Nifty
Sensex
:
:
23753.45
78540.17
165.95 (0.70%)
498.58 (0.64%)

Pharmaceuticals & Drugs - Veterinary

Rating :
N/A

BSE: 524669 | NSE: HESTERBIO

2382.05
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2407.20
  •  2439.85
  •  2373.05
  •  2371.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2074
  •  49.50
  •  3379.00
  •  1292.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,016.25
  • 85.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,238.55
  • 0.25%
  • 6.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.73%
  • 3.25%
  • 32.68%
  • FII
  • DII
  • Others
  • 0.61%
  • 0.00%
  • 9.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.88
  • 10.69
  • 9.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.95
  • -0.82
  • -2.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.24
  • -8.32
  • -21.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.62
  • 53.20
  • 54.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.15
  • 6.65
  • 6.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.17
  • 26.14
  • 27.60

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
83.69
70.45
18.79%
82.27
87.85
-6.35%
79.25
67.30
17.76%
66.98
74.94
-10.62%
Expenses
64.53
57.24
12.74%
64.62
73.49
-12.07%
63.33
55.62
13.86%
56.83
56.19
1.14%
EBITDA
19.16
13.22
44.93%
17.65
14.36
22.91%
15.92
11.68
36.30%
10.16
18.76
-45.84%
EBIDTM
22.89%
18.76%
21.45%
16.35%
20.09%
17.35%
15.16%
25.03%
Other Income
1.84
4.36
-57.80%
1.23
1.15
6.96%
4.15
3.19
30.09%
0.99
4.39
-77.45%
Interest
5.89
8.07
-27.01%
5.01
2.57
94.94%
6.94
1.37
406.57%
2.19
3.89
-43.70%
Depreciation
4.20
4.28
-1.87%
4.13
5.40
-23.52%
3.74
5.37
-30.35%
3.75
5.24
-28.44%
PBT
10.91
5.21
109.40%
9.73
7.54
29.05%
9.39
8.12
15.64%
5.20
14.02
-62.91%
Tax
3.48
2.72
27.94%
3.11
2.20
41.36%
3.47
2.71
28.04%
2.39
3.84
-37.76%
PAT
7.44
2.49
198.80%
6.63
5.34
24.16%
5.91
5.42
9.04%
2.81
10.18
-72.40%
PATM
8.88%
3.54%
8.05%
6.08%
7.46%
8.05%
4.20%
13.58%
EPS
9.64
4.80
100.83%
7.45
6.90
7.97%
5.82
5.33
9.19%
4.68
13.15
-64.41%

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
312.19
304.55
266.09
235.01
214.33
183.27
178.07
135.94
123.11
100.89
90.64
Net Sales Growth
3.88%
14.45%
13.22%
9.65%
16.95%
2.92%
30.99%
10.42%
22.02%
11.31%
 
Cost Of Goods Sold
90.13
95.88
77.49
64.85
50.23
27.98
28.47
23.31
28.45
19.75
25.32
Gross Profit
222.06
208.67
188.60
170.15
164.11
155.29
149.60
112.63
94.65
81.14
65.32
GP Margin
71.13%
68.52%
70.88%
72.40%
76.57%
84.73%
84.01%
82.85%
76.88%
80.42%
72.07%
Total Expenditure
249.31
251.38
215.69
175.02
145.67
127.87
110.03
88.68
82.09
67.50
65.90
Power & Fuel Cost
-
15.30
12.74
10.28
7.57
8.13
7.83
6.37
5.59
5.81
4.77
% Of Sales
-
5.02%
4.79%
4.37%
3.53%
4.44%
4.40%
4.69%
4.54%
5.76%
5.26%
Employee Cost
-
64.13
56.02
45.33
38.92
40.65
28.93
23.24
18.32
15.44
12.32
% Of Sales
-
21.06%
21.05%
19.29%
18.16%
22.18%
16.25%
17.10%
14.88%
15.30%
13.59%
Manufacturing Exp.
-
17.13
12.67
11.51
11.60
11.98
11.34
9.45
7.06
7.85
5.25
% Of Sales
-
5.62%
4.76%
4.90%
5.41%
6.54%
6.37%
6.95%
5.73%
7.78%
5.79%
General & Admin Exp.
-
27.17
24.89
19.20
15.29
13.47
13.72
13.81
11.47
10.23
8.90
% Of Sales
-
8.92%
9.35%
8.17%
7.13%
7.35%
7.70%
10.16%
9.32%
10.14%
9.82%
Selling & Distn. Exp.
-
25.60
26.34
17.31
14.73
18.97
16.77
9.11
8.15
6.77
7.14
% Of Sales
-
8.41%
9.90%
7.37%
6.87%
10.35%
9.42%
6.70%
6.62%
6.71%
7.88%
Miscellaneous Exp.
-
6.18
5.54
6.53
7.34
6.69
2.98
3.40
3.05
1.64
7.14
% Of Sales
-
2.03%
2.08%
2.78%
3.42%
3.65%
1.67%
2.50%
2.48%
1.63%
2.43%
EBITDA
62.89
53.17
50.40
59.99
68.66
55.40
68.04
47.26
41.02
33.39
24.74
EBITDA Margin
20.14%
17.46%
18.94%
25.53%
32.03%
30.23%
38.21%
34.77%
33.32%
33.10%
27.29%
Other Income
8.21
11.13
15.36
13.74
4.68
6.37
7.21
2.55
0.42
0.88
0.34
Interest
20.03
19.77
9.32
4.06
6.60
7.37
6.63
4.04
3.50
3.72
4.83
Depreciation
15.82
17.17
20.70
16.58
13.31
13.07
11.76
9.66
7.00
5.75
5.92
PBT
35.23
27.34
35.74
53.08
53.42
41.33
56.86
36.12
30.93
24.81
14.33
Tax
12.45
10.79
12.12
14.02
15.40
10.32
16.16
13.05
8.15
5.63
4.82
Tax Rate
35.34%
39.47%
33.91%
26.41%
30.74%
24.97%
28.42%
36.13%
26.35%
22.69%
28.39%
PAT
22.79
18.89
26.63
39.32
34.43
29.17
41.56
25.62
23.55
19.19
12.47
PAT before Minority Interest
19.97
21.17
28.04
39.48
34.70
31.00
40.69
23.07
22.79
19.18
12.17
Minority Interest
-2.82
-2.28
-1.41
-0.16
-0.27
-1.83
0.87
2.55
0.76
0.01
0.30
PAT Margin
7.30%
6.20%
10.01%
16.73%
16.06%
15.92%
23.34%
18.85%
19.13%
19.02%
13.76%
PAT Growth
-2.73%
-29.06%
-32.27%
14.20%
18.03%
-29.81%
62.22%
8.79%
22.72%
53.89%
 
EPS
26.81
22.22
31.33
46.26
40.51
34.32
48.89
30.14
27.71
22.58
14.67

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
291.79
279.73
259.99
228.31
201.07
177.46
140.63
121.95
101.71
84.92
Share Capital
8.51
8.51
8.51
8.51
8.51
8.51
8.51
8.51
8.51
8.51
Total Reserves
283.29
271.22
251.48
219.80
192.56
168.95
132.13
113.44
93.20
76.41
Non-Current Liabilities
253.69
232.72
197.87
113.72
96.64
69.64
44.41
48.32
41.28
37.66
Secured Loans
181.77
184.85
164.54
82.84
76.48
58.35
36.54
44.62
33.09
30.89
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.90
Long Term Provisions
2.53
1.93
1.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
105.78
148.70
96.90
61.37
83.46
48.66
54.63
38.01
38.20
35.01
Trade Payables
26.44
29.98
18.02
28.09
20.02
8.75
7.90
7.47
5.84
4.63
Other Current Liabilities
44.78
55.96
42.81
22.52
30.44
17.15
20.26
11.04
9.30
6.35
Short Term Borrowings
31.35
58.86
34.84
3.28
32.54
22.50
25.41
18.32
21.04
20.08
Short Term Provisions
3.22
3.90
1.22
7.48
0.46
0.26
1.07
1.18
2.02
3.95
Total Liabilities
662.34
669.97
562.17
411.05
386.59
299.46
244.04
212.88
185.84
160.46
Net Block
240.11
259.37
237.17
132.76
142.54
144.82
110.22
102.62
64.63
59.60
Gross Block
382.04
385.80
348.16
228.12
226.04
215.94
170.22
152.95
108.25
97.57
Accumulated Depreciation
141.93
126.43
110.99
95.36
83.50
70.98
60.00
50.33
43.62
37.97
Non Current Assets
447.73
442.37
367.40
249.54
227.29
157.80
145.59
132.91
111.63
100.45
Capital Work in Progress
171.40
148.61
81.91
109.17
74.15
7.05
31.81
21.29
36.46
32.60
Non Current Investment
29.93
25.30
21.24
0.00
0.00
0.00
0.00
0.00
0.07
0.28
Long Term Loans & Adv.
5.55
7.67
24.22
4.82
6.74
4.34
3.48
8.52
10.47
7.97
Other Non Current Assets
0.74
1.43
2.86
2.80
3.87
1.58
0.08
0.47
0.00
0.00
Current Assets
214.62
227.59
194.76
161.50
159.31
141.66
98.45
79.97
74.20
60.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
75.58
84.81
75.38
62.22
63.97
50.79
39.76
33.41
33.62
29.11
Sundry Debtors
78.64
79.63
55.28
49.21
58.44
32.87
32.29
26.53
26.24
17.76
Cash & Bank
15.30
14.82
25.20
21.27
23.53
41.05
13.39
11.48
5.28
6.58
Other Current Assets
45.08
6.02
5.20
2.56
13.37
16.95
13.01
8.54
9.05
6.55
Short Term Loans & Adv.
39.27
42.31
33.70
26.24
8.19
11.32
8.95
5.06
2.49
6.55
Net Current Assets
108.83
78.90
97.87
100.14
75.84
92.99
43.82
41.95
36.00
25.00
Total Assets
662.35
669.96
562.16
411.04
386.60
299.46
244.04
212.88
185.83
160.45

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
48.13
23.60
8.71
58.05
36.77
46.71
38.02
34.80
18.85
19.76
PBT
31.95
40.15
53.50
50.10
41.33
56.86
36.12
30.93
24.81
18.20
Adjustment
24.22
12.39
11.10
20.34
20.13
17.92
13.63
10.86
9.38
7.34
Changes in Working Capital
3.63
-20.84
-38.78
1.54
-13.75
-12.26
-2.31
0.11
-9.37
-0.33
Cash after chg. in Working capital
59.80
31.70
25.82
71.99
47.71
62.52
47.44
41.90
24.82
25.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.67
-8.11
-17.11
-13.94
-10.94
-15.81
-9.41
-7.06
-5.97
-5.45
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
-0.04
0.00
0.00
Cash From Investing Activity
-22.65
-77.00
-116.59
-38.37
-74.47
-21.73
-25.83
-30.19
-13.30
-21.21
Net Fixed Assets
-27.41
-94.53
-84.72
-0.88
-5.09
-11.03
-20.52
-15.30
-6.87
-12.04
Net Investments
0.00
0.00
-20.81
-3.21
-12.45
-13.74
-5.88
0.07
0.21
-5.25
Others
4.76
17.53
-11.06
-34.28
-56.93
3.04
0.57
-14.96
-6.64
-3.92
Cash from Financing Activity
-26.05
41.76
111.54
-18.22
18.74
2.65
-11.08
1.83
-6.68
6.76
Net Cash Inflow / Outflow
-0.56
-11.64
3.66
1.46
-18.96
27.63
1.12
6.45
-1.14
5.31
Opening Cash & Equivalents
13.16
24.75
21.27
23.53
40.65
12.33
11.18
4.73
6.12
0.82
Closing Cash & Equivalent
12.75
13.16
24.75
21.27
23.53
40.65
12.33
11.18
4.99
6.12

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.)
343.00
328.82
305.61
268.38
236.36
208.61
165.32
143.35
119.56
96.86
ROA
3.18%
4.55%
8.11%
8.70%
9.04%
14.97%
10.10%
11.43%
11.08%
8.06%
ROE
7.41%
10.39%
16.17%
16.16%
16.38%
25.59%
17.57%
20.38%
20.56%
15.46%
ROCE
9.59%
9.60%
14.12%
17.33%
16.53%
26.64%
20.20%
19.75%
18.98%
16.53%
Fixed Asset Turnover
0.79
0.73
0.82
0.95
0.83
0.92
0.84
0.96
1.00
1.01
Receivable days
94.77
91.87
80.50
91.49
90.92
66.77
78.70
76.80
77.96
63.83
Inventory Days
96.04
109.08
106.00
107.25
114.27
92.80
97.89
97.55
111.14
127.14
Payable days
107.38
113.04
129.73
174.82
42.10
27.25
33.70
33.48
29.56
28.17
Cash Conversion Cycle
83.43
87.91
56.77
23.92
163.09
132.33
142.89
140.87
159.54
162.80
Total Debt/Equity
0.82
0.96
0.86
0.46
0.60
0.51
0.49
0.54
0.58
0.71
Interest Cover
2.62
5.31
14.16
8.59
6.61
9.57
9.95
9.84
7.67
4.52

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.