Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Pharmaceuticals & Drugs - Domestic

Rating :
N/A

BSE: 500660 | NSE: GLAXO

2538.80
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2596.00
  •  2609.00
  •  2534.05
  •  2588.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  113959
  •  2924.40
  •  3088.00
  •  1408.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44,799.43
  • 66.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 43,689.42
  • 1.21%
  • 26.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.87%
  • 10.97%
  • FII
  • DII
  • Others
  • 4.36%
  • 7.25%
  • 1.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.27
  • 1.38
  • 1.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 6.69
  • 3.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.16
  • 44.64
  • 15.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.93
  • 56.42
  • 42.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.55
  • 16.47
  • 17.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.29
  • 30.79
  • 29.79

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
1,010.77
956.99
5.62%
814.65
761.66
6.96%
929.80
787.45
18.08%
805.26
802.30
0.37%
Expenses
689.06
667.50
3.23%
584.11
617.78
-5.45%
672.54
617.71
8.88%
587.20
573.60
2.37%
EBITDA
321.71
289.49
11.13%
230.54
143.88
60.23%
257.26
169.74
51.56%
218.06
228.70
-4.65%
EBIDTM
31.83%
30.25%
28.30%
18.89%
27.67%
21.56%
27.08%
28.51%
Other Income
34.54
28.21
22.44%
35.64
36.44
-2.20%
29.83
27.66
7.85%
28.11
23.42
20.03%
Interest
0.27
0.43
-37.21%
0.37
0.28
32.14%
0.77
0.65
18.46%
0.32
0.09
255.56%
Depreciation
16.86
18.11
-6.90%
16.41
16.36
0.31%
18.10
17.18
5.36%
17.11
16.41
4.27%
PBT
343.81
299.16
14.93%
249.40
180.98
37.81%
270.62
189.97
42.45%
65.43
224.25
-70.82%
Tax
91.31
81.65
11.83%
67.07
48.73
37.64%
76.14
56.54
34.67%
19.71
59.69
-66.98%
PAT
252.50
217.51
16.09%
182.33
132.25
37.87%
194.48
133.43
45.75%
45.72
164.56
-72.22%
PATM
24.98%
22.73%
22.38%
17.36%
20.92%
16.94%
5.68%
20.51%
EPS
14.90
12.84
16.04%
10.76
7.81
37.77%
11.48
7.88
45.69%
2.70
9.71
-72.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,560.48
3,453.71
3,251.72
3,278.03
2,925.60
3,224.38
3,128.12
2,871.45
2,908.47
2,837.91
3,362.91
Net Sales Growth
7.62%
6.21%
-0.80%
12.05%
-9.27%
3.08%
8.94%
-1.27%
2.49%
-15.61%
 
Cost Of Goods Sold
1,363.73
1,334.53
1,284.88
1,356.19
1,256.86
1,307.87
1,358.03
1,241.31
1,397.75
1,324.90
1,327.66
Gross Profit
2,196.75
2,119.18
1,966.85
1,921.84
1,668.75
1,916.51
1,770.09
1,630.14
1,510.72
1,513.02
2,035.25
GP Margin
61.70%
61.36%
60.49%
58.63%
57.04%
59.44%
56.59%
56.77%
51.94%
53.31%
60.52%
Total Expenditure
2,532.91
2,545.02
2,447.44
2,516.15
2,327.46
2,567.13
2,527.32
2,365.66
2,489.49
2,359.64
2,788.33
Power & Fuel Cost
-
29.64
29.60
27.83
26.08
33.36
27.94
26.44
27.82
25.97
31.17
% Of Sales
-
0.86%
0.91%
0.85%
0.89%
1.03%
0.89%
0.92%
0.96%
0.92%
0.93%
Employee Cost
-
624.39
594.99
610.23
616.16
628.55
537.20
523.40
483.01
443.37
493.02
% Of Sales
-
18.08%
18.30%
18.62%
21.06%
19.49%
17.17%
18.23%
16.61%
15.62%
14.66%
Manufacturing Exp.
-
113.61
99.05
120.14
110.59
107.89
115.55
110.55
108.26
118.09
367.24
% Of Sales
-
3.29%
3.05%
3.67%
3.78%
3.35%
3.69%
3.85%
3.72%
4.16%
10.92%
General & Admin Exp.
-
190.50
189.33
144.08
117.31
164.51
178.60
204.45
195.08
154.85
178.21
% Of Sales
-
5.52%
5.82%
4.40%
4.01%
5.10%
5.71%
7.12%
6.71%
5.46%
5.30%
Selling & Distn. Exp.
-
184.22
180.97
199.59
124.73
212.36
202.81
154.38
178.91
164.47
222.31
% Of Sales
-
5.33%
5.57%
6.09%
4.26%
6.59%
6.48%
5.38%
6.15%
5.80%
6.61%
Miscellaneous Exp.
-
68.13
68.62
58.09
75.74
112.58
107.20
105.12
98.67
127.99
222.31
% Of Sales
-
1.97%
2.11%
1.77%
2.59%
3.49%
3.43%
3.66%
3.39%
4.51%
5.02%
EBITDA
1,027.57
908.69
804.28
761.88
598.14
657.25
600.80
505.79
418.98
478.27
574.58
EBITDA Margin
28.86%
26.31%
24.73%
23.24%
20.45%
20.38%
19.21%
17.61%
14.41%
16.85%
17.09%
Other Income
128.12
122.59
100.66
75.78
110.58
79.01
102.32
54.54
73.07
123.18
258.80
Interest
1.73
1.80
1.81
2.00
3.53
6.34
0.55
0.19
0.25
0.42
0.47
Depreciation
68.48
69.68
65.77
68.19
78.60
82.68
48.59
37.99
26.35
24.95
25.35
PBT
929.26
959.80
837.37
767.47
626.59
647.25
653.97
522.17
465.46
576.08
807.56
Tax
254.23
226.23
228.76
398.28
166.72
212.55
237.28
189.24
174.37
202.25
279.27
Tax Rate
27.36%
27.72%
27.35%
51.12%
36.72%
69.52%
34.76%
35.05%
34.11%
34.97%
36.96%
PAT
675.03
589.96
607.64
380.77
287.27
93.20
445.39
350.73
336.81
376.14
476.41
PAT before Minority Interest
675.03
589.96
607.64
380.77
287.27
93.20
445.39
350.73
336.81
376.14
476.41
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
18.96%
17.08%
18.69%
11.62%
9.82%
2.89%
14.24%
12.21%
11.58%
13.25%
14.17%
PAT Growth
4.21%
-2.91%
59.58%
32.55%
208.23%
-79.07%
26.99%
4.13%
-10.46%
-21.05%
 
EPS
39.85
34.83
35.87
22.48
16.96
5.50
26.29
20.70
19.88
22.20
28.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,777.64
1,741.27
2,662.96
1,478.26
1,820.60
2,139.83
2,057.33
2,006.86
2,183.25
1,828.98
Share Capital
169.41
169.41
169.41
169.41
169.41
169.41
84.70
84.70
84.70
84.70
Total Reserves
1,617.24
1,573.54
2,493.55
1,308.85
1,651.20
1,970.42
1,972.63
1,922.15
2,098.55
1,744.28
Non-Current Liabilities
107.72
125.40
158.75
178.68
180.19
2,860.37
2,632.47
3,699.70
3,498.32
197.04
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
0.02
0.18
0.58
0.99
1.60
2.63
Long Term Provisions
247.46
254.80
262.21
259.50
261.74
2,920.20
2,733.36
3,786.83
3,592.19
272.21
Current Liabilities
1,524.95
1,326.37
1,698.43
1,354.58
1,021.95
2,804.07
2,948.98
881.09
783.63
1,106.55
Trade Payables
625.41
427.79
579.33
466.13
357.06
405.81
505.86
278.93
327.74
308.04
Other Current Liabilities
207.44
184.59
503.74
450.11
222.85
802.71
842.35
390.47
202.82
130.09
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
692.10
713.99
615.36
438.35
442.04
1,595.54
1,600.77
211.69
253.08
668.42
Total Liabilities
3,410.31
3,193.04
4,520.14
3,011.52
3,022.74
7,804.27
7,638.78
6,587.65
6,465.20
3,132.57
Net Block
320.36
328.90
329.44
385.56
756.59
429.99
322.81
252.71
204.04
123.08
Gross Block
680.87
633.68
591.65
600.65
1,452.35
559.05
405.89
299.09
228.36
363.34
Accumulated Depreciation
360.52
304.79
262.20
215.09
695.76
129.06
83.08
46.38
24.32
240.26
Non Current Assets
611.89
698.77
812.10
808.88
1,247.87
4,445.06
4,103.26
4,752.54
4,087.05
545.58
Capital Work in Progress
13.93
20.31
30.50
13.21
120.12
1,002.64
922.90
605.46
267.67
115.22
Non Current Investment
0.00
0.00
0.00
1.35
1.49
1.69
1.84
5.40
6.04
0.06
Long Term Loans & Adv.
275.44
347.40
445.49
401.71
362.49
3,002.88
2,850.97
3,882.49
3,609.24
296.09
Other Non Current Assets
1.24
1.10
5.45
7.05
7.17
7.84
4.75
6.47
0.06
11.13
Current Assets
2,798.42
2,494.26
3,707.92
2,202.64
1,774.88
3,359.21
3,535.52
1,835.10
2,378.15
2,586.98
Current Investments
813.22
518.29
365.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
525.05
459.97
534.70
546.70
483.03
486.49
500.18
425.80
525.87
375.58
Sundry Debtors
222.06
192.38
205.24
215.60
99.80
120.49
146.96
170.80
126.56
100.32
Cash & Bank
1,063.22
1,155.93
2,484.51
1,157.96
1,083.20
1,171.35
1,296.41
899.61
1,391.90
1,910.61
Other Current Assets
174.87
155.48
89.49
225.89
108.85
1,580.88
1,591.97
338.90
333.82
200.47
Short Term Loans & Adv.
24.68
12.22
28.40
56.48
60.27
1,468.58
1,513.25
232.20
310.58
112.04
Net Current Assets
1,273.47
1,167.89
2,009.49
848.06
752.93
555.14
586.54
954.01
1,594.52
1,480.43
Total Assets
3,410.31
3,193.03
4,520.02
3,011.52
3,022.75
7,804.27
7,638.78
6,587.64
6,465.20
3,132.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
582.02
484.23
810.75
577.91
490.50
409.49
472.80
234.37
138.90
337.64
PBT
959.80
841.49
2,475.65
723.10
647.25
653.97
522.17
465.46
576.08
807.56
Adjustment
-45.13
-40.00
-1,636.48
-25.64
13.17
-31.36
-12.17
-46.47
-96.01
-173.66
Changes in Working Capital
61.02
-45.75
119.87
45.75
44.07
-4.19
164.56
-26.69
-124.41
-36.90
Cash after chg. in Working capital
975.69
755.75
959.04
743.20
704.49
618.41
674.55
392.29
355.67
597.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-254.23
-264.71
-112.23
-146.95
-179.72
-194.24
-202.01
-160.59
-205.95
-252.43
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
-139.45
-6.81
-36.06
-18.34
-34.26
-14.69
0.25
2.67
-10.82
-6.93
Cash From Investing Activity
8.71
807.85
-405.51
418.03
-56.84
-153.45
-104.19
300.64
499.02
180.01
Net Fixed Assets
-23.21
-31.84
-8.29
958.61
-10.78
-232.90
-424.24
-408.52
-61.62
-73.47
Net Investments
-294.93
-152.70
-364.26
0.15
0.20
23.26
3.56
0.64
-5.96
10.00
Others
326.85
992.39
-32.96
-540.73
-46.26
56.19
316.49
708.52
566.60
243.48
Cash from Financing Activity
-561.50
-1,543.32
-524.24
-695.56
-427.62
-358.36
-306.63
-510.76
-638.33
-496.99
Net Cash Inflow / Outflow
29.23
-251.25
-119.00
300.38
6.03
-102.33
61.97
24.24
-0.42
20.66
Opening Cash & Equivalents
34.94
286.19
405.19
104.81
98.78
201.10
139.13
114.89
115.30
94.93
Closing Cash & Equivalent
64.17
34.94
286.19
405.19
104.81
98.78
201.10
139.13
114.89
115.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
105.47
102.89
157.19
87.26
107.47
126.31
121.44
118.46
128.88
107.96
ROA
17.87%
15.76%
10.11%
9.52%
1.72%
5.77%
4.93%
5.16%
7.84%
15.44%
ROE
33.43%
27.58%
18.39%
17.42%
4.71%
21.22%
17.26%
16.08%
18.75%
24.95%
ROCE
46.49%
38.06%
37.72%
27.74%
15.76%
32.54%
26.56%
24.39%
28.82%
39.53%
Fixed Asset Turnover
5.25
5.31
6.03
3.04
3.21
6.48
8.21
11.38
9.59
9.82
Receivable days
21.90
22.32
21.37
18.42
12.47
15.60
20.03
18.09
14.59
10.35
Inventory Days
52.05
55.82
54.91
60.14
54.88
57.56
58.36
57.89
57.97
38.01
Payable days
144.03
143.05
140.69
119.53
57.89
73.24
66.07
51.56
53.81
43.72
Cash Conversion Cycle
-70.08
-64.91
-64.41
-40.97
9.45
-0.07
12.32
24.42
18.75
4.64
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
454.77
462.54
391.29
129.56
49.26
1232.59
2856.45
2045.74
1373.88
1612.26

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.