Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Pharmaceuticals & Drugs - API

Rating :
63/99

BSE: 532815 | NSE: SMSPHARMA

150.70
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  155.00
  •  158.40
  •  150.15
  •  154.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  129178
  •  198.99
  •  163.95
  •  36.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,274.86
  • 27.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,417.50
  • 0.17%
  • 3.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.29%
  • 2.39%
  • 26.92%
  • FII
  • DII
  • Others
  • 0.56%
  • 0.00%
  • 2.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.02
  • -7.60
  • -3.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.51
  • -2.15
  • -3.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.57
  • -4.72
  • -6.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.58
  • 18.25
  • 17.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 2.06
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 8.61
  • 7.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
148.87
80.45
85.05%
130.13
117.90
10.37%
112.90
117.14
-3.62%
96.47
103.71
-6.98%
Expenses
114.40
60.44
89.28%
106.46
95.68
11.27%
91.45
93.73
-2.43%
82.05
88.07
-6.84%
EBITDA
34.47
20.01
72.26%
23.67
22.22
6.53%
21.44
23.41
-8.42%
14.42
15.64
-7.80%
EBIDTM
23.16%
24.88%
18.19%
18.85%
18.99%
19.98%
14.95%
14.01%
Other Income
0.86
0.79
8.86%
0.92
0.58
58.62%
0.81
0.65
24.62%
3.09
0.75
312.00%
Interest
2.94
2.93
0.34%
2.72
2.99
-9.03%
2.95
3.42
-13.74%
2.87
3.18
-9.75%
Depreciation
5.63
5.38
4.65%
5.61
5.38
4.28%
5.49
5.30
3.58%
6.00
4.87
23.20%
PBT
26.75
12.50
114.00%
16.25
14.42
12.69%
13.81
15.34
-9.97%
8.63
8.33
3.60%
Tax
8.43
5.00
68.60%
5.03
4.87
3.29%
4.61
5.86
-21.33%
2.38
1.86
27.96%
PAT
18.32
7.50
144.27%
11.23
9.55
17.59%
9.20
9.48
-2.95%
6.25
6.47
-3.40%
PATM
12.31%
9.32%
8.63%
8.10%
8.15%
8.09%
6.48%
7.11%
EPS
2.53
0.90
181.11%
1.30
1.17
11.11%
0.83
0.92
-9.78%
0.76
28.29
-97.31%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Net Sales
488.37
411.95
464.91
464.93
445.49
611.53
199.84
Net Sales Growth
16.50%
-11.39%
0.00%
4.36%
-27.15%
206.01%
 
Cost Of Goods Sold
303.60
246.36
292.71
289.90
295.85
385.15
109.95
Gross Profit
184.77
165.59
172.20
175.03
149.64
226.38
89.88
GP Margin
37.83%
40.20%
37.04%
37.65%
33.59%
37.02%
44.98%
Total Expenditure
394.36
331.92
374.77
371.59
370.35
522.32
150.38
Power & Fuel Cost
-
18.99
21.75
22.57
18.23
33.81
8.95
% Of Sales
-
4.61%
4.68%
4.85%
4.09%
5.53%
4.48%
Employee Cost
-
39.35
35.59
32.80
26.92
38.11
5.81
% Of Sales
-
9.55%
7.66%
7.05%
6.04%
6.23%
2.91%
Manufacturing Exp.
-
14.89
13.29
12.14
10.35
37.94
7.31
% Of Sales
-
3.61%
2.86%
2.61%
2.32%
6.20%
3.66%
General & Admin Exp.
-
8.05
8.69
8.45
9.00
10.51
3.36
% Of Sales
-
1.95%
1.87%
1.82%
2.02%
1.72%
1.68%
Selling & Distn. Exp.
-
3.70
2.25
4.81
9.67
15.99
10.41
% Of Sales
-
0.90%
0.48%
1.03%
2.17%
2.61%
5.21%
Miscellaneous Exp.
-
0.58
0.49
0.91
0.33
0.80
4.59
% Of Sales
-
0.14%
0.11%
0.20%
0.07%
0.13%
2.30%
EBITDA
94.00
80.03
90.14
93.34
75.14
89.21
49.46
EBITDA Margin
19.25%
19.43%
19.39%
20.08%
16.87%
14.59%
24.75%
Other Income
5.68
5.11
3.40
2.39
1.45
3.61
3.03
Interest
11.48
12.32
11.92
15.48
15.82
17.11
8.23
Depreciation
22.73
22.07
19.27
19.90
19.18
19.43
4.58
PBT
65.44
50.76
62.35
60.35
41.58
56.27
39.67
Tax
20.45
18.07
20.90
19.89
5.97
14.63
14.20
Tax Rate
31.25%
35.60%
33.52%
32.96%
14.36%
26.00%
35.80%
PAT
45.00
32.69
41.45
40.45
35.61
41.64
25.47
PAT before Minority Interest
45.00
32.69
41.45
40.45
35.61
41.64
25.47
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.21%
7.94%
8.92%
8.70%
7.99%
6.81%
12.75%
PAT Growth
36.36%
-21.13%
2.47%
13.59%
-14.48%
63.49%
 
EPS
5.31
3.86
4.89
4.78
4.20
4.92
3.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Shareholder's Funds
348.24
321.92
284.49
254.74
293.60
192.08
Share Capital
8.47
8.47
8.47
8.47
8.47
10.00
Total Reserves
339.77
313.45
276.02
246.28
285.14
182.07
Non-Current Liabilities
114.47
94.35
96.58
91.41
161.56
88.21
Secured Loans
67.02
61.01
70.20
73.02
109.58
65.92
Unsecured Loans
1.20
1.20
1.20
1.20
3.64
6.95
Long Term Provisions
1.73
1.52
2.18
1.35
3.43
0.00
Current Liabilities
154.21
156.05
134.29
156.00
200.43
49.03
Trade Payables
44.49
47.70
39.27
66.75
84.40
23.86
Other Current Liabilities
38.84
23.32
22.91
19.95
40.37
0.33
Short Term Borrowings
61.16
70.81
58.40
59.76
72.75
0.00
Short Term Provisions
9.72
14.22
13.71
9.54
2.90
24.84
Total Liabilities
616.92
572.32
515.36
502.15
655.59
329.32
Net Block
280.49
281.26
279.26
290.45
370.35
68.84
Gross Block
360.77
339.57
318.34
309.63
500.81
96.16
Accumulated Depreciation
80.29
58.31
39.08
19.18
130.46
27.32
Non Current Assets
389.13
351.22
334.04
335.80
408.04
83.85
Capital Work in Progress
42.12
18.30
8.20
7.76
12.80
15.02
Non Current Investment
25.81
26.99
28.38
29.10
20.51
0.00
Long Term Loans & Adv.
38.47
22.55
16.19
6.58
4.37
0.00
Other Non Current Assets
2.25
2.13
2.01
1.90
0.00
0.00
Current Assets
227.78
221.09
181.32
166.36
247.55
233.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.03
Inventories
129.20
136.40
107.48
92.52
112.68
49.57
Sundry Debtors
48.77
26.02
24.15
21.32
61.09
59.98
Cash & Bank
9.65
14.88
12.71
12.37
15.08
95.71
Other Current Assets
40.16
26.73
22.09
28.48
58.70
28.60
Short Term Loans & Adv.
19.20
17.06
14.89
11.67
23.49
26.79
Net Current Assets
73.57
65.04
47.03
10.36
47.13
184.86
Total Assets
616.91
572.31
515.36
502.16
655.59
329.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Cash From Operating Activity
39.71
49.76
31.81
73.47
61.22
14.33
PBT
50.76
62.35
60.35
41.58
56.27
39.67
Adjustment
28.66
26.81
31.08
31.58
28.14
18.09
Changes in Working Capital
-27.60
-26.02
-48.48
9.40
-1.17
-29.61
Cash after chg. in Working capital
51.82
63.14
42.95
82.56
83.24
28.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.10
-13.38
-11.14
-9.09
-22.02
-5.60
Other Direct Exp. Paid
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
Cash From Investing Activity
-42.56
-34.67
-16.58
-38.96
-96.72
-31.70
Net Fixed Assets
-45.02
-31.33
-9.15
128.49
-346.44
Net Investments
0.00
0.00
-8.02
-15.71
-17.94
Others
2.46
-3.34
0.59
-151.74
267.66
Cash from Financing Activity
-2.40
-12.92
-14.89
-33.19
44.34
106.55
Net Cash Inflow / Outflow
-5.25
2.17
0.35
1.32
8.84
89.18
Opening Cash & Equivalents
14.80
12.63
12.29
11.25
2.41
6.53
Closing Cash & Equivalent
9.54
14.80
12.63
12.29
11.25
95.71

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Book Value (Rs.)
41.14
38.03
33.61
30.09
34.68
18.05
ROA
5.50%
7.62%
7.95%
6.15%
8.46%
7.73%
ROE
9.76%
13.67%
15.00%
12.99%
17.57%
14.11%
ROCE
13.06%
16.57%
18.17%
12.73%
19.54%
18.91%
Fixed Asset Turnover
1.29
1.53
1.59
1.12
2.11
2.24
Receivable days
30.27
18.23
16.66
33.12
35.09
101.66
Inventory Days
107.49
88.61
73.28
82.47
47.02
84.02
Payable days
46.62
40.24
46.81
71.90
36.96
57.46
Cash Conversion Cycle
91.14
66.60
43.12
43.69
45.14
128.22
Total Debt/Equity
0.44
0.45
0.51
0.59
0.70
0.40
Interest Cover
5.12
6.23
4.90
3.63
4.29
5.82

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.