Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Pharmaceuticals & Drugs - API

Rating :
51/99

BSE: 532815 | NSE: SMSPHARMA

148.75
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  151.20
  •  151.90
  •  147.65
  •  151.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  140223
  •  210.23
  •  198.80
  •  80.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,261.32
  • 15.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,471.32
  • 0.20%
  • 2.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.29%
  • 2.67%
  • 26.24%
  • FII
  • DII
  • Others
  • 0.94%
  • 0.00%
  • 2.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 4.80
  • 6.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.41
  • 10.02
  • 6.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.87
  • 11.35
  • 13.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.92
  • 18.09
  • 17.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.17
  • 2.13
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.07
  • 8.76
  • 8.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
163.00
112.90
44.38%
171.29
96.47
77.56%
148.87
80.45
85.05%
130.13
117.90
10.37%
Expenses
118.56
91.45
29.64%
130.19
82.05
58.67%
114.40
60.44
89.28%
106.46
95.68
11.27%
EBITDA
44.44
21.44
107.28%
41.09
14.42
184.95%
34.47
20.01
72.26%
23.67
22.22
6.53%
EBIDTM
27.26%
18.99%
23.99%
14.95%
23.16%
24.88%
18.19%
18.85%
Other Income
1.29
0.81
59.26%
1.30
3.09
-57.93%
0.86
0.79
8.86%
0.92
0.58
58.62%
Interest
4.96
2.95
68.14%
2.55
2.87
-11.15%
2.94
2.93
0.34%
2.72
2.99
-9.03%
Depreciation
8.00
5.49
45.72%
5.54
6.00
-7.67%
5.63
5.38
4.65%
5.61
5.38
4.28%
PBT
32.77
13.81
137.29%
34.31
8.63
297.57%
26.75
12.50
114.00%
16.25
14.42
12.69%
Tax
9.57
4.61
107.59%
12.10
2.38
408.40%
8.43
5.00
68.60%
5.03
4.87
3.29%
PAT
23.20
9.20
152.17%
22.21
6.25
255.36%
18.32
7.50
144.27%
11.23
9.55
17.59%
PATM
14.23%
8.15%
12.97%
6.48%
12.31%
9.32%
8.63%
8.10%
EPS
2.78
0.83
234.94%
2.73
0.76
259.21%
2.53
0.90
181.11%
1.30
1.17
11.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Net Sales
613.29
563.18
411.95
464.91
464.93
445.49
611.53
199.84
Net Sales Growth
50.42%
36.71%
-11.39%
0.00%
4.36%
-27.15%
206.01%
 
Cost Of Goods Sold
354.10
340.00
246.36
292.71
289.90
295.85
385.15
109.95
Gross Profit
259.19
223.18
165.59
172.20
175.03
149.64
226.38
89.88
GP Margin
42.26%
39.63%
40.20%
37.04%
37.65%
33.59%
37.02%
44.98%
Total Expenditure
469.61
442.04
331.92
374.77
371.59
370.35
522.32
150.38
Power & Fuel Cost
-
23.31
18.99
21.75
22.57
18.23
33.81
8.95
% Of Sales
-
4.14%
4.61%
4.68%
4.85%
4.09%
5.53%
4.48%
Employee Cost
-
41.17
39.35
35.59
32.80
26.92
38.11
5.81
% Of Sales
-
7.31%
9.55%
7.66%
7.05%
6.04%
6.23%
2.91%
Manufacturing Exp.
-
16.28
14.89
13.29
12.14
10.35
37.94
7.31
% Of Sales
-
2.89%
3.61%
2.86%
2.61%
2.32%
6.20%
3.66%
General & Admin Exp.
-
14.93
8.05
8.69
8.45
9.00
10.51
3.36
% Of Sales
-
2.65%
1.95%
1.87%
1.82%
2.02%
1.72%
1.68%
Selling & Distn. Exp.
-
5.09
3.70
2.25
4.81
9.67
15.99
10.41
% Of Sales
-
0.90%
0.90%
0.48%
1.03%
2.17%
2.61%
5.21%
Miscellaneous Exp.
-
1.25
0.58
0.49
0.91
0.33
0.80
4.59
% Of Sales
-
0.22%
0.14%
0.11%
0.20%
0.07%
0.13%
2.30%
EBITDA
143.67
121.14
80.03
90.14
93.34
75.14
89.21
49.46
EBITDA Margin
23.43%
21.51%
19.43%
19.39%
20.08%
16.87%
14.59%
24.75%
Other Income
4.37
3.45
5.11
3.40
2.39
1.45
3.61
3.03
Interest
13.17
11.19
12.32
11.92
15.48
15.82
17.11
8.23
Depreciation
24.78
22.28
22.07
19.27
19.90
19.18
19.43
4.58
PBT
110.08
91.12
50.76
62.35
60.35
41.58
56.27
39.67
Tax
35.13
30.16
18.07
20.90
19.89
5.97
14.63
14.20
Tax Rate
31.91%
33.10%
35.60%
33.52%
32.96%
14.36%
26.00%
35.80%
PAT
74.96
60.96
32.69
41.45
40.45
35.61
41.64
25.47
PAT before Minority Interest
74.96
60.96
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
0.00
PAT Margin
12.22%
10.82%
7.94%
8.92%
8.70%
7.99%
6.81%
12.75%
PAT Growth
130.65%
86.48%
-21.13%
2.47%
13.59%
-14.48%
63.49%
 
EPS
8.85
7.20
3.86
4.89
4.78
4.20
4.92
3.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Shareholder's Funds
410.53
348.24
321.92
284.49
254.74
293.60
192.08
Share Capital
8.47
8.47
8.47
8.47
8.47
8.47
10.00
Total Reserves
402.06
339.77
313.45
276.02
246.28
285.14
182.07
Non-Current Liabilities
207.59
114.47
94.35
96.58
91.41
161.56
88.21
Secured Loans
146.64
67.02
61.01
70.20
73.02
109.58
65.92
Unsecured Loans
1.20
1.20
1.20
1.20
1.20
3.64
6.95
Long Term Provisions
1.84
1.73
1.52
2.18
1.35
3.43
0.00
Current Liabilities
210.09
154.21
156.05
134.29
156.00
200.43
49.03
Trade Payables
65.44
44.49
47.70
39.27
66.75
84.40
23.86
Other Current Liabilities
56.97
38.84
23.32
22.91
19.95
40.37
0.33
Short Term Borrowings
70.86
61.16
70.81
58.40
59.76
72.75
0.00
Short Term Provisions
16.82
9.72
14.22
13.71
9.54
2.90
24.84
Total Liabilities
828.21
616.92
572.32
515.36
502.15
655.59
329.32
Net Block
457.36
280.49
281.26
279.26
290.45
370.35
68.84
Gross Block
558.80
360.77
339.57
318.34
309.63
500.81
96.16
Accumulated Depreciation
101.44
80.29
58.31
39.08
19.18
130.46
27.32
Non Current Assets
502.88
389.13
351.22
334.04
335.80
408.04
83.85
Capital Work in Progress
6.74
42.12
18.30
8.20
7.76
12.80
15.02
Non Current Investment
27.30
25.81
26.99
28.38
29.10
20.51
0.00
Long Term Loans & Adv.
9.10
38.47
22.55
16.19
6.58
4.37
0.00
Other Non Current Assets
2.38
2.25
2.13
2.01
1.90
0.00
0.00
Current Assets
325.33
227.78
221.09
181.32
166.36
247.55
233.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Inventories
137.79
129.20
136.40
107.48
92.52
112.68
49.57
Sundry Debtors
105.68
48.77
26.02
24.15
21.32
61.09
59.98
Cash & Bank
40.51
9.65
14.88
12.71
12.37
15.08
95.71
Other Current Assets
41.35
20.96
26.73
22.09
40.15
58.70
28.60
Short Term Loans & Adv.
22.17
19.20
17.06
14.89
11.67
23.49
26.79
Net Current Assets
115.24
73.57
65.04
47.03
10.36
47.13
184.86
Total Assets
828.21
616.91
572.31
515.36
502.16
655.59
329.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Cash From Operating Activity
90.45
39.71
49.76
31.81
73.47
61.22
14.33
PBT
91.12
50.76
62.35
60.35
41.58
56.27
39.67
Adjustment
27.76
28.66
26.81
31.08
31.58
28.14
18.09
Changes in Working Capital
-12.38
-27.60
-26.02
-48.48
9.40
-1.17
-29.61
Cash after chg. in Working capital
106.50
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
0.00
Tax Paid
-16.05
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-151.59
-42.56
-34.67
-16.58
-38.96
-96.72
-31.70
Net Fixed Assets
-162.65
-45.02
-31.33
-9.15
128.49
-346.44
Net Investments
0.00
0.00
0.00
-8.02
-15.71
-17.94
Others
11.06
2.46
-3.34
0.59
-151.74
267.66
Cash from Financing Activity
92.02
-2.40
-12.92
-14.89
-33.19
44.34
106.55
Net Cash Inflow / Outflow
30.88
-5.25
2.17
0.35
1.32
8.84
89.18
Opening Cash & Equivalents
9.54
14.80
12.63
12.29
11.25
2.41
6.53
Closing Cash & Equivalent
40.42
9.54
14.80
12.63
12.29
11.25
95.71

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Book Value (Rs.)
48.50
41.14
38.03
33.61
30.09
34.68
18.05
ROA
8.44%
5.50%
7.62%
7.95%
6.15%
8.46%
7.73%
ROE
16.07%
9.76%
13.67%
15.00%
12.99%
17.57%
14.11%
ROCE
17.62%
13.06%
16.57%
18.17%
12.73%
19.54%
18.91%
Fixed Asset Turnover
1.32
1.29
1.53
1.59
1.12
2.11
2.24
Receivable days
46.40
30.27
18.23
16.66
33.12
35.09
101.66
Inventory Days
80.21
107.49
88.61
73.28
82.47
47.02
84.02
Payable days
44.36
46.62
40.24
46.81
71.90
36.96
57.46
Cash Conversion Cycle
82.26
91.14
66.60
43.12
43.69
45.14
128.22
Total Debt/Equity
0.61
0.44
0.45
0.51
0.59
0.70
0.40
Interest Cover
9.14
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.