WEBSITE BSE:532321 NSE : ZYDUSLIFE 26 Dec, 16:01
Market Cap ₹96382 Cr.
Stock P/E 25.2
P/B 5.4
Current Price ₹957.9
Book Value ₹ 177.9
Face Value 1
52W High ₹1323.9
Dividend Yield 0.31%
52W Low ₹ 666.3
Zydus Lifesciences Limited engages within the research, development, production, advertising, distribution, and sale of pharmaceutical products in India, America, and across the world. It offers finished dosage human formulations comprising generics, branded generics, and strong point formulations, including biosimilars and vaccines; active pharmaceutical elements; animal healthcare products; and consumer well being products. The enterprise presents products within the therapeutic regions of ache control, neurology, liver disease, and different areas. It additionally gives consumer health merchandise, which includes SugarFree and Sugarlite; Complan; EverYuth, a range of skin care merchandise; Nycil, a prickly heat powder; Glucon-D glucose powder; Sampriti Ghee; Nutralite; and diverse different products. In addition, the company is developing tablets inside the regions of oncology, autoimmune disorder, nephrology, ophthalmology, inflammation, rheumatology, hepatology, infectious disease, and so forth. Further, it gives animal healthcare merchandise for diverse therapeutic areas, including anti-bacterial, NSAIDs, anti-mastitis, tonics, and hen vaccines. The corporation also engages within the retail pharmacy, and manpower supply and administration activities. The company was previously called Cadila Healthcare Limited and modified its name to Zydus Lifesciences Limited in February 2022. Zydus Lifesciences Limited was incorporated in 1952 and is primarily based in Ahmedabad, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4042 | 5284 | 7032 | 3231 | 5810 | 6037 | 6347 | 7780 | 7837 | 8732 | 10819 | |
Other Income | 341 | 186 | 176 | 599 | 208 | 567 | 853 | 91 | 325 | 824 | 1163 | |
Total Income | 4383 | 5471 | 7208 | 3830 | 6018 | 6604 | 7200 | 7871 | 8162 | 9556 | 11982 | |
Total Expenditure | 3236 | 3751 | 4456 | 2910 | 4164 | 4413 | 4928 | 5473 | 6066 | 6553 | 6838 | |
Operating Profit | 1148 | 1719 | 2752 | 920 | 1854 | 2191 | 2273 | 2398 | 2097 | 3003 | 5144 | |
Interest | 75 | 43 | 27 | 27 | 64 | 92 | 234 | 71 | 135 | 278 | 391 | |
Depreciation | 127 | 212 | 221 | 251 | 293 | 358 | 429 | 451 | 479 | 489 | 504 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -52 | -188 | -319 | -204 | -9 | |
Profit Before Tax | 946 | 1465 | 2504 | 642 | 1497 | 1741 | 1558 | 1689 | 1164 | 2032 | 4240 | |
Provision for Tax | 42 | 194 | 466 | -20 | 406 | 302 | 204 | 212 | 306 | 503 | 798 | |
Profit After Tax | 904 | 1271 | 2038 | 662 | 1091 | 1440 | 1354 | 1476 | 858 | 1529 | 3442 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 46 | 59 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 904 | 1271 | 2038 | 662 | 1091 | 1486 | 1413 | 1476 | 858 | 1529 | 3442 | |
Adjusted Earnings Per Share | 8.8 | 12.4 | 19.9 | 6.5 | 10.7 | 14.1 | 13.2 | 14.4 | 8.4 | 15.1 | 34.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 24% | 12% | 12% | 10% |
Operating Profit CAGR | 71% | 29% | 19% | 16% |
PAT CAGR | 125% | 33% | 19% | 14% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 42% | 28% | 30% | 12% |
ROE Average | 23% | 14% | 13% | 19% |
ROCE Average | 23% | 15% | 14% | 18% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 3630 | 4525 | 6276 | 6618 | 7746 | 8569 | 11260 | 12745 | 13241 | 13639 | 15717 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 854 | 584 | 430 | 1239 | 1351 | 2025 | 1511 | 610 | 126 | 3771 | 5555 |
Other Non-Current Liabilities | 277 | 281 | 624 | 944 | 1051 | 1361 | 1432 | 1569 | 1660 | 1624 | 1833 |
Total Current Liabilities | 1658 | 2256 | 2324 | 3031 | 3102 | 3119 | 3953 | 5164 | 4898 | 4051 | 4392 |
Total Liabilities | 6419 | 7646 | 9654 | 11832 | 13249 | 15074 | 18156 | 20087 | 19925 | 23086 | 27496 |
Fixed Assets | 1564 | 1768 | 2155 | 2352 | 2680 | 3933 | 4109 | 4112 | 4336 | 4184 | 4369 |
Other Non-Current Assets | 2701 | 2945 | 4174 | 7324 | 6700 | 6567 | 8750 | 9600 | 7882 | 10483 | 13341 |
Total Current Assets | 2154 | 2933 | 3326 | 2156 | 3863 | 4575 | 5296 | 6374 | 7708 | 8419 | 9762 |
Total Assets | 6419 | 7646 | 9654 | 11832 | 13249 | 15074 | 18156 | 20087 | 19925 | 23086 | 27496 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 105 | 129 | 250 | 264 | 17 | 184 | 117 | 385 | 154 | 295 | 240 |
Cash Flow from Operating Activities | 878 | 1084 | 1954 | 867 | 288 | 581 | 1181 | 2227 | 1272 | 1078 | 1999 |
Cash Flow from Investing Activities | -408 | -577 | -1016 | -2480 | 28 | -745 | 55 | -2714 | 586 | -1959 | -1831 |
Cash Flow from Financing Activities | -446 | -387 | -923 | 1366 | -149 | 65 | -967 | 255 | -1710 | 827 | -301 |
Net Cash Inflow / Outflow | 25 | 120 | 14 | -247 | 167 | -100 | 269 | -231 | 149 | -54 | -132 |
Closing Cash & Cash Equivalent | 129 | 249 | 264 | 17 | 184 | 117 | 385 | 154 | 303 | 240 | 108 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 8.82 | 12.41 | 19.9 | 6.46 | 10.65 | 14.06 | 13.22 | 14.42 | 8.38 | 15.11 | 34.21 |
CEPS(Rs) | 10.07 | 14.48 | 22.06 | 8.91 | 13.51 | 17.56 | 17.41 | 18.82 | 13.05 | 19.94 | 39.22 |
DPS(Rs) | 1.8 | 2.4 | 3.2 | 3.2 | 3.5 | 3.5 | 3.5 | 3.5 | 2.5 | 6 | 3 |
Book NAV/Share(Rs) | 35.45 | 44.19 | 61.29 | 64.63 | 75.64 | 83.68 | 109.96 | 124.46 | 129.3 | 134.78 | 156.23 |
Core EBITDA Margin(%) | 19.65 | 28.59 | 36.13 | 9.81 | 28.27 | 26.91 | 22.37 | 29.56 | 22.57 | 24.98 | 36.77 |
EBIT Margin(%) | 24.86 | 28.11 | 35.5 | 20.43 | 26.81 | 30.36 | 28.23 | 22.54 | 16.55 | 26.49 | 42.78 |
Pre Tax Margin(%) | 23.04 | 27.31 | 35.12 | 19.61 | 25.71 | 28.84 | 24.54 | 21.63 | 14.83 | 23.3 | 39.17 |
PAT Margin (%) | 22.01 | 23.71 | 28.58 | 20.21 | 18.73 | 23.85 | 21.33 | 18.91 | 10.93 | 17.53 | 31.79 |
Cash Profit Margin (%) | 25.12 | 27.66 | 31.69 | 27.88 | 23.77 | 29.78 | 28.08 | 24.69 | 17.03 | 23.13 | 36.45 |
ROA(%) | 14.91 | 18.07 | 23.55 | 6.16 | 8.7 | 10.17 | 8.15 | 7.72 | 4.29 | 7.11 | 13.61 |
ROE(%) | 27.63 | 31.17 | 37.73 | 10.27 | 15.19 | 17.65 | 13.65 | 12.3 | 6.6 | 11.38 | 23.45 |
ROCE(%) | 20.58 | 26.94 | 37.56 | 7.85 | 15.47 | 16.1 | 13.22 | 11.13 | 7.98 | 13.45 | 22.95 |
Receivable days | 62.46 | 60.52 | 70.75 | 146.93 | 68.46 | 101.78 | 131.36 | 101.96 | 97.23 | 121 | 139.01 |
Inventory Days | 55.6 | 49.96 | 37.42 | 88.64 | 70.64 | 84.43 | 82.44 | 74.23 | 86.18 | 77.6 | 58.5 |
Payable days | 126.16 | 151.4 | 182.13 | 411.39 | 234.7 | 177.24 | 172.3 | 182.09 | 162.08 | 148.14 | 151.85 |
PER(x) | 23.26 | 28.02 | 15.93 | 68.57 | 35.55 | 24.65 | 20.21 | 30.58 | 41.62 | 32.53 | 29.38 |
Price/Book(x) | 5.79 | 7.87 | 5.17 | 6.86 | 5.01 | 4.14 | 2.43 | 3.54 | 2.7 | 3.65 | 6.43 |
Dividend Yield(%) | 0.88 | 0.69 | 1.01 | 0.72 | 0.92 | 1.01 | 1.31 | 0.79 | 0.72 | 1.22 | 0.3 |
EV/Net Sales(x) | 5.57 | 6.99 | 4.77 | 14.95 | 7.14 | 6.45 | 4.83 | 6.29 | 4.86 | 6.22 | 9.88 |
EV/Core EBITDA(x) | 19.62 | 21.49 | 12.18 | 52.51 | 22.36 | 17.78 | 13.49 | 20.39 | 18.15 | 18.09 | 20.78 |
Net Sales Growth(%) | 14.59 | 30.73 | 33.07 | -54.06 | 79.83 | 3.92 | 5.13 | 22.57 | 0.73 | 11.42 | 23.9 |
EBIT Growth(%) | 58.83 | 47.74 | 67.86 | -73.56 | 133.31 | 17.42 | -2.26 | -1.8 | -26.18 | 77.89 | 100.42 |
PAT Growth(%) | 81.23 | 40.67 | 60.29 | -67.51 | 64.8 | 31.99 | -5.99 | 9.06 | -41.88 | 78.25 | 125.05 |
EPS Growth(%) | 81.23 | 40.67 | 60.29 | -67.51 | 64.8 | 31.99 | -5.99 | 9.06 | -41.88 | 80.36 | 126.39 |
Debt/Equity(x) | 0.44 | 0.32 | 0.19 | 0.44 | 0.37 | 0.42 | 0.33 | 0.31 | 0.2 | 0.35 | 0.39 |
Current Ratio(x) | 1.3 | 1.3 | 1.43 | 0.71 | 1.25 | 1.47 | 1.34 | 1.23 | 1.57 | 2.08 | 2.22 |
Quick Ratio(x) | 0.9 | 0.94 | 1.15 | 0.4 | 0.82 | 0.99 | 0.99 | 0.89 | 1.18 | 1.64 | 1.84 |
Interest Cover(x) | 13.68 | 35.22 | 95.48 | 24.87 | 24.43 | 19.99 | 7.66 | 24.82 | 9.63 | 8.3 | 11.85 |
Total Debt/Mcap(x) | 0.08 | 0.04 | 0.04 | 0.06 | 0.07 | 0.1 | 0.14 | 0.09 | 0.07 | 0.1 | 0.06 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 74.88 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 |
FII | 2.86 | 2.6 | 2.51 | 3.42 | 4.04 | 4.86 | 5 | 5.72 | 5.59 | 7.52 |
DII | 12.03 | 12.94 | 13.69 | 13.6 | 13.52 | 13.09 | 13.03 | 12.63 | 12.64 | 10.65 |
Public | 10.24 | 9.48 | 8.81 | 8 | 7.47 | 7.07 | 6.99 | 6.66 | 6.8 | 6.85 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 76.65 | 75.89 | 75.89 | 75.89 | 75.89 | 75.89 | 75.89 | 75.45 | 75.45 | 75.45 |
FII | 2.92 | 2.63 | 2.54 | 3.46 | 4.09 | 4.92 | 5.06 | 5.76 | 5.62 | 7.57 |
DII | 12.31 | 13.1 | 13.86 | 13.76 | 13.68 | 13.25 | 13.19 | 12.71 | 12.71 | 10.72 |
Public | 10.49 | 9.6 | 8.92 | 8.1 | 7.56 | 7.16 | 7.08 | 6.7 | 6.84 | 6.89 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 102.37 | 101.22 | 101.22 | 101.22 | 101.22 | 101.22 | 101.22 | 100.62 | 100.62 | 100.62 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About