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

SMS Pharmaceuticals Ltd.

Pharmaceuticals & Drugs - API

Rating :
N/A

BSE: 532815 | NSE: SMSPHARMA

NSE BSE
260.03
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  245.65
  •  263.73
  •  243.30
  •  244.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  897032
  •  2308.38
  •  398.00
  •  113.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,035.88
  • 34.31
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,311.99
  • 0.17%
  • 3.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.67%
  • 1.74%
  • 27.04%
  • FII
  • DII
  • Others
  • 0.52%
  • 2.55%
  • 3.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.92
  • 11.48
  • 10.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.09
  • 7.85
  • 0.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • 8.52
  • -10.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.00
  • 22.20
  • 27.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 2.33
  • 2.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.43
  • 13.38
  • 15.82

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
196.75
166.64
18.07%
164.45
135.34
21.51%
245.80
149.43
64.49%
161.48
148.80
8.52%
Expenses
165.28
138.82
19.06%
130.94
109.16
19.95%
212.18
126.19
68.14%
132.48
130.29
1.68%
EBITDA
31.47
27.82
13.12%
33.51
26.18
28.00%
33.62
23.24
44.66%
29.00
18.51
56.67%
EBIDTM
15.99%
16.70%
20.38%
19.35%
13.68%
15.55%
17.96%
12.44%
Other Income
1.31
0.81
61.73%
1.37
0.51
168.63%
1.65
1.26
30.95%
1.49
2.21
-32.58%
Interest
4.61
5.57
-17.24%
4.67
6.32
-26.11%
5.61
5.88
-4.59%
5.95
5.94
0.17%
Depreciation
8.62
7.90
9.11%
8.38
7.69
8.97%
7.92
7.97
-0.63%
8.01
8.13
-1.48%
PBT
19.54
15.16
28.89%
21.83
12.68
72.16%
21.74
10.63
104.52%
16.53
6.67
147.83%
Tax
5.68
3.11
82.64%
5.46
3.87
41.09%
5.69
2.57
121.40%
4.24
1.39
205.04%
PAT
13.86
12.05
15.02%
16.37
8.81
85.81%
16.05
8.07
98.88%
12.29
5.28
132.77%
PATM
7.05%
7.23%
9.96%
6.51%
6.53%
5.40%
7.61%
3.55%
EPS
1.67
1.39
20.14%
1.95
1.10
77.27%
2.04
0.73
179.45%
1.36
0.44
209.09%

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 07
Net Sales
768.48
709.26
522.05
519.87
563.18
411.95
464.91
464.93
445.49
611.53
199.84
Net Sales Growth
28.04%
35.86%
0.42%
-7.69%
36.71%
-11.39%
0.00%
4.36%
-27.15%
206.01%
 
Cost Of Goods Sold
455.61
424.26
335.80
275.45
340.00
246.36
292.71
289.90
295.85
385.15
109.95
Gross Profit
312.87
285.00
186.24
244.43
223.18
165.59
172.20
175.03
149.64
226.38
89.88
GP Margin
40.71%
40.18%
35.67%
47.02%
39.63%
40.20%
37.04%
37.65%
33.59%
37.02%
44.98%
Total Expenditure
640.88
592.50
467.52
405.26
442.04
331.92
374.77
371.59
370.35
522.32
150.38
Power & Fuel Cost
-
47.12
35.97
32.58
23.31
18.99
21.75
22.57
18.23
33.81
8.95
% Of Sales
-
6.64%
6.89%
6.27%
4.14%
4.61%
4.68%
4.85%
4.09%
5.53%
4.48%
Employee Cost
-
56.78
50.08
51.02
41.17
39.35
35.59
32.80
26.92
38.11
5.81
% Of Sales
-
8.01%
9.59%
9.81%
7.31%
9.55%
7.66%
7.05%
6.04%
6.23%
2.91%
Manufacturing Exp.
-
37.87
28.08
25.80
16.28
14.89
13.29
12.14
10.35
37.94
7.31
% Of Sales
-
5.34%
5.38%
4.96%
2.89%
3.61%
2.86%
2.61%
2.32%
6.20%
3.66%
General & Admin Exp.
-
20.68
12.48
15.32
14.93
8.05
8.69
8.45
9.00
10.51
3.36
% Of Sales
-
2.92%
2.39%
2.95%
2.65%
1.95%
1.87%
1.82%
2.02%
1.72%
1.68%
Selling & Distn. Exp.
-
4.73
3.82
3.42
5.09
3.70
2.25
4.81
9.67
15.99
10.41
% Of Sales
-
0.67%
0.73%
0.66%
0.90%
0.90%
0.48%
1.03%
2.17%
2.61%
5.21%
Miscellaneous Exp.
-
1.07
1.27
1.67
1.25
0.58
0.49
0.91
0.33
0.80
10.41
% Of Sales
-
0.15%
0.24%
0.32%
0.22%
0.14%
0.11%
0.20%
0.07%
0.13%
2.30%
EBITDA
127.60
116.76
54.53
114.61
121.14
80.03
90.14
93.34
75.14
89.21
49.46
EBITDA Margin
16.60%
16.46%
10.45%
22.05%
21.51%
19.43%
19.39%
20.08%
16.87%
14.59%
24.75%
Other Income
5.82
4.46
4.91
5.20
3.45
5.11
3.40
2.39
1.45
3.61
3.03
Interest
20.84
23.60
21.97
19.16
11.19
12.32
11.92
15.48
15.82
17.11
8.23
Depreciation
32.93
31.52
32.13
32.15
22.28
22.07
19.27
19.90
19.18
19.43
4.58
PBT
79.64
66.11
5.35
68.50
91.12
50.76
62.35
60.35
41.58
56.27
39.67
Tax
21.07
16.91
1.47
0.62
30.16
18.07
20.90
19.89
5.97
14.63
14.20
Tax Rate
26.46%
25.58%
27.48%
0.91%
33.10%
35.60%
33.52%
32.96%
14.36%
26.00%
35.80%
PAT
58.57
49.20
3.88
67.88
60.96
32.69
41.45
40.45
35.61
41.64
25.47
PAT before Minority Interest
58.57
49.20
3.88
67.88
60.96
32.69
41.45
40.45
35.61
41.64
25.47
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
7.62%
6.94%
0.74%
13.06%
10.82%
7.94%
8.92%
8.70%
7.99%
6.81%
12.75%
PAT Growth
71.21%
1,168.04%
-94.28%
11.35%
86.48%
-21.13%
2.47%
13.59%
-14.48%
63.49%
 
EPS
6.91
5.81
0.46
8.01
7.20
3.86
4.89
4.78
4.20
4.92
3.01

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 07
Shareholder's Funds
536.33
460.53
470.29
410.53
348.24
321.92
284.49
254.74
293.60
192.08
Share Capital
8.47
8.47
8.47
8.47
8.47
8.47
8.47
8.47
8.47
10.00
Total Reserves
499.29
452.06
461.82
402.06
339.77
313.45
276.02
246.28
285.14
182.07
Non-Current Liabilities
166.05
164.17
192.73
206.26
114.47
94.35
96.58
91.41
161.56
88.21
Secured Loans
120.89
119.93
148.30
146.21
67.02
61.01
70.20
73.02
109.58
65.92
Unsecured Loans
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
3.64
6.95
Long Term Provisions
1.16
1.40
1.57
1.84
1.73
1.52
2.18
1.35
3.43
0.00
Current Liabilities
346.72
254.97
211.48
211.43
154.21
156.05
134.29
156.00
200.43
49.03
Trade Payables
151.32
107.43
72.86
65.44
44.49
47.70
39.27
66.75
84.40
23.86
Other Current Liabilities
65.37
52.65
54.69
58.31
38.84
23.32
22.91
19.95
40.37
0.33
Short Term Borrowings
114.00
93.79
67.91
70.86
61.16
70.81
58.40
59.76
72.75
0.00
Short Term Provisions
16.03
1.10
16.02
16.82
9.72
14.22
13.71
9.54
2.90
24.84
Total Liabilities
1,049.10
879.67
874.50
828.22
616.92
572.32
515.36
502.15
655.59
329.32
Net Block
437.26
412.02
437.99
457.36
280.49
281.26
279.26
290.45
370.35
68.84
Gross Block
631.84
575.55
569.62
558.80
360.77
339.57
318.34
309.63
500.81
96.16
Accumulated Depreciation
194.58
163.53
131.63
101.44
80.29
58.31
39.08
19.18
130.46
27.32
Non Current Assets
500.20
468.96
482.45
502.88
389.13
351.22
334.04
335.80
408.04
83.85
Capital Work in Progress
30.27
33.19
11.00
6.74
42.12
18.30
8.20
7.76
12.80
15.02
Non Current Investment
10.94
10.52
21.53
27.30
25.81
26.99
28.38
29.10
20.51
0.00
Long Term Loans & Adv.
19.04
10.70
9.32
9.10
38.47
22.55
16.19
6.58
4.37
0.00
Other Non Current Assets
2.69
2.54
2.61
2.38
2.25
2.13
2.01
1.90
0.00
0.00
Current Assets
548.89
410.70
392.05
325.33
227.78
221.09
181.32
166.36
247.55
233.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Inventories
233.70
223.50
251.10
137.79
129.20
136.40
107.48
92.52
112.68
49.57
Sundry Debtors
236.23
148.35
48.52
105.68
48.77
26.02
24.15
21.32
61.09
59.98
Cash & Bank
36.20
7.47
46.66
40.51
9.65
14.88
12.71
12.37
15.08
95.71
Other Current Assets
42.76
6.00
6.39
19.18
40.16
43.79
36.98
40.15
58.70
28.60
Short Term Loans & Adv.
35.99
25.39
39.39
22.17
19.20
17.06
14.89
11.67
23.49
26.79
Net Current Assets
202.18
155.74
180.57
113.90
73.57
65.04
47.03
10.36
47.13
184.86
Total Assets
1,049.09
879.66
874.50
828.21
616.91
572.31
515.36
502.16
655.59
329.31

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 07
Cash From Operating Activity
50.12
22.45
45.06
90.45
39.71
49.76
31.81
73.47
61.22
14.33
PBT
66.11
5.35
68.50
91.12
50.76
62.35
60.35
41.58
56.27
39.67
Adjustment
53.97
52.99
49.86
27.76
28.66
26.81
31.08
31.58
28.14
18.09
Changes in Working Capital
-54.55
-31.29
-58.38
-12.38
-27.60
-26.02
-48.48
9.40
-1.17
-29.61
Cash after chg. in Working capital
65.52
27.05
59.98
106.50
51.82
63.14
42.95
82.56
83.24
28.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.40
-4.60
-14.92
-16.05
-12.10
-13.38
-11.14
-9.09
-22.02
-5.60
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
-52.07
-29.76
-27.15
-151.59
-42.56
-34.67
-16.58
-38.96
-96.72
-31.70
Net Fixed Assets
-53.37
-28.12
-15.08
-162.65
-45.02
-31.33
-9.15
128.49
-346.44
Net Investments
0.00
-0.10
0.00
0.00
0.00
0.00
-8.02
-15.71
-17.94
Others
1.30
-1.54
-12.07
11.06
2.46
-3.34
0.59
-151.74
267.66
Cash from Financing Activity
30.68
-31.97
-11.75
92.02
-2.40
-12.92
-14.89
-33.19
44.34
106.55
Net Cash Inflow / Outflow
28.73
-39.27
6.16
30.88
-5.25
2.17
0.35
1.32
8.84
89.18
Opening Cash & Equivalents
7.31
46.58
40.42
9.54
14.80
12.63
12.29
11.25
2.41
6.53
Closing Cash & Equivalent
36.04
7.31
46.58
40.42
9.54
14.80
12.63
12.29
11.25
95.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Book Value (Rs.)
59.98
54.40
55.56
48.50
41.14
38.03
33.61
30.09
34.68
18.05
ROA
5.10%
0.44%
7.97%
8.44%
5.50%
7.62%
7.95%
6.15%
8.46%
7.73%
ROE
10.16%
0.83%
15.41%
16.07%
9.76%
13.67%
15.00%
12.99%
17.57%
14.11%
ROCE
11.73%
3.79%
12.60%
17.62%
13.06%
16.57%
18.17%
12.73%
19.54%
18.91%
Fixed Asset Turnover
1.24
0.97
0.98
1.32
1.29
1.53
1.59
1.12
2.11
2.24
Receivable days
93.46
65.01
50.80
46.40
30.27
18.23
16.66
33.12
35.09
101.66
Inventory Days
111.10
156.71
128.12
80.21
107.49
88.61
73.28
82.47
47.02
84.02
Payable days
111.30
97.98
91.63
59.01
46.62
40.24
46.81
71.90
36.96
57.46
Cash Conversion Cycle
93.25
123.74
87.30
67.61
91.14
66.60
43.12
43.69
45.14
128.22
Total Debt/Equity
0.55
0.55
0.55
0.61
0.44
0.45
0.51
0.59
0.70
0.40
Interest Cover
3.80
1.24
4.57
9.14
5.12
6.23
4.90
3.63
4.29
5.82

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • SMS Pharmaceuticals - Quarterly Results
    8th Nov 2024, 18:57 PM

    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.