Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Abbott India Ltd.

Pharmaceuticals & Drugs - Domestic

Rating :

N/A

BSE: 500488 | NSE: ABBOTINDIA

Watchlist

NSE BSE

29081.10

06-Feb-2025

Open
High
Low
Previous Close

27998.80
29439.95
27926.95
27802.10

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

93624
27259.16
30668.00
25200.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

61,504.40
46.09
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

60,398.70
1.42%
15.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.83
7.40
5.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.66
13.95
6.08

PAT CAGR (%)

10 Years
5 Years
3 Years

18.03
15.17
14.57

P:E (Median)

8 Years
5 Years
3 Years

48.12
49.81
48.85

P:BV (Average)

8 Years
5 Years
3 Years

15.00
15.01
15.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

29.40
33.49
32.60

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 565.28 643.16 734.32 852.32
P/E Ratio 48.64 42.75 37.44 32.26
Revenue 5849 6402 7039 7833
EBITDA 1453 1642 1868 2527
Net Income 1201 1366 1560 1811
ROA 24.6 24.5 24.1 22.2
P/Bk Ratio 15.8 13.32 11.06 9.59
ROE 34.88 33.61 32.71 51.73
FCFF 1307.91 1111.41 1274.77 1389.16
FCFF Yield 2.32 1.97 2.26 2.46

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1,614.28 1,437.14 12.33% 1,632.67 1,494.14 9.27% 1,557.61 1,479.00 5.32% 1,438.63 1,343.08 7.11%
Expenses 1,178.19 1,049.45 12.27% 1,193.71 1,113.26 7.23% 1,166.60 1,124.00 3.79% 1,109.10 1,062.96 4.34%
EBITDA 436.09 387.69 12.48% 438.96 380.88 15.25% 391.01 355.00 10.14% 329.53 280.12 17.64%
EBIDTM 27.01% 26.98% 26.89% 25.49% 25.10% 24.00% 22.91% 20.86%
Other Income 71.75 55.61 29.02% 60.48 55.51 8.95% 67.33 56.00 20.23% 81.15 49.64 63.48%
Interest 2.26 3.17 -28.71% 2.50 3.13 -20.13% 2.75 3.34 -17.66% 2.81 4.01 -29.93%
Depreciation 17.99 17.97 0.11% 17.51 17.84 -1.85% 18.37 17.17 6.99% 18.19 17.34 4.90%
PBT 487.59 422.16 15.50% 479.43 415.42 15.41% 437.22 390.49 11.97% 389.68 308.41 26.35%
Tax 126.81 111.18 14.06% 120.82 102.48 17.90% 109.21 100.25 8.94% 102.62 76.99 33.29%
PAT 360.78 310.98 16.01% 358.61 312.94 14.59% 328.01 290.24 13.01% 287.06 231.42 24.04%
PATM 22.35% 21.64% 21.96% 20.94% 21.06% 19.62% 19.95% 17.23%
EPS 170.18 146.69 16.01% 169.16 147.61 14.60% 154.72 136.91 13.01% 135.41 109.16 24.05%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 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 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 6,243.19 5,848.91 5,348.73 4,913.32 4,310.02 4,093.14 3,678.60 3,298.50 2,902.56 2,614.50 2,289.33 Net Sales Growth 8.51% 9.35% 8.86% 14.00% 5.30% 11.27% 11.52% 13.64% 11.02% 14.20% Cost Of Goods Sold 3,446.72 3,220.61 2,975.06 2,657.21 2,390.92 2,315.63 2,088.60 1,900.43 1,714.96 1,494.45 1,314.45 Gross Profit 2,796.47 2,628.30 2,373.67 2,256.11 1,919.10 1,777.51 1,590.01 1,398.07 1,187.60 1,120.05 974.87 GP Margin 44.79% 44.94% 44.38% 45.92% 44.53% 43.43% 43.22% 42.39% 40.92% 42.84% 42.58% Total Expenditure 4,647.60 4,395.86 4,143.24 3,831.74 3,391.13 3,336.96 3,074.56 2,775.10 2,507.75 2,250.77 1,978.01 Power & Fuel Cost - 16.63 17.15 14.98 12.74 13.73 12.61 10.26 7.74 6.98 5.96 % Of Sales - 0.28% 0.32% 0.30% 0.30% 0.34% 0.34% 0.31% 0.27% 0.27% 0.26% Employee Cost - 576.58 563.59 579.46 492.65 476.11 435.58 393.69 345.27 341.09 305.40 % Of Sales - 9.86% 10.54% 11.79% 11.43% 11.63% 11.84% 11.94% 11.90% 13.05% 13.34% Manufacturing Exp. - 86.07 40.71 20.63 16.51 18.33 14.42 11.52 13.14 11.94 11.59 % Of Sales - 1.47% 0.76% 0.42% 0.38% 0.45% 0.39% 0.35% 0.45% 0.46% 0.51% General & Admin Exp. - 233.47 258.70 229.35 200.23 209.71 267.14 239.06 205.33 191.08 152.91 % Of Sales - 3.99% 4.84% 4.67% 4.65% 5.12% 7.26% 7.25% 7.07% 7.31% 6.68% Selling & Distn. Exp. - 210.47 217.97 249.77 199.90 222.07 191.15 156.94 148.33 152.27 135.60 % Of Sales - 3.60% 4.08% 5.08% 4.64% 5.43% 5.20% 4.76% 5.11% 5.82% 5.92% Miscellaneous Exp. - 52.03 70.06 80.34 78.18 81.38 65.05 63.19 72.98 52.96 135.60 % Of Sales - 0.89% 1.31% 1.64% 1.81% 1.99% 1.77% 1.92% 2.51% 2.03% 2.28% EBITDA 1,595.59 1,453.05 1,205.49 1,081.58 918.89 756.18 604.04 523.40 394.81 363.73 311.32 EBITDA Margin 25.56% 24.84% 22.54% 22.01% 21.32% 18.47% 16.42% 15.87% 13.60% 13.91% 13.60% Other Income 280.71 248.32 154.29 83.35 83.47 114.66 113.98 118.09 60.15 51.24 48.48 Interest 10.32 12.45 15.99 19.10 18.28 8.53 2.25 3.82 2.04 2.52 0.50 Depreciation 72.06 71.17 69.97 66.10 58.13 59.61 16.92 16.19 16.43 14.44 14.94 PBT 1,793.92 1,617.75 1,273.82 1,079.73 925.95 802.70 698.85 621.48 436.49 398.01 344.36 Tax 459.46 416.53 324.41 281.03 235.26 209.77 248.52 220.26 159.84 142.76 115.40 Tax Rate 25.61% 25.75% 25.47% 26.03% 25.41% 26.13% 35.56% 35.44% 36.62% 35.87% 33.51% PAT 1,334.46 1,201.22 949.41 798.70 690.69 592.93 450.33 401.22 276.65 255.25 228.96 PAT before Minority Interest 1,334.46 1,201.22 949.41 798.70 690.69 592.93 450.33 401.22 276.65 255.25 228.96 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 21.37% 20.54% 17.75% 16.26% 16.03% 14.49% 12.24% 12.16% 9.53% 9.76% 10.00% PAT Growth 16.49% 26.52% 18.87% 15.64% 16.49% 31.67% 12.24% 45.03% 8.38% 11.48% EPS 629.46 566.61 447.83 376.75 325.80 279.68 212.42 189.25 130.50 120.40 108.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,698.89 3,188.54 2,819.79 2,602.16 2,431.70 2,008.59 1,692.76 1,386.94 1,195.60 937.53 Share Capital 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 21.25 Total Reserves 3,637.48 3,124.77 2,754.38 2,536.64 2,374.69 1,959.59 1,650.56 1,352.37 1,174.35 916.28 Non-Current Liabilities 136.03 144.02 184.18 189.62 209.60 62.36 40.75 34.84 29.25 432.46 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 115.12 93.46 92.40 89.75 84.84 75.43 55.35 47.22 38.64 438.98 Current Liabilities 1,342.72 1,206.02 1,203.19 1,030.86 891.11 856.89 668.08 631.64 382.27 834.22 Trade Payables 1,002.69 891.99 889.45 762.67 657.77 663.52 480.62 474.69 230.14 193.56 Other Current Liabilities 191.79 177.30 174.02 136.76 118.25 89.42 81.80 77.90 86.90 59.35 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 148.24 136.73 139.72 131.43 115.09 103.96 105.66 79.05 65.23 581.31 Total Liabilities 5,177.64 4,538.58 4,207.16 3,822.64 3,532.41 2,927.84 2,401.59 2,053.42 1,607.12 2,204.21 Net Block 224.94 236.91 271.00 250.78 269.83 104.96 81.38 109.60 108.46 96.04 Gross Block 424.50 366.93 425.90 340.62 344.84 164.52 124.25 139.69 122.83 215.65 Accumulated Depreciation 199.56 130.02 154.90 89.84 75.01 59.56 42.87 30.10 14.37 119.61 Non Current Assets 1,931.80 1,513.47 354.12 335.23 327.76 166.85 136.12 160.41 156.49 540.81 Capital Work in Progress 10.11 3.66 0.66 0.66 1.64 0.73 2.17 6.28 2.83 3.91 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 80.18 97.88 79.35 78.80 50.91 56.69 48.91 41.53 42.47 438.62 Other Non Current Assets 1,616.57 1,175.02 3.11 4.99 5.38 4.47 3.66 3.00 2.73 2.24 Current Assets 3,245.84 3,025.11 3,853.04 3,487.41 3,204.65 2,760.98 2,265.47 1,893.02 1,450.63 1,663.39 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 619.58 648.85 687.82 717.59 527.17 606.79 585.33 500.63 370.10 384.13 Sundry Debtors 319.11 318.80 288.16 250.21 317.91 276.11 263.44 176.22 145.02 129.15 Cash & Bank 2,134.49 1,937.06 2,749.22 2,409.04 2,197.38 1,684.28 1,031.35 1,090.92 839.42 643.89 Other Current Assets 172.66 70.06 73.19 67.79 162.19 193.80 385.35 125.24 96.08 506.22 Short Term Loans & Adv. 85.54 50.34 54.65 42.78 105.79 93.24 289.55 106.23 79.51 488.68 Net Current Assets 1,903.12 1,819.09 2,649.85 2,456.55 2,313.54 1,904.09 1,597.39 1,261.38 1,068.36 829.17 Total Assets 5,177.64 4,538.58 4,207.16 3,822.64 3,532.41 2,927.83 2,401.59 2,053.43 1,607.12 2,204.20

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 1,212.81 893.39 947.66 726.74 626.13 499.13 152.70 307.22 248.68 214.78 PBT 1,617.75 1,273.82 1,079.73 925.95 802.70 698.85 621.48 436.49 398.01 344.36 Adjustment -129.85 -62.70 23.30 24.99 -17.22 -77.46 -76.92 -37.02 -23.98 -37.19 Changes in Working Capital 129.38 23.13 133.62 11.26 69.82 134.41 -186.96 66.52 21.85 23.48 Cash after chg. in Working capital 1,617.28 1,234.25 1,236.65 962.20 855.30 755.80 357.61 466.00 395.87 330.65 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -404.47 -340.86 -288.99 -235.46 -229.17 -256.67 -204.90 -158.78 -147.20 -115.87 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 -416.03 -147.71 -395.84 -71.82 -401.21 -257.00 -214.84 -155.41 -77.19 -186.72 Net Fixed Assets -64.02 55.97 -85.28 5.20 -181.23 -38.83 19.55 -20.31 93.90 -9.06 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -352.01 -203.68 -310.56 -77.02 -219.98 -218.17 -234.39 -135.10 -171.09 -177.66 Cash from Financing Activity -744.71 -638.72 -637.38 -581.79 -216.79 -142.80 -102.43 -89.76 -80.29 -57.58 Net Cash Inflow / Outflow 52.07 106.96 -85.56 73.13 8.13 99.33 -164.56 62.05 91.19 -29.52 Opening Cash & Equivalents 239.67 132.71 218.27 145.14 137.01 37.68 202.24 140.19 49.00 78.52 Closing Cash & Equivalent 291.74 239.67 132.71 218.27 145.14 137.01 37.68 202.24 140.19 49.00

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1721.76 1480.48 1306.18 1203.71 1127.50 932.19 786.76 646.43 562.65 441.20 ROA 24.73% 21.71% 19.89% 18.78% 18.36% 16.90% 18.01% 15.12% 13.39% 11.20% ROE 35.31% 32.07% 29.95% 27.89% 27.09% 24.66% 26.35% 21.54% 23.93% 26.54% ROCE 47.34% 42.93% 40.53% 37.52% 36.54% 37.88% 40.61% 33.96% 37.55% 39.98% Fixed Asset Turnover 15.27 13.85 13.12 13.04 16.07 25.48 25.06 22.39 15.63 10.91 Receivable days 19.26 20.18 19.54 23.19 26.49 26.77 24.26 19.95 18.91 18.77 Inventory Days 38.30 44.44 51.02 50.82 50.56 59.14 59.93 54.07 52.03 58.54 Payable days 107.36 109.28 113.47 108.42 78.62 76.56 66.93 54.71 38.57 32.92 Cash Conversion Cycle -49.80 -44.66 -42.91 -34.41 -1.57 9.35 17.26 19.31 32.37 44.39 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 130.94 80.66 57.53 51.65 95.10 311.82 163.60 215.33 158.63 685.07

Top Investors:

sbi arbitrage opportunities fund

canara robeco mutual fund a/c

investor education and protection fund (iepf)

Annual Reports:

News Update:

Abbott India - Quarterly Results
5th Feb 2025, 13:25 PM

Read More
Abbott India launches Pneumococcal Conjugate Vaccine ‘PneumoShield 14’
28th Nov 2024, 16:30 PM

A strain refers to a genetic or structural variant or subtype of a microorganism
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