Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Pharmaceuticals & Drugs - Veterinary

Rating :
47/99

BSE: 512529 | NSE: SEQUENT

122.84
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  123.90
  •  124.49
  •  122.59
  •  123.56
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  859568
  •  1059.92
  •  155.50
  •  75.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,064.87
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,446.32
  • N/A
  • 4.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.79%
  • 6.50%
  • 24.44%
  • FII
  • DII
  • Others
  • 6.16%
  • 5.16%
  • 4.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.05
  • 6.45
  • 1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.33
  • -37.45
  • -43.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.49
  • 42.06
  • 55.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.87
  • 4.51
  • 4.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.87
  • 55.34
  • 79.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
361.20
366.67
-1.49%
329.36
375.31
-12.24%
345.97
337.61
2.48%
333.21
341.32
-2.38%
Expenses
328.93
370.04
-11.11%
307.11
364.98
-15.86%
330.84
334.74
-1.17%
341.44
339.21
0.66%
EBITDA
32.27
-3.37
-
22.25
10.34
115.18%
15.13
2.87
427.18%
-8.24
2.12
-
EBIDTM
8.93%
-0.92%
6.76%
2.75%
4.37%
0.85%
-2.47%
0.62%
Other Income
4.00
1.74
129.89%
4.52
2.86
58.04%
1.65
0.91
81.32%
0.79
0.88
-10.23%
Interest
12.44
10.87
14.44%
12.58
9.72
29.42%
12.58
8.12
54.93%
10.48
6.80
54.12%
Depreciation
16.48
14.71
12.03%
15.46
13.67
13.09%
15.36
13.38
14.80%
14.24
12.56
13.38%
PBT
2.64
-88.80
-
1.49
-10.20
-
-3.09
-17.72
-
-55.68
-19.57
-
Tax
1.36
3.64
-62.64%
-9.18
-0.42
-
3.79
-13.28
-
-21.00
-5.16
-
PAT
1.27
-92.44
-
10.68
-9.78
-
-6.88
-4.44
-
-34.68
-14.41
-
PATM
0.35%
-25.21%
3.24%
-2.61%
-1.99%
-1.32%
-10.41%
-4.22%
EPS
-0.04
-3.75
-
0.33
-0.36
-
-0.34
-0.15
-
-1.40
-0.56
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,369.74
1,420.91
1,412.82
1,361.62
1,179.24
1,039.31
1,030.59
683.57
624.98
465.36
455.46
Net Sales Growth
-3.60%
0.57%
3.76%
15.47%
13.46%
0.85%
50.77%
9.37%
34.30%
2.17%
 
Cost Of Goods Sold
759.76
833.77
793.00
694.65
605.05
543.01
554.23
356.70
311.71
240.72
243.65
Gross Profit
609.98
587.14
619.82
666.96
574.19
496.30
476.36
326.87
313.27
224.65
211.81
GP Margin
44.53%
41.32%
43.87%
48.98%
48.69%
47.75%
46.22%
47.82%
50.12%
48.27%
46.50%
Total Expenditure
1,308.32
1,408.95
1,303.43
1,151.68
1,008.92
914.37
919.10
643.03
568.27
444.87
438.68
Power & Fuel Cost
-
42.45
33.86
28.75
24.73
23.06
14.66
12.77
26.51
23.32
22.06
% Of Sales
-
2.99%
2.40%
2.11%
2.10%
2.22%
1.42%
1.87%
4.24%
5.01%
4.84%
Employee Cost
-
258.38
231.37
187.22
165.06
145.95
132.07
106.22
88.62
62.39
48.12
% Of Sales
-
18.18%
16.38%
13.75%
14.00%
14.04%
12.81%
15.54%
14.18%
13.41%
10.57%
Manufacturing Exp.
-
85.14
93.67
96.18
83.24
77.73
59.07
57.63
72.14
54.31
52.30
% Of Sales
-
5.99%
6.63%
7.06%
7.06%
7.48%
5.73%
8.43%
11.54%
11.67%
11.48%
General & Admin Exp.
-
75.80
66.90
58.40
56.37
58.35
70.92
48.60
36.44
33.79
43.58
% Of Sales
-
5.33%
4.74%
4.29%
4.78%
5.61%
6.88%
7.11%
5.83%
7.26%
9.57%
Selling & Distn. Exp.
-
58.00
57.11
50.00
45.16
36.29
36.87
28.78
17.46
20.27
12.30
% Of Sales
-
4.08%
4.04%
3.67%
3.83%
3.49%
3.58%
4.21%
2.79%
4.36%
2.70%
Miscellaneous Exp.
-
55.42
27.52
36.47
29.32
29.98
51.29
32.34
15.40
10.07
12.30
% Of Sales
-
3.90%
1.95%
2.68%
2.49%
2.88%
4.98%
4.73%
2.46%
2.16%
3.66%
EBITDA
61.41
11.96
109.39
209.94
170.32
124.94
111.49
40.54
56.71
20.49
16.78
EBITDA Margin
4.48%
0.84%
7.74%
15.42%
14.44%
12.02%
10.82%
5.93%
9.07%
4.40%
3.68%
Other Income
10.96
6.39
10.86
10.49
10.09
8.67
17.20
11.08
14.30
9.96
3.84
Interest
48.08
35.52
15.77
24.38
35.71
32.80
39.70
28.34
38.56
44.37
39.04
Depreciation
61.54
55.69
51.54
50.60
50.62
41.92
53.30
40.07
46.22
32.94
32.60
PBT
-54.64
-72.86
52.93
145.45
94.08
58.88
35.70
-16.80
-13.77
-46.85
-51.00
Tax
-25.03
-15.68
8.17
32.18
12.03
2.01
13.46
-0.41
2.62
3.39
0.58
Tax Rate
45.81%
11.39%
15.44%
23.55%
12.79%
3.41%
3.03%
2.44%
-19.03%
-40.50%
-0.53%
PAT
-29.61
-121.16
40.95
95.44
69.91
48.66
421.57
-13.83
-18.47
-10.74
-110.49
PAT before Minority Interest
-35.87
-121.98
44.76
104.45
82.05
56.88
430.83
-16.39
-16.39
-11.76
-110.49
Minority Interest
-6.26
0.82
-3.81
-9.01
-12.14
-8.22
-9.26
2.56
-2.08
1.02
0.00
PAT Margin
-2.16%
-8.53%
2.90%
7.01%
5.93%
4.68%
40.91%
-2.02%
-2.96%
-2.31%
-24.26%
PAT Growth
0.00%
-
-57.09%
36.52%
43.67%
-88.46%
-
-
-
-
 
EPS
-1.19
-4.86
1.64
3.83
2.80
1.95
16.90
-0.55
-0.74
-0.43
-4.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
698.78
692.10
727.65
687.10
706.69
647.58
976.79
945.71
91.27
56.73
Share Capital
49.89
49.67
49.67
49.67
49.37
48.75
48.75
47.65
30.48
26.74
Total Reserves
592.57
595.33
670.21
623.34
638.43
581.25
912.49
874.01
26.85
-0.37
Non-Current Liabilities
258.11
209.11
153.58
216.46
214.75
227.13
246.20
299.72
277.55
159.23
Secured Loans
127.17
87.25
62.52
108.88
126.94
85.14
141.76
197.50
249.97
150.52
Unsecured Loans
55.63
35.21
31.18
41.18
20.90
18.40
23.38
13.82
0.35
0.56
Long Term Provisions
71.08
55.95
27.19
13.16
30.50
28.54
34.76
28.66
25.70
8.03
Current Liabilities
558.75
537.35
513.11
514.86
440.41
430.93
663.55
290.37
406.09
405.28
Trade Payables
244.34
258.05
226.91
220.38
209.35
160.49
203.04
143.94
90.94
114.59
Other Current Liabilities
76.88
78.99
100.64
104.98
87.80
106.52
259.26
83.23
107.43
56.80
Short Term Borrowings
182.09
159.54
102.91
147.12
127.36
152.41
194.70
56.04
204.31
226.60
Short Term Provisions
55.45
40.77
82.66
42.38
15.90
11.51
6.54
7.17
3.42
7.29
Total Liabilities
1,566.05
1,486.57
1,443.00
1,463.16
1,402.10
1,342.62
1,903.76
1,538.02
921.84
625.82
Net Block
605.31
564.44
535.66
576.57
498.14
475.97
684.33
586.48
474.43
237.59
Gross Block
939.83
825.09
753.25
762.46
638.06
581.74
789.60
643.70
596.25
369.07
Accumulated Depreciation
334.52
260.64
217.60
185.89
139.91
105.77
105.27
57.22
121.82
131.48
Non Current Assets
743.48
678.16
676.33
738.86
795.99
804.61
1,176.02
1,047.48
612.00
359.87
Capital Work in Progress
55.28
11.63
30.79
13.42
22.61
18.04
32.55
23.52
39.06
43.04
Non Current Investment
0.01
36.79
76.94
131.29
179.65
221.73
363.97
360.58
58.04
0.04
Long Term Loans & Adv.
71.34
53.92
32.15
14.40
32.27
31.01
37.51
30.35
36.01
76.06
Other Non Current Assets
11.54
11.37
0.79
3.18
63.31
57.86
57.66
46.54
4.47
3.15
Current Assets
812.48
808.41
766.68
724.30
606.12
538.01
727.74
490.54
309.84
265.94
Current Investments
0.05
1.44
5.66
40.18
0.47
17.34
64.12
66.98
0.58
0.08
Inventories
346.09
347.97
264.36
219.42
200.10
158.57
160.81
135.08
94.36
101.40
Sundry Debtors
340.96
329.24
346.14
318.76
278.25
258.35
254.62
192.39
115.44
83.54
Cash & Bank
41.75
59.25
56.20
75.83
72.04
42.45
47.40
25.30
38.46
36.21
Other Current Assets
83.64
7.68
16.82
14.79
55.26
61.30
200.79
70.80
61.01
44.71
Short Term Loans & Adv.
75.90
62.83
77.52
55.33
46.75
56.05
54.48
46.69
41.86
37.47
Net Current Assets
253.73
271.06
253.57
209.44
165.71
107.08
64.19
200.17
-96.25
-139.34
Total Assets
1,555.96
1,486.57
1,443.01
1,463.16
1,402.11
1,342.62
1,903.76
1,538.02
921.84
625.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
16.81
30.59
114.75
115.33
116.02
45.24
-7.19
-0.05
-23.55
-44.78
PBT
-137.66
52.93
145.45
94.08
58.88
445.79
-16.80
-13.77
-8.37
-109.91
Adjustment
220.72
93.73
83.98
91.41
84.47
-313.85
123.31
83.81
35.92
133.52
Changes in Working Capital
-51.61
-89.30
-70.89
-58.30
-27.95
-77.87
-104.37
-71.46
-53.98
-67.45
Cash after chg. in Working capital
31.45
57.36
158.55
127.18
115.40
54.06
2.14
-1.42
-26.44
-43.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.64
-26.77
-43.79
-11.85
0.62
-8.83
-9.33
1.37
2.89
-0.95
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
-64.96
-95.57
9.65
-72.27
-67.69
7.17
-116.18
-315.83
-154.69
-79.95
Net Fixed Assets
1.33
-7.29
-4.18
-29.66
-32.63
221.87
-49.63
97.97
38.51
-26.62
Net Investments
26.09
26.57
72.52
30.56
-101.61
210.25
0.26
-713.97
-118.07
-10.37
Others
-92.38
-114.85
-58.69
-73.17
66.55
-424.95
-66.81
300.17
-75.13
-42.96
Cash from Financing Activity
32.23
67.26
-138.75
-42.75
-20.08
-56.96
147.44
308.69
179.41
145.54
Net Cash Inflow / Outflow
-15.92
2.29
-14.35
0.31
28.25
-4.55
24.07
-7.19
1.17
20.80
Opening Cash & Equivalents
57.50
53.74
68.10
67.79
39.54
44.10
20.03
21.85
22.96
3.45
Closing Cash & Equivalent
41.57
57.50
53.74
68.10
67.79
39.54
44.10
20.03
21.83
22.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
25.76
25.97
28.98
27.10
27.86
25.85
39.44
38.69
3.76
1.97
ROA
-7.99%
3.06%
7.19%
5.73%
4.14%
26.54%
-0.95%
-1.33%
-1.52%
-18.19%
ROE
-18.95%
6.56%
15.00%
12.06%
8.63%
54.15%
-1.74%
-3.35%
-28.10%
-201.83%
ROCE
-9.71%
7.01%
16.24%
12.59%
9.24%
41.28%
0.87%
2.72%
6.93%
-16.09%
Fixed Asset Turnover
1.65
1.83
1.80
1.72
1.74
1.51
0.96
1.03
1.01
1.36
Receivable days
84.11
85.48
89.12
90.45
92.53
90.49
118.40
87.75
74.80
57.30
Inventory Days
87.10
77.50
64.84
63.56
61.85
56.34
78.37
65.41
73.58
71.75
Payable days
109.97
111.61
117.51
80.72
75.36
77.04
104.11
77.28
87.31
115.68
Cash Conversion Cycle
61.25
51.38
36.45
73.29
79.02
69.78
92.66
75.87
61.07
13.36
Total Debt/Equity
0.62
0.49
0.31
0.51
0.47
0.48
0.43
0.34
8.26
15.86
Interest Cover
-2.88
4.36
6.60
3.63
2.80
12.19
0.41
0.64
0.81
-1.82

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.