Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Sudarshan Pharma Industries Ltd.

Pharmaceuticals & Drugs

Rating :

N/A

BSE: 543828 | NSE: Not Listed

Watchlist

NSE BSE

415

04-Nov-2024

Open
High
Low
Previous Close

407
415
380.55
395.25

Volume
Traded Value (lacs)
52 Week High
52 Week Low

204800
80767280
452.70
58.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

998.73
87.19
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,103.43
N/A
8.94

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 18 Mar 17 Mar 16
Net Sales - 465.56 461.33 357.09 193.35 88.15 55.37 37.89 Net Sales Growth - 0.92% 29.19% 84.69% 119.34% 59.20% 46.13% Cost Of Goods Sold - 425.00 430.72 335.10 177.59 83.20 52.51 36.08 Gross Profit - 40.57 30.62 21.99 15.76 4.95 2.86 1.81 GP Margin - 8.71% 6.64% 6.16% 8.15% 5.62% 5.17% 4.78% Total Expenditure - 442.96 446.64 346.17 186.18 87.48 54.76 37.56 Power & Fuel Cost - 0.06 0.04 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.01% 0.01% 0% 0% 0% 0% 0% Employee Cost - 2.54 2.08 1.68 1.38 2.26 0.78 0.26 % Of Sales - 0.55% 0.45% 0.47% 0.71% 2.56% 1.41% 0.69% Manufacturing Exp. - 3.86 4.79 2.80 1.70 0.14 0.31 0.29 % Of Sales - 0.83% 1.04% 0.78% 0.88% 0.16% 0.56% 0.77% General & Admin Exp. - 5.53 3.93 2.74 2.01 1.10 0.99 0.42 % Of Sales - 1.19% 0.85% 0.77% 1.04% 1.25% 1.79% 1.11% Selling & Distn. Exp. - 5.84 4.66 3.75 3.50 0.80 0.16 0.50 % Of Sales - 1.25% 1.01% 1.05% 1.81% 0.91% 0.29% 1.32% Miscellaneous Exp. - 0.14 0.44 0.10 0.00 0.00 0.00 0.00 % Of Sales - 0.03% 0.10% 0.03% 0% 0% 0% 0% EBITDA - 22.60 14.69 10.92 7.17 0.67 0.61 0.33 EBITDA Margin - 4.85% 3.18% 3.06% 3.71% 0.76% 1.10% 0.87% Other Income - 2.75 1.12 0.46 0.38 1.62 0.15 0.06 Interest - 9.03 5.40 3.38 3.23 1.23 0.43 0.23 Depreciation - 1.23 0.91 0.87 0.74 0.06 0.08 0.02 PBT - 15.10 9.50 7.14 3.58 0.99 0.25 0.14 Tax - 3.74 2.46 1.89 0.90 0.25 0.10 0.05 Tax Rate - 24.77% 25.89% 26.47% 25.14% 25.25% 40.00% 35.71% PAT - 11.36 7.04 5.25 2.67 0.74 0.16 0.09 PAT before Minority Interest - 11.36 7.04 5.25 2.67 0.74 0.16 0.09 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 2.44% 1.53% 1.47% 1.38% 0.84% 0.29% 0.24% PAT Growth - 61.36% 34.10% 96.63% 260.81% 362.50% 77.78% EPS - 4.71 2.92 2.18 1.11 0.31 0.07 0.04

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales - 463.54 461.33 357.09 193.35 Net Sales Growth - 0.48% 29.19% 84.69% Cost Of Goods Sold - 422.94 430.72 335.10 177.59 Gross Profit - 40.60 30.62 21.99 15.76 GP Margin - 8.76% 6.64% 6.16% 8.15% Total Expenditure - 440.73 446.64 346.18 186.19 Power & Fuel Cost - 0.08 0.04 0.00 0.00 % Of Sales - 0.02% 0.01% 0% 0% Employee Cost - 2.68 2.08 1.68 1.38 % Of Sales - 0.58% 0.45% 0.47% 0.71% Manufacturing Exp. - 3.54 4.79 2.80 1.70 % Of Sales - 0.76% 1.04% 0.78% 0.88% General & Admin Exp. - 5.57 3.93 2.75 2.01 % Of Sales - 1.20% 0.85% 0.77% 1.04% Selling & Distn. Exp. - 5.78 4.66 3.75 3.50 % Of Sales - 1.25% 1.01% 1.05% 1.81% Miscellaneous Exp. - 0.14 0.44 0.10 0.00 % Of Sales - 0.03% 0.10% 0.03% 0% EBITDA - 22.81 14.69 10.91 7.16 EBITDA Margin - 4.92% 3.18% 3.06% 3.70% Other Income - 2.61 1.12 0.46 0.38 Interest - 8.94 5.40 3.38 3.23 Depreciation - 1.24 0.91 0.87 0.74 PBT - 15.23 9.50 7.14 3.57 Tax - 3.77 2.46 1.89 0.90 Tax Rate - 24.75% 25.89% 26.47% 25.21% PAT - 11.46 7.04 5.25 2.67 PAT before Minority Interest - 11.46 7.04 5.25 2.67 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 2.47% 1.53% 1.47% 1.38% PAT Growth - 62.78% 34.10% 96.63% EPS - 4.76 2.92 2.18 1.11

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 18 Mar 17 Mar 16
Shareholder's Funds 111.61 100.98 29.78 22.51 8.54 3.21 0.17 Share Capital 24.07 24.07 9.75 9.55 4.72 2.17 0.01 Total Reserves 87.55 76.92 20.03 12.96 3.82 1.04 0.16 Non-Current Liabilities 10.62 13.03 5.12 8.57 2.76 2.40 1.27 Secured Loans 9.06 12.14 4.08 4.36 0.00 0.00 0.00 Unsecured Loans 1.43 0.65 0.86 4.06 2.77 2.41 1.27 Long Term Provisions 0.08 0.06 0.04 0.03 0.00 0.00 0.00 Current Liabilities 162.61 118.46 102.61 68.13 19.65 14.31 6.84 Trade Payables 56.58 91.89 73.75 44.22 11.52 10.71 5.93 Other Current Liabilities 10.77 7.52 4.89 2.27 0.25 0.09 0.01 Short Term Borrowings 92.61 18.34 23.58 21.36 7.52 3.36 0.85 Short Term Provisions 2.64 0.71 0.39 0.28 0.36 0.15 0.05 Total Liabilities 284.84 232.47 137.51 99.21 30.95 19.92 8.28 Net Block 20.57 19.89 6.47 6.21 0.23 0.23 0.03 Gross Block 24.36 22.45 8.49 7.64 0.41 0.35 0.08 Accumulated Depreciation 3.79 2.56 2.03 1.42 0.19 0.13 0.05 Non Current Assets 39.64 33.96 8.04 11.71 6.21 1.79 0.32 Capital Work in Progress 1.88 0.01 0.54 0.00 0.00 0.00 0.00 Non Current Investment 15.44 12.44 0.10 0.09 0.05 0.05 0.03 Long Term Loans & Adv. 1.75 1.62 0.94 5.40 5.94 1.48 0.25 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.03 0.01 Current Assets 245.20 198.51 129.47 87.51 24.74 18.14 7.95 Current Investments 1.50 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 84.37 74.57 46.87 23.96 6.67 3.36 1.04 Sundry Debtors 123.08 81.51 73.48 60.39 17.21 13.91 6.54 Cash & Bank 0.13 11.71 0.23 1.15 0.11 0.81 0.32 Other Current Assets 36.12 0.99 0.35 0.35 0.75 0.05 0.04 Short Term Loans & Adv. 26.52 29.74 8.55 1.64 0.17 0.03 0.00 Net Current Assets 82.60 80.05 26.86 19.38 5.09 3.82 1.11 Total Assets 284.84 232.47 137.51 99.22 30.95 19.93 8.27

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 111.71 100.97 29.78 22.51 Share Capital 24.07 24.07 9.75 9.55 Total Reserves 87.64 76.91 20.03 12.96 Non-Current Liabilities 10.59 13.03 5.12 5.48 Secured Loans 9.06 11.78 4.08 2.82 Unsecured Loans 1.43 1.01 0.86 2.50 Long Term Provisions 0.09 0.06 0.04 0.03 Current Liabilities 160.82 118.48 102.62 71.22 Trade Payables 56.72 91.89 73.75 44.22 Other Current Liabilities 10.81 7.53 4.89 5.34 Short Term Borrowings 90.56 18.35 23.59 21.38 Short Term Provisions 2.74 0.71 0.39 0.28 Total Liabilities 283.12 232.48 137.52 99.26 Net Block 25.50 19.89 6.47 6.21 Gross Block 29.33 22.45 8.49 7.64 Accumulated Depreciation 3.83 2.56 2.03 1.42 Non Current Assets 41.55 33.86 7.94 11.62 Capital Work in Progress 1.88 0.01 0.54 0.00 Non Current Investment 12.34 12.34 0.00 0.00 Long Term Loans & Adv. 1.83 1.62 0.94 5.40 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 241.57 198.62 129.58 87.64 Current Investments 1.50 0.00 0.00 0.00 Inventories 85.74 74.57 46.87 23.96 Sundry Debtors 122.55 81.51 73.48 60.39 Cash & Bank 0.14 11.72 0.24 1.25 Other Current Assets 31.64 1.09 0.45 0.43 Short Term Loans & Adv. 21.92 29.74 8.55 1.60 Net Current Assets 80.75 80.14 26.96 16.42 Total Assets 283.12 232.48 137.52 99.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 7.95 -28.79 -3.70 2.67 -0.01 -1.59 1.80 PBT 15.10 9.50 7.14 3.58 0.99 0.25 0.14 Adjustment 9.32 5.82 4.08 3.85 1.22 0.49 0.23 Changes in Working Capital -14.35 -42.00 -13.15 -3.91 -1.96 -2.23 1.48 Cash after chg. in Working capital 10.07 -26.68 -1.93 3.52 0.25 -1.49 1.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.12 -2.11 -1.77 -0.84 -0.25 -0.10 -0.05 Other Direct Exp. Paid 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 Cash From Investing Activity -7.35 -25.65 -1.54 -1.35 -0.03 -0.32 -0.04 Net Fixed Assets -3.78 -13.43 -1.39 -7.23 -0.06 -0.27 Net Investments -4.50 -12.34 -0.01 -0.04 0.00 -0.02 Others 0.93 0.12 -0.14 5.92 0.03 -0.03 Cash from Financing Activity -12.18 65.93 4.31 -1.44 -0.66 2.39 -1.58 Net Cash Inflow / Outflow -11.58 11.48 -0.93 -0.11 -0.69 0.49 0.18 Opening Cash & Equivalents 11.71 0.23 1.15 1.27 0.81 0.32 0.14 Closing Cash & Equivalent 0.13 11.71 0.23 1.15 0.11 0.81 0.32

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 6.01 -28.79 -3.82 2.77 PBT 15.23 9.50 7.14 3.57 Adjustment 9.40 5.82 4.05 3.94 Changes in Working Capital -16.46 -42.00 -13.24 -3.91 Cash after chg. in Working capital 8.17 -26.69 -2.05 3.61 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -2.15 -2.11 -1.77 -0.84 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -5.49 -25.65 -1.46 -1.29 Net Fixed Assets -3.78 -13.43 -1.39 Net Investments -4.50 -12.34 -0.01 Others 2.79 0.12 -0.06 Cash from Financing Activity -12.10 65.93 4.26 -1.49 Net Cash Inflow / Outflow -11.58 11.48 -1.02 -0.01 Opening Cash & Equivalents 11.72 0.24 1.25 1.27 Closing Cash & Equivalent 0.14 11.72 0.24 1.25

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 46.38 41.96 30.55 23.58 18.10 14.80 165.20 ROA 4.39% 3.81% 4.44% 3.40% 2.91% 1.11% 1.12% ROE 10.68% 10.77% 20.09% 12.62% 12.59% 9.26% 56.11% ROCE 13.65% 15.25% 18.68% 14.64% 15.98% 12.15% 16.02% Fixed Asset Turnover 19.89 29.82 44.28 27.71 230.47 255.70 478.41 Receivable days 80.20 61.31 68.42 82.37 64.44 67.42 63.02 Inventory Days 62.30 48.04 36.20 39.02 20.77 14.51 10.02 Payable days 63.76 70.18 64.25 60.93 45.18 54.01 58.61 Cash Conversion Cycle 78.74 39.17 40.37 60.46 40.03 27.92 14.43 Total Debt/Equity 0.96 0.34 1.03 1.32 1.20 1.80 12.85 Interest Cover 2.67 2.76 3.11 2.11 1.80 1.58 1.62

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 46.42 41.96 30.54 23.58 ROA 4.44% 3.80% 4.43% 2.69% ROE 10.77% 10.76% 20.08% 11.87% ROCE 13.75% 15.25% 18.67% 13.01% Fixed Asset Turnover 17.90 29.82 44.28 25.32 Receivable days 80.34 61.31 68.42 114.01 Inventory Days 63.12 48.04 36.20 45.24 Payable days 64.12 70.18 64.25 90.88 Cash Conversion Cycle 79.33 39.17 40.37 68.37 Total Debt/Equity 0.94 0.34 1.03 1.32 Interest Cover 2.70 2.76 3.11 2.11

Top Investors:

ag dynamic funds limited

coeus global opportunities fund

eminence global fund pcc- eubilia capital partners

radiant global fund-class b participating shares

bishwanath prasad agrawal

Annual Reports:

News Update:

No Latest News!

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.

Feedback