Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Pharmaceuticals & Drugs

Rating :
N/A

BSE: 524280 | NSE: KOPRAN

252.25
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  252.45
  •  256.95
  •  250.65
  •  252.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  428547
  •  1090.66
  •  369.70
  •  198.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 963.30
  • 18.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,079.12
  • 1.50%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.49%
  • 6.93%
  • 40.75%
  • FII
  • DII
  • Others
  • 1.31%
  • 0.00%
  • 6.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 11.32
  • 8.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 9.75
  • -3.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.39
  • 19.38
  • -5.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.15
  • 16.54
  • 23.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 2.36
  • 2.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 11.70
  • 14.59

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
151.56
152.59
-0.68%
139.44
117.00
19.18%
186.08
148.88
24.99%
158.92
158.00
0.58%
Expenses
136.82
129.76
5.44%
121.27
110.69
9.56%
164.39
136.72
20.24%
135.34
145.68
-7.10%
EBITDA
14.74
22.83
-35.44%
18.16
6.31
187.80%
21.69
12.16
78.37%
23.58
12.32
91.40%
EBIDTM
9.72%
14.96%
13.03%
5.39%
11.66%
8.17%
14.84%
7.80%
Other Income
0.99
0.13
661.54%
2.63
2.39
10.04%
9.67
3.78
155.82%
2.43
2.22
9.46%
Interest
2.23
1.94
14.95%
2.18
1.83
19.13%
2.59
1.78
45.51%
2.24
2.24
0.00%
Depreciation
3.85
2.77
38.99%
3.87
3.26
18.71%
3.59
3.24
10.80%
3.27
3.16
3.48%
PBT
9.64
18.25
-47.18%
14.73
3.61
308.03%
25.18
10.92
130.59%
20.51
9.14
124.40%
Tax
2.26
4.48
-49.55%
3.64
0.84
333.33%
6.56
2.88
127.78%
4.71
2.19
115.07%
PAT
7.38
13.77
-46.41%
11.09
2.77
300.36%
18.62
8.04
131.59%
15.79
6.95
127.19%
PATM
4.87%
9.02%
7.96%
2.37%
10.01%
5.40%
9.94%
4.40%
EPS
1.53
2.86
-46.50%
2.30
0.58
296.55%
3.86
1.67
131.14%
3.28
1.44
127.78%

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
636.00
614.59
550.99
477.52
491.81
359.50
357.90
313.32
309.72
296.32
325.73
Net Sales Growth
10.33%
11.54%
15.39%
-2.91%
36.80%
0.45%
14.23%
1.16%
4.52%
-9.03%
 
Cost Of Goods Sold
410.98
374.40
334.49
248.55
283.34
192.78
190.88
171.87
164.89
166.92
194.27
Gross Profit
225.02
240.19
216.50
228.97
208.47
166.72
167.02
141.44
144.82
129.39
131.46
GP Margin
35.38%
39.08%
39.29%
47.95%
42.39%
46.38%
46.67%
45.14%
46.76%
43.67%
40.36%
Total Expenditure
557.82
540.23
499.19
390.28
410.20
312.80
312.47
284.27
273.60
266.09
294.29
Power & Fuel Cost
-
24.52
23.16
19.27
16.65
18.08
17.10
14.90
13.71
14.10
12.93
% Of Sales
-
3.99%
4.20%
4.04%
3.39%
5.03%
4.78%
4.76%
4.43%
4.76%
3.97%
Employee Cost
-
52.28
49.95
43.27
37.16
36.85
37.11
32.24
31.37
28.02
28.83
% Of Sales
-
8.51%
9.07%
9.06%
7.56%
10.25%
10.37%
10.29%
10.13%
9.46%
8.85%
Manufacturing Exp.
-
45.34
42.67
38.78
33.89
30.06
32.41
31.35
31.84
27.80
25.56
% Of Sales
-
7.38%
7.74%
8.12%
6.89%
8.36%
9.06%
10.01%
10.28%
9.38%
7.85%
General & Admin Exp.
-
29.56
27.86
28.23
26.35
20.99
18.92
19.20
16.93
15.68
15.38
% Of Sales
-
4.81%
5.06%
5.91%
5.36%
5.84%
5.29%
6.13%
5.47%
5.29%
4.72%
Selling & Distn. Exp.
-
9.40
9.31
8.54
8.42
9.36
9.18
9.56
8.46
9.35
8.16
% Of Sales
-
1.53%
1.69%
1.79%
1.71%
2.60%
2.56%
3.05%
2.73%
3.16%
2.51%
Miscellaneous Exp.
-
4.72
11.77
3.64
4.40
4.69
6.86
5.15
6.39
4.22
8.16
% Of Sales
-
0.77%
2.14%
0.76%
0.89%
1.30%
1.92%
1.64%
2.06%
1.42%
2.82%
EBITDA
78.17
74.36
51.80
87.24
81.61
46.70
45.43
29.05
36.12
30.23
31.44
EBITDA Margin
12.29%
12.10%
9.40%
18.27%
16.59%
12.99%
12.69%
9.27%
11.66%
10.20%
9.65%
Other Income
15.72
14.67
3.06
10.76
18.15
0.63
3.96
10.94
10.66
2.37
6.54
Interest
9.24
8.59
6.08
5.12
6.24
8.91
8.99
8.60
13.70
12.56
12.97
Depreciation
14.58
12.89
12.71
11.10
10.19
9.58
8.74
8.51
8.33
8.12
9.64
PBT
70.06
67.54
36.07
81.78
83.34
28.84
31.66
22.89
24.76
11.91
15.36
Tax
17.17
16.59
8.83
20.75
21.73
7.26
7.64
2.40
4.85
0.00
0.00
Tax Rate
24.51%
24.56%
24.48%
25.37%
26.07%
25.66%
24.13%
10.48%
19.59%
0.00%
0.00%
PAT
52.88
50.96
27.23
61.03
61.61
21.02
24.02
20.49
19.91
10.72
-39.12
PAT before Minority Interest
52.88
50.96
27.23
61.03
61.61
21.02
24.02
20.49
19.91
10.72
-39.12
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
8.31%
8.29%
4.94%
12.78%
12.53%
5.85%
6.71%
6.54%
6.43%
3.62%
-12.01%
PAT Growth
67.71%
87.15%
-55.38%
-0.94%
193.10%
-12.49%
17.23%
2.91%
85.73%
-
 
EPS
10.97
10.57
5.65
12.66
12.78
4.36
4.98
4.25
4.13
2.22
-8.12

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
491.25
439.25
426.17
245.03
189.68
168.48
144.71
124.67
108.72
98.52
Share Capital
48.21
48.21
48.21
43.25
43.25
43.25
43.25
43.25
51.83
49.68
Total Reserves
442.00
391.04
377.96
201.78
146.43
125.23
101.46
81.42
56.89
34.65
Non-Current Liabilities
33.47
33.48
33.13
33.67
40.48
46.17
31.45
32.17
33.00
18.31
Secured Loans
0.45
0.65
0.15
0.33
0.15
0.28
0.44
0.33
0.33
0.63
Unsecured Loans
16.16
17.24
18.62
20.88
31.68
40.84
29.48
32.17
28.36
13.38
Long Term Provisions
9.00
8.51
8.09
7.47
7.20
6.42
5.14
4.59
4.31
4.31
Current Liabilities
218.53
176.97
151.59
160.68
140.05
134.71
135.53
136.49
122.08
158.21
Trade Payables
113.09
87.38
62.30
85.91
54.74
51.16
60.67
47.13
57.04
69.22
Other Current Liabilities
22.80
32.85
31.40
28.85
38.17
35.24
21.30
29.91
26.64
36.70
Short Term Borrowings
81.02
55.51
53.71
43.08
46.23
45.44
52.11
56.09
38.00
51.38
Short Term Provisions
1.63
1.23
4.17
2.84
0.91
2.87
1.45
3.36
0.41
0.90
Total Liabilities
743.25
649.70
610.89
439.38
370.21
349.36
311.69
293.33
263.80
275.04
Net Block
181.71
164.99
150.69
112.19
111.15
112.62
104.44
104.47
100.88
101.56
Gross Block
263.47
233.83
206.81
157.31
146.31
138.14
121.27
112.80
314.06
306.73
Accumulated Depreciation
81.76
68.84
56.12
45.12
35.16
25.52
16.84
8.33
213.18
205.18
Non Current Assets
289.22
250.63
196.01
162.43
147.61
141.79
118.20
113.62
109.78
105.06
Capital Work in Progress
96.59
69.58
35.55
42.89
30.24
24.29
9.93
6.29
3.13
1.23
Non Current Investment
0.06
0.06
0.06
0.05
0.02
0.02
0.05
0.05
0.11
0.11
Long Term Loans & Adv.
9.11
14.33
8.19
6.09
4.90
3.54
2.47
2.30
5.61
2.09
Other Non Current Assets
1.75
1.67
1.53
1.22
1.29
1.32
1.31
0.50
0.03
0.06
Current Assets
454.03
399.07
414.87
276.95
222.60
207.57
193.50
179.72
154.01
169.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
138.49
130.61
149.94
100.00
88.50
73.45
71.01
60.56
58.84
45.30
Sundry Debtors
212.33
162.56
127.36
120.08
92.81
86.64
64.77
73.11
56.89
81.17
Cash & Bank
14.20
12.58
57.13
6.90
4.75
3.96
6.18
6.88
4.71
3.73
Other Current Assets
89.02
5.77
4.89
5.83
36.55
43.52
51.54
39.16
33.58
39.78
Short Term Loans & Adv.
43.34
87.55
75.55
44.14
34.26
37.98
47.57
37.33
32.65
38.23
Net Current Assets
235.50
222.10
263.29
116.26
82.55
72.85
57.96
43.23
31.93
11.78
Total Assets
743.25
649.70
610.88
439.38
370.21
349.36
311.70
293.34
263.79
275.04

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
43.26
34.02
-33.48
59.95
31.00
25.41
25.77
15.87
28.63
46.30
PBT
67.54
36.07
81.78
83.34
28.84
31.66
22.89
24.76
10.72
-39.12
Adjustment
20.96
16.29
13.82
16.44
21.63
13.35
13.52
25.15
19.63
76.87
Changes in Working Capital
-30.91
-5.55
-110.81
-23.79
-11.77
-15.72
-7.56
-33.13
-1.71
8.58
Cash after chg. in Working capital
57.59
46.81
-15.21
75.98
38.70
29.30
28.84
16.78
28.64
46.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.33
-12.79
-18.27
-16.03
-7.15
-3.88
-3.07
-0.91
-0.01
-0.02
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
-0.55
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-43.55
-12.65
-84.42
-25.28
-12.52
-24.86
-10.96
-17.96
-9.07
-9.62
Net Fixed Assets
-10.46
-5.97
-3.31
-4.35
-4.86
-5.66
-5.43
35.65
-4.54
195.52
Net Investments
-1.20
-0.64
-100.64
-0.65
-0.62
-0.60
-0.32
-0.53
-110.00
-39.20
Others
-31.89
-6.04
19.53
-20.28
-7.04
-18.60
-5.21
-53.08
105.47
-165.94
Cash from Financing Activity
0.99
-19.84
122.82
-34.57
-18.06
-0.58
-15.02
1.97
-19.34
-36.90
Net Cash Inflow / Outflow
0.69
1.53
4.93
0.10
0.42
-0.03
-0.21
-0.12
0.22
-0.22
Opening Cash & Equivalents
7.40
5.87
0.94
0.83
0.41
0.44
0.66
0.78
0.56
0.79
Closing Cash & Equivalent
8.09
7.40
5.87
0.94
0.83
0.41
0.44
0.66
0.78
0.56

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.)
101.68
91.11
88.40
56.65
43.86
38.95
33.46
28.83
23.15
18.43
ROA
7.32%
4.32%
11.62%
15.22%
5.84%
7.27%
6.77%
7.15%
3.98%
-13.63%
ROE
10.96%
6.29%
18.19%
28.34%
11.74%
15.34%
15.21%
17.71%
12.19%
-43.06%
ROCE
13.78%
8.30%
21.40%
30.40%
13.69%
16.30%
13.88%
19.24%
13.09%
-12.48%
Fixed Asset Turnover
2.47
2.53
2.66
3.30
2.54
2.76
2.69
1.49
0.98
1.11
Receivable days
111.32
94.82
93.20
77.53
90.59
77.21
79.96
74.44
82.54
74.79
Inventory Days
79.90
91.76
94.14
68.65
81.75
73.66
76.30
68.37
62.26
53.60
Payable days
97.72
81.67
108.83
90.60
60.78
68.76
72.54
73.61
89.54
68.97
Cash Conversion Cycle
93.50
104.91
78.51
55.58
111.55
82.11
83.72
69.21
55.25
59.43
Total Debt/Equity
0.20
0.17
0.17
0.27
0.47
0.58
0.61
0.76
0.65
0.92
Interest Cover
8.86
6.93
16.98
14.36
4.17
4.52
3.66
2.81
1.85
-2.02

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.