00 655.82 468.93 386.63 Trade Payables 376.70 318.30 368.90 343.80 326.90 230.80 225.60 326.86 187.10 151.45 Other Current Liabilities 29.80 30.70 41.50 38.70 25.80 50.10 106.10 110.04 89.93 86.71 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1,884.30 1,345.10 1,263.10 810.50 609.70 221.20 285.30 218.92 191.90 148.47 Total Liabilities 5,555.30 5,093.40 5,239.90 4,769.30 4,323.90 2,541.20 2,404.60 2,227.61 1,878.34 1,631.31 Net Block 334.10 464.10 498.70 732.80 769.00 816.90 877.10 648.36 698.55 699.36 Gross Block 546.30 857.60 817.10 1,053.30 989.10 935.70 1,454.20 1,132.11 1,102.18 1,014.38 Accumulated Depreciation 212.20 393.50 318.40 320.50 220.10 118.80 577.10 483.75 403.63 315.02 Non Current Assets 1,876.20 2,252.80 2,140.50 2,607.60 2,519.40 965.90 1,160.90 964.79 931.20 802.66 Capital Work in Progress 12.80 10.00 17.40 21.10 30.10 33.60 22.10 209.88 136.20 43.47 Non Current Investment 0.00 0.00 0.00 0.20 0.20 0.20 0.20 0.24 0.24 0.36 Long Term Loans & Adv. 1,523.80 1,773.10 1,617.20 1,843.80 1,713.30 109.80 261.50 104.81 95.14 58.18 Other Non Current Assets 5.50 5.60 7.20 9.70 6.80 5.40 0.00 1.50 1.07 1.29 Current Assets 3,679.10 2,840.60 3,099.40 2,161.70 1,804.50 1,575.30 1,243.70 1,262.82 947.14 828.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 392.40 368.00 469.60 483.10 415.60 493.10 479.20 478.09 340.00 272.45 Sundry Debtors 142.90 148.00 224.00 158.40 195.10 144.80 144.10 115.22 118.31 98.90 Cash & Bank 1,550.30 1,208.60 1,129.50 831.90 729.90 561.00 571.50 468.84 264.40 430.20 Other Current Assets 1,593.50 51.50 204.00 44.60 463.90 376.40 48.90 200.67 224.43 27.10 Short Term Loans & Adv. 1,574.70 1,064.50 1,072.30 643.70 427.90 319.00 30.20 185.46 212.56 17.48 Net Current Assets 1,388.30 1,146.50 1,425.90 968.70 842.10 1,073.20 626.70 607.00 478.21 442.02 Total Assets 5,555.30 5,093.40 5,239.90 4,769.30 4,323.90 2,541.20 2,404.60 2,227.61 1,878.34 1,631.31

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Cash From Operating Activity 558.80 611.10 412.30 373.90 435.10 322.10 213.20 264.95 272.55 289.78 PBT 1,257.60 677.20 599.90 609.80 514.60 480.40 397.10 306.06 363.08 261.71 Adjustment -482.00 65.00 78.40 35.80 38.60 60.70 65.80 45.37 53.45 62.69 Changes in Working Capital 68.10 62.20 -37.70 -27.60 80.30 -1.20 -112.10 36.36 -26.69 17.12 Cash after chg. in Working capital 843.70 804.40 640.60 618.00 633.50 539.90 350.80 387.79 389.84 341.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -284.90 -193.30 -228.30 -244.10 -198.40 -217.80 -137.60 -122.84 -117.29 -51.74 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 630.80 276.40 65.70 -73.10 -78.70 -155.00 35.90 61.34 -335.35 -5.43 Net Fixed Assets 308.50 -33.10 239.90 -55.20 -49.90 507.00 -134.31 -103.61 -180.53 -67.07 Net Investments 0.00 0.00 0.20 0.00 0.00 0.00 0.04 0.00 0.12 0.00 Others 322.30 309.50 -174.40 -17.90 -28.80 -662.00 170.17 164.95 -154.94 61.64 Cash from Financing Activity -849.00 -810.00 -183.20 -197.20 -188.40 -180.20 -147.00 -121.73 -104.99 -89.73 Net Cash Inflow / Outflow 340.60 77.50 294.80 103.60 168.00 -13.10 102.10 204.56 -167.79 194.62 Opening Cash & Equivalents 1,197.40 1,119.90 825.10 721.50 553.50 566.60 465.70 261.10 428.85 234.23 Closing Cash & Equivalent 1,538.00 1,197.40 1,119.90 825.10 721.50 553.50 567.80 465.66 261.10 428.85

Financial Ratios

Standalone

Right to Left

Description Dec 21 Dec 20 Dec 19 Dec 18 Dec 17 Dec 16 Dec 15 Dec 14 Dec 13 Dec 12
Book Value (Rs.) 941.52 897.83 1043.48 950.22 869.91 810.65 707.30 643.67 580.30 518.02 ROA 17.74% 9.24% 8.28% 8.37% 9.50% 12.30% 13.88% 12.84% 15.11% 11.27% ROE 44.65% 21.39% 18.07% 18.18% 16.87% 17.43% 20.68% 18.70% 20.97% 15.38% ROCE 57.98% 29.77% 25.75% 28.76% 26.38% 27.51% 30.96% 26.47% 30.75% 22.90% Fixed Asset Turnover 4.23 3.65 3.28 2.71 2.59 2.02 1.73 1.81 1.75 1.63 Receivable days 17.96 22.24 22.73 23.28 24.90 21.79 21.10 21.04 21.37 22.97 Inventory Days 46.94 50.07 56.62 59.19 66.56 73.33 77.89 73.71 60.26 59.60 Payable days 97.06 58.89 58.57 60.54 61.42 45.02 59.63 53.09 43.79 41.90 Cash Conversion Cycle -32.17 13.41 20.78 21.93 30.04 50.11 39.36 41.66 37.84 40.67 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 699.67 377.22 2000.67 872.14 468.82 209.87 1203.25 777.29 925.90 187.94

Top Investors:

life insurance corporation of india

aditya birla sun life trustee private limited a/c aditya birla sun life frontline equity fund

nippon life india trustee ltd-a/c nippon india growth fund

bajaj allianz life insurance company ltd

sbi contra fund

icici prudential pharma healthcare and diaganostics (p.h.d) fund

general insurance corporation of india

hdfc life insurance company limited

uti-mastershare unit scheme

investor education and protection fund (iepf)

Annual Reports:

News Update:

Sanofi India - Quarterly Results
23rd Feb 2023, 17:13 PM

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.

Feedback