Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Pharmaceuticals & Drugs - API

Rating :
59/99

BSE: 532815 | NSE: SMSPHARMA

260.03
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  245.65
  •  263.73
  •  243.30
  •  244.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  897032
  •  2308.38
  •  277.68
  •  108.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,305.50
  • 46.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,549.47
  • 0.15%
  • 4.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.67%
  • 1.76%
  • 27.81%
  • FII
  • DII
  • Others
  • 0.18%
  • 2.13%
  • 3.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.05
  • 2.35
  • -2.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.44
  • -9.55
  • -14.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.86
  • -37.73
  • -60.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.99
  • 16.42
  • 14.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.08
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.91
  • 12.23
  • 14.43

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
245.80
149.43
64.49%
161.48
148.80
8.52%
166.64
159.43
4.52%
135.34
64.39
110.19%
Expenses
212.18
126.19
68.14%
132.48
130.29
1.68%
138.82
145.87
-4.83%
109.16
65.20
67.42%
EBITDA
33.62
23.24
44.66%
29.00
18.51
56.67%
27.82
13.56
105.16%
26.18
-0.81
-
EBIDTM
13.68%
15.55%
17.96%
12.44%
16.69%
8.51%
19.35%
-1.26%
Other Income
1.65
1.26
30.95%
1.49
2.21
-32.58%
0.81
0.61
32.79%
0.51
0.80
-36.25%
Interest
5.61
5.88
-4.59%
5.95
5.94
0.17%
5.57
5.24
6.30%
6.32
4.85
30.31%
Depreciation
7.92
7.97
-0.63%
8.01
8.13
-1.48%
7.90
8.09
-2.35%
7.69
7.93
-3.03%
PBT
21.74
10.63
104.52%
16.53
6.67
147.83%
15.16
0.84
1,704.76%
12.68
-12.79
-
Tax
5.69
2.57
121.40%
4.24
1.39
205.04%
3.11
0.11
2,727.27%
3.87
-2.60
-
PAT
16.05
8.07
98.88%
12.29
5.28
132.77%
12.05
0.73
1,550.68%
8.81
-10.19
-
PATM
6.53%
5.40%
7.61%
3.55%
7.23%
0.46%
6.51%
-15.83%
EPS
2.04
0.73
179.45%
1.36
0.44
209.09%
1.39
-0.24
-
1.10
-1.51
-

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 07
Net Sales
709.26
522.05
519.87
563.18
411.95
464.91
464.93
445.49
611.53
199.84
Net Sales Growth
35.86%
0.42%
-7.69%
36.71%
-11.39%
0.00%
4.36%
-27.15%
206.01%
 
Cost Of Goods Sold
424.26
335.81
275.45
340.00
246.36
292.71
289.90
295.85
385.15
109.95
Gross Profit
285.00
186.23
244.43
223.18
165.59
172.20
175.03
149.64
226.38
89.88
GP Margin
40.18%
35.67%
47.02%
39.63%
40.20%
37.04%
37.65%
33.59%
37.02%
44.98%
Total Expenditure
592.64
467.49
405.26
442.04
331.92
374.77
371.59
370.35
522.32
150.38
Power & Fuel Cost
-
36.73
32.58
23.31
18.99
21.75
22.57
18.23
33.81
8.95
% Of Sales
-
7.04%
6.27%
4.14%
4.61%
4.68%
4.85%
4.09%
5.53%
4.48%
Employee Cost
-
55.04
51.02
41.17
39.35
35.59
32.80
26.92
38.11
5.81
% Of Sales
-
10.54%
9.81%
7.31%
9.55%
7.66%
7.05%
6.04%
6.23%
2.91%
Manufacturing Exp.
-
22.03
25.80
16.28
14.89
13.29
12.14
10.35
37.94
7.31
% Of Sales
-
4.22%
4.96%
2.89%
3.61%
2.86%
2.61%
2.32%
6.20%
3.66%
General & Admin Exp.
-
12.78
15.32
14.93
8.05
8.69
8.45
9.00
10.51
3.36
% Of Sales
-
2.45%
2.95%
2.65%
1.95%
1.87%
1.82%
2.02%
1.72%
1.68%
Selling & Distn. Exp.
-
3.82
3.42
5.09
3.70
2.25
4.81
9.67
15.99
10.41
% Of Sales
-
0.73%
0.66%
0.90%
0.90%
0.48%
1.03%
2.17%
2.61%
5.21%
Miscellaneous Exp.
-
1.27
1.67
1.25
0.58
0.49
0.91
0.33
0.80
4.59
% Of Sales
-
0.24%
0.32%
0.22%
0.14%
0.11%
0.20%
0.07%
0.13%
2.30%
EBITDA
116.62
54.56
114.61
121.14
80.03
90.14
93.34
75.14
89.21
49.46
EBITDA Margin
16.44%
10.45%
22.05%
21.51%
19.43%
19.39%
20.08%
16.87%
14.59%
24.75%
Other Income
4.46
4.89
5.20
3.45
5.11
3.40
2.39
1.45
3.61
3.03
Interest
23.45
21.98
19.16
11.19
12.32
11.92
15.48
15.82
17.11
8.23
Depreciation
31.52
32.13
32.15
22.28
22.07
19.27
19.90
19.18
19.43
4.58
PBT
66.11
5.35
68.50
91.12
50.76
62.35
60.35
41.58
56.27
39.67
Tax
16.91
1.47
0.62
30.16
18.07
20.90
19.89
5.97
14.63
14.20
Tax Rate
25.58%
27.48%
0.91%
33.10%
35.60%
33.52%
32.96%
14.36%
26.00%
35.80%
PAT
49.20
3.88
67.88
60.96
32.69
41.45
40.45
35.61
41.64
25.47
PAT before Minority Interest
49.20
3.88
67.88
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
0.00
0.00
PAT Margin
6.94%
0.74%
13.06%
10.82%
7.94%
8.92%
8.70%
7.99%
6.81%
12.75%
PAT Growth
1,164.78%
-94.28%
11.35%
86.48%
-21.13%
2.47%
13.59%
-14.48%
63.49%
 
EPS
5.81
0.46
8.01
7.20
3.86
4.89
4.78
4.20
4.92
3.01

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 07
Shareholder's Funds
460.53
470.29
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
8.47
8.47
10.00
Total Reserves
452.06
461.82
402.06
339.77
313.45
276.02
246.28
285.14
182.07
Non-Current Liabilities
164.17
192.73
206.26
114.47
94.35
96.58
91.41
161.56
88.21
Secured Loans
119.93
148.30
146.21
67.02
61.01
70.20
73.02
109.58
65.92
Unsecured Loans
1.20
1.20
1.20
1.20
1.20
1.20
1.20
3.64
6.95
Long Term Provisions
1.40
1.57
1.84
1.73
1.52
2.18
1.35
3.43
0.00
Current Liabilities
254.97
211.48
211.43
154.21
156.05
134.29
156.00
200.43
49.03
Trade Payables
113.15
72.86
65.44
44.49
47.70
39.27
66.75
84.40
23.86
Other Current Liabilities
46.93
54.69
58.31
38.84
23.32
22.91
19.95
40.37
0.33
Short Term Borrowings
93.79
67.91
70.86
61.16
70.81
58.40
59.76
72.75
0.00
Short Term Provisions
1.10
16.02
16.82
9.72
14.22
13.71
9.54
2.90
24.84
Total Liabilities
879.67
874.50
828.22
616.92
572.32
515.36
502.15
655.59
329.32
Net Block
412.02
437.99
457.36
280.49
281.26
279.26
290.45
370.35
68.84
Gross Block
575.55
569.62
558.80
360.77
339.57
318.34
309.63
500.81
96.16
Accumulated Depreciation
163.53
131.63
101.44
80.29
58.31
39.08
19.18
130.46
27.32
Non Current Assets
468.96
482.45
502.88
389.13
351.22
334.04
335.80
408.04
83.85
Capital Work in Progress
33.19
11.00
6.74
42.12
18.30
8.20
7.76
12.80
15.02
Non Current Investment
10.52
21.53
27.30
25.81
26.99
28.38
29.10
20.51
0.00
Long Term Loans & Adv.
10.70
9.32
9.10
38.47
22.55
16.19
6.58
4.37
0.00
Other Non Current Assets
2.54
2.61
2.38
2.25
2.13
2.01
1.90
0.00
0.00
Current Assets
410.70
392.05
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
0.00
0.00
0.03
Inventories
223.50
251.10
137.79
129.20
136.40
107.48
92.52
112.68
49.57
Sundry Debtors
148.35
48.52
105.68
48.77
26.02
24.15
21.32
61.09
59.98
Cash & Bank
7.47
46.66
40.51
9.65
14.88
12.71
12.37
15.08
95.71
Other Current Assets
31.39
6.39
19.18
20.96
43.79
36.98
40.15
58.70
28.60
Short Term Loans & Adv.
25.39
39.39
22.17
19.20
17.06
14.89
11.67
23.49
26.79
Net Current Assets
155.74
180.57
113.90
73.57
65.04
47.03
10.36
47.13
184.86
Total Assets
879.66
874.50
828.21
616.91
572.31
515.36
502.16
655.59
329.31

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 07
Cash From Operating Activity
22.45
45.06
90.45
39.71
49.76
31.81
73.47
61.22
14.33
PBT
5.35
68.50
91.12
50.76
62.35
60.35
41.58
56.27
39.67
Adjustment
52.99
49.86
27.76
28.66
26.81
31.08
31.58
28.14
18.09
Changes in Working Capital
-31.29
-58.38
-12.38
-27.60
-26.02
-48.48
9.40
-1.17
-29.61
Cash after chg. in Working capital
27.05
59.98
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
0.00
0.00
Tax Paid
-4.60
-14.92
-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
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
Cash From Investing Activity
-29.69
-27.15
-151.59
-42.56
-34.67
-16.58
-38.96
-96.72
-31.70
Net Fixed Assets
-28.12
-15.08
-162.65
-45.02
-31.33
-9.15
128.49
-346.44
Net Investments
-0.10
0.00
0.00
0.00
0.00
-8.02
-15.71
-17.94
Others
-1.47
-12.07
11.06
2.46
-3.34
0.59
-151.74
267.66
Cash from Financing Activity
-31.97
-11.75
92.02
-2.40
-12.92
-14.89
-33.19
44.34
106.55
Net Cash Inflow / Outflow
-39.20
6.16
30.88
-5.25
2.17
0.35
1.32
8.84
89.18
Opening Cash & Equivalents
46.58
40.42
9.54
14.80
12.63
12.29
11.25
2.41
6.53
Closing Cash & Equivalent
7.38
46.58
40.42
9.54
14.80
12.63
12.29
11.25
95.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Book Value (Rs.)
54.40
55.56
48.50
41.14
38.03
33.61
30.09
34.68
18.05
ROA
0.44%
7.97%
8.44%
5.50%
7.62%
7.95%
6.15%
8.46%
7.73%
ROE
0.83%
15.41%
16.07%
9.76%
13.67%
15.00%
12.99%
17.57%
14.11%
ROCE
3.79%
12.60%
17.62%
13.06%
16.57%
18.17%
12.73%
19.54%
18.91%
Fixed Asset Turnover
0.97
0.98
1.32
1.29
1.53
1.59
1.12
2.11
2.24
Receivable days
65.01
50.80
46.40
30.27
18.23
16.66
33.12
35.09
101.66
Inventory Days
156.71
128.12
80.21
107.49
88.61
73.28
82.47
47.02
84.02
Payable days
101.09
91.63
59.01
46.62
40.24
46.81
71.90
36.96
57.46
Cash Conversion Cycle
120.64
87.30
67.61
91.14
66.60
43.12
43.69
45.14
128.22
Total Debt/Equity
0.55
0.55
0.61
0.44
0.45
0.51
0.59
0.70
0.40
Interest Cover
1.24
4.57
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.