Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Pharmaceuticals & Drugs - Global

Rating :
N/A

BSE: 540701 | NSE: DCAL

172.36
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  172.23
  •  174.50
  •  170.50
  •  172.23
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  467475
  •  805.21
  •  283.00
  •  133.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,420.22
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,193.59
  • N/A
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.32%
  • 1.60%
  • 27.43%
  • FII
  • DII
  • Others
  • 8.18%
  • 1.03%
  • 2.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.06
  • 6.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -11.91
  • -4.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 65.36
  • -
  • 35.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.90
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.74
  • 11.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
789.04
586.59
34.51%
523.78
723.38
-27.59%
654.71
618.56
5.84%
651.09
639.79
1.77%
Expenses
641.89
525.74
22.09%
494.81
601.52
-17.74%
592.03
567.12
4.39%
609.98
525.92
15.98%
EBITDA
147.15
60.85
141.82%
28.97
121.86
-76.23%
62.68
51.44
21.85%
41.11
113.87
-63.90%
EBIDTM
18.65%
10.37%
5.53%
16.85%
9.57%
8.32%
6.31%
17.80%
Other Income
6.65
8.47
-21.49%
1.43
6.53
-78.10%
7.16
6.75
6.07%
6.05
6.50
-6.92%
Interest
36.63
27.49
33.25%
31.93
28.45
12.23%
30.95
24.43
26.69%
33.08
21.91
50.98%
Depreciation
72.09
75.04
-3.93%
70.59
70.45
0.20%
85.00
75.74
12.23%
80.37
50.33
59.69%
PBT
42.12
-36.26
-
-77.56
29.49
-
-49.20
-87.60
-
-66.29
45.60
-
Tax
9.03
4.64
94.61%
0.01
12.49
-99.92%
20.72
-16.88
-
-6.66
-1.36
-
PAT
33.09
-40.90
-
-77.57
17.00
-
-69.92
-70.72
-
-59.63
46.96
-
PATM
4.19%
-6.97%
-14.81%
2.35%
-10.68%
-11.43%
-9.16%
7.34%
EPS
2.11
-2.61
-
-4.95
1.08
-
-4.46
-4.51
-
-3.80
2.99
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,618.62
2,615.77
2,412.92
2,140.69
1,912.03
2,043.60
2,058.60
1,694.79
1,713.69
Net Sales Growth
1.96%
8.41%
12.72%
11.96%
-6.44%
-0.73%
21.47%
-1.10%
 
Cost Of Goods Sold
556.44
597.19
516.82
447.42
468.15
458.72
403.78
336.93
329.30
Gross Profit
2,062.18
2,018.58
1,896.10
1,693.27
1,443.88
1,584.88
1,654.82
1,357.86
1,384.39
GP Margin
78.75%
77.17%
78.58%
79.10%
75.52%
77.55%
80.39%
80.12%
80.78%
Total Expenditure
2,338.71
2,351.85
2,080.72
1,815.04
1,637.82
1,546.04
1,506.70
1,256.77
1,260.34
Power & Fuel Cost
-
104.29
87.57
62.58
41.28
60.26
56.79
48.67
49.74
% Of Sales
-
3.99%
3.63%
2.92%
2.16%
2.95%
2.76%
2.87%
2.90%
Employee Cost
-
1,208.16
1,029.86
981.49
872.91
762.27
714.64
625.40
596.02
% Of Sales
-
46.19%
42.68%
45.85%
45.65%
37.30%
34.71%
36.90%
34.78%
Manufacturing Exp.
-
209.66
171.92
144.91
118.31
118.03
114.69
83.69
98.02
% Of Sales
-
8.02%
7.12%
6.77%
6.19%
5.78%
5.57%
4.94%
5.72%
General & Admin Exp.
-
159.33
142.69
104.71
82.76
90.42
157.80
112.15
81.58
% Of Sales
-
6.09%
5.91%
4.89%
4.33%
4.42%
7.67%
6.62%
4.76%
Selling & Distn. Exp.
-
24.80
35.47
29.44
21.94
23.40
20.90
18.56
58.54
% Of Sales
-
0.95%
1.47%
1.38%
1.15%
1.15%
1.02%
1.10%
3.42%
Miscellaneous Exp.
-
48.42
96.39
44.49
32.47
32.94
38.10
31.37
47.14
% Of Sales
-
1.85%
3.99%
2.08%
1.70%
1.61%
1.85%
1.85%
2.75%
EBITDA
279.91
263.92
332.20
325.65
274.21
497.56
551.90
438.02
453.35
EBITDA Margin
10.69%
10.09%
13.77%
15.21%
14.34%
24.35%
26.81%
25.85%
26.45%
Other Income
21.29
50.79
27.77
49.14
38.59
44.46
53.82
53.02
26.13
Interest
132.59
119.97
85.69
56.81
47.61
61.95
56.55
48.83
49.01
Depreciation
308.05
310.86
280.72
307.59
307.94
282.87
240.38
211.42
213.50
PBT
-150.93
-116.12
-6.44
10.39
-42.75
197.20
308.79
230.79
216.97
Tax
23.10
31.19
-24.79
-22.26
100.10
38.69
98.46
76.22
70.65
Tax Rate
-15.31%
-25.51%
45.41%
523.76%
-153.93%
19.62%
31.89%
33.03%
32.56%
PAT
-174.03
-153.45
-29.80
18.01
-165.13
158.51
210.33
154.57
146.32
PAT before Minority Interest
-174.03
-153.45
-29.80
18.01
-165.13
158.51
210.33
154.57
146.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-6.65%
-5.87%
-1.24%
0.84%
-8.64%
7.76%
10.22%
9.12%
8.54%
PAT Growth
0.00%
-
-
-
-
-24.64%
36.07%
5.64%
 
EPS
-11.10
-9.79
-1.90
1.15
-10.53
10.11
13.41
9.86
9.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
5,627.50
5,809.67
5,548.94
5,698.82
5,715.06
5,379.09
5,107.33
4,813.98
Share Capital
31.36
31.36
31.36
31.36
31.38
32.28
32.28
0.00
Total Reserves
5,596.14
5,778.31
5,517.58
5,667.46
5,683.68
5,346.81
5,075.05
3.98
Non-Current Liabilities
1,388.40
1,831.43
1,665.47
1,366.74
909.40
743.13
883.95
766.66
Secured Loans
245.61
1,046.65
761.96
503.94
222.41
310.55
386.16
241.45
Unsecured Loans
0.00
0.00
0.00
0.00
18.89
51.87
138.81
218.67
Long Term Provisions
379.04
233.16
277.09
310.99
294.08
248.31
234.34
221.40
Current Liabilities
2,554.72
1,798.39
1,419.79
1,290.30
1,568.95
1,198.31
1,177.72
993.66
Trade Payables
244.12
219.73
193.37
169.23
283.52
194.57
185.92
85.64
Other Current Liabilities
639.53
841.64
702.41
558.68
578.83
430.36
515.88
457.19
Short Term Borrowings
1,620.23
680.76
492.64
542.47
688.23
520.09
393.31
384.95
Short Term Provisions
50.84
56.26
31.37
19.92
18.37
53.29
82.61
65.88
Total Liabilities
9,570.62
9,439.49
8,634.20
8,355.86
8,193.41
7,320.53
7,169.00
6,574.30
Net Block
6,720.08
6,183.17
5,768.14
5,693.34
5,672.85
5,092.37
5,060.70
4,847.25
Gross Block
10,308.49
9,457.72
8,633.43
8,155.29
7,890.70
6,896.88
6,621.19
6,187.07
Accumulated Depreciation
3,588.41
3,274.55
2,865.29
2,461.95
2,217.85
1,804.51
1,560.49
1,339.82
Non Current Assets
7,642.43
7,521.13
6,795.48
6,651.72
6,414.44
5,766.95
5,622.85
5,241.25
Capital Work in Progress
645.74
1,043.25
779.51
485.78
234.17
175.25
150.71
132.88
Non Current Investment
78.85
72.10
31.83
55.78
89.09
152.61
106.60
44.25
Long Term Loans & Adv.
192.78
217.24
210.78
411.53
412.88
345.40
299.33
200.63
Other Non Current Assets
0.66
0.81
0.66
0.35
5.45
1.32
5.51
16.24
Current Assets
1,928.19
1,918.36
1,838.72
1,704.14
1,778.97
1,553.58
1,546.15
1,333.05
Current Investments
23.29
176.97
292.53
116.44
106.61
19.72
94.35
0.00
Inventories
882.89
803.80
645.12
515.65
580.87
548.62
484.56
426.58
Sundry Debtors
461.11
589.91
473.42
420.71
577.43
445.30
444.40
285.55
Cash & Bank
413.35
189.17
172.09
307.74
160.98
95.67
69.06
87.39
Other Current Assets
147.55
37.54
66.08
146.03
353.08
444.27
453.78
533.53
Short Term Loans & Adv.
79.04
120.97
189.48
197.57
277.10
309.17
373.27
361.20
Net Current Assets
-626.53
119.97
418.93
413.84
210.02
355.27
368.43
339.39
Total Assets
9,570.62
9,439.49
8,634.20
8,355.86
8,193.41
7,320.53
7,169.00
6,574.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
383.97
265.95
354.85
512.66
585.14
282.03
226.44
302.65
PBT
-122.26
-54.59
-4.25
-65.03
197.20
308.79
230.79
216.08
Adjustment
381.37
392.46
325.36
312.54
330.11
277.24
235.49
231.80
Changes in Working Capital
143.83
-37.73
90.08
316.35
132.23
-174.47
-206.26
-29.43
Cash after chg. in Working capital
402.94
300.14
411.19
563.86
659.54
411.56
260.02
418.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.97
-34.19
-56.34
-51.20
-74.40
-129.53
-33.58
-115.80
Other Direct Exp. Paid
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
Cash From Investing Activity
-229.52
-494.08
-618.53
-380.02
-441.74
-169.02
-297.16
-142.41
Net Fixed Assets
-47.06
-143.00
28.96
-52.16
-76.56
-15.68
-66.76
Net Investments
64.69
119.43
-150.57
18.40
6.58
30.41
-175.91
Others
-247.15
-470.51
-496.92
-346.26
-371.76
-183.75
-54.49
Cash from Financing Activity
-22.15
249.68
130.37
-11.04
-97.78
-102.20
77.63
-137.08
Net Cash Inflow / Outflow
132.30
21.55
-133.31
121.60
45.62
10.81
6.91
23.16
Opening Cash & Equivalents
131.79
110.24
243.55
121.94
76.32
65.52
58.61
0.00
Closing Cash & Equivalent
264.09
131.79
110.24
243.54
121.94
76.33
65.52
58.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
358.90
370.51
353.89
363.45
364.25
333.28
316.44
0.00
ROA
-1.61%
-0.33%
0.21%
-2.00%
2.04%
2.90%
2.25%
2.23%
ROE
-2.68%
-0.52%
0.32%
-2.89%
2.86%
4.01%
6.05%
3676.38%
ROCE
-0.03%
0.43%
0.76%
-0.26%
3.93%
5.79%
4.67%
4.61%
Fixed Asset Turnover
0.26
0.27
0.26
0.24
0.28
0.30
0.26
0.28
Receivable days
73.33
80.42
76.23
95.27
91.33
78.87
78.60
60.82
Inventory Days
117.68
109.59
98.96
104.66
100.87
91.59
98.11
90.86
Payable days
141.75
145.87
147.90
176.50
49.83
43.67
37.47
22.81
Cash Conversion Cycle
49.26
44.14
27.28
23.44
142.37
126.80
139.24
128.86
Total Debt/Equity
0.35
0.31
0.26
0.20
0.18
0.19
0.21
238.62
Interest Cover
-0.02
0.36
0.93
-0.37
4.18
6.46
5.73
5.43

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.