Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Alembic Pharmaceuticals Ltd

Share Price and Basic Stock Data

Last Updated: September 7, 2024, 10:00 pm

Market Cap 21,734 Cr.
Current Price 1,106
High / Low1,286/707
Stock P/E34.5
Book Value 245
Dividend Yield0.99 %
ROCE13.1 %
ROE13.3 %
Face Value 2.00
PEG Ratio-3.73

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Alembic Pharmaceuticals Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Godavari Drugs Ltd 104 Cr. 139155/82.116.2 51.80.00 %12.7 %15.5 % 10.0
Glenmark Life Sciences Ltd 14,090 Cr. 1,1501,175/60931.5 1901.96 %28.1 %21.1 % 2.00
Gennex Laboratories Ltd 442 Cr. 19.421.9/7.5029.5 7.490.00 %13.8 %10.5 % 1.00
Ganga Pharmaceuticals Ltd 9.47 Cr. 19.628.5/10.0189 14.60.00 %3.30 %0.92 % 10.0
Fredun Pharmaceuticals Ltd 372 Cr. 7911,054/65021.4 2580.09 %17.5 %14.9 % 10.0
Industry Average16,762.09N/A48.12N/AN/A16.4115.53N/A

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales1,3261,2921,2721,4161,2621,4751,5091,4061,4861,5951,6311,5171,562
Expenses1,0901,0541,0301,2681,2551,2441,2741,2031,2871,3871,3641,2571,325
Operating Profit2362392421487231235204199208266260237
OPM %18%18%19%10%1%16%16%14%13%13%16%17%15%
Other Income221191010011210342
Interest254791215141416151113
Depreciation535556123676867746668696969
Profit before tax18320020129-67151154116130135185183157
Tax %19%20%14%24%-2%12%21%-31%7%-1%2%3%14%
Net Profit15816417222-66133122153121137180178135
EPS in Rs8.378.348.741.12-3.356.786.207.766.146.959.189.076.85

Last Updated: September 7, 2024, 4:20 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:23 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,4651,5201,8632,0563,1663,1053,1313,9354,6065,3935,3065,6535,997
Expenses1,2461,2681,5061,6532,1592,4902,4883,0613,3833,9134,4324,9705,151
Operating Profit2192523584031,0076156438741,2231,480874682845
OPM %15%17%19%20%32%20%21%22%27%27%16%12%14%
Other Income134447279-398756-223
Interest3815104553182716185059
Depreciation343540447283105115157183287275274
Profit before tax1612063113599365295417491,0001,368625355535
Tax %19%20%24%21%23%23%22%21%20%19%17%4%
Net Profit1301652362837204034135838011,146521342532
EPS in Rs6.908.7712.4915.0138.2021.3921.8931.0043.9758.3326.5017.4027.05
Dividend Payout %20%29%24%23%9%19%18%18%23%24%38%46%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)26.92%43.03%19.92%154.42%-44.03%2.48%41.16%37.39%43.07%-54.54%-34.36%
Change in YoY Net Profit Growth (%)0.00%16.11%-23.12%134.50%-198.44%46.51%38.68%-3.77%5.68%-97.61%20.18%

Growth

Compounded Sales Growth
10 Years:13%
5 Years:10%
3 Years:5%
TTM:10%
Compounded Profit Growth
10 Years:10%
5 Years:1%
3 Years:-19%
TTM:77%
Stock Price CAGR
10 Years:13%
5 Years:19%
3 Years:17%
1 Year:60%
Return on Equity
10 Years:20%
5 Years:16%
3 Years:10%
Last Year:13%

Last Updated: August 2, 2024, 6:13 pm

Balance Sheet

Last Updated: August 9, 2024, 6:23 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital383838383838383839393939
Reserves4656388471,5601,8652,1822,6813,1825,0285,1984,3314,779
Borrowings187109264114897081,1281,747584717722513
Other Liabilities3584324937186981,0139311,0221,0581,1671,0901,114
Total Liabilities1,0481,2171,6412,4292,6893,9414,7785,9896,7097,1226,1836,446
Fixed Assets3443975477087999931,1581,5521,7881,7982,3982,547
CWIP322183933961,0101,5511,8462,1832,304601524
Investments33287504249182361189693
Other Assets6687961,0091,5411,4441,8962,0192,5732,5022,9023,0873,281
Total Assets1,0481,2171,6412,4292,6893,9414,7785,9896,7097,1226,1836,446

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 2652401729483293128124491,463552724803
Cash from Investing Activity -67-81-256-307-486-884-756-731-840-372-448-321
Cash from Financing Activity -229-15187-224-12950359155-597-217-262-438
Net Cash Flow-3183417-286-69115-12726-371445

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow219.0065.00249.00139.00-113.00526.00-65.00873.000.00-583.00157.00-40.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days505654644040614569245668
Inventory Days133143159196266269302356417431406315
Days Payable108129148166264213313237220194178145
Cash Conversion Cycle75706594429651164266261283237
Working Capital Days615950714972936411894118119
ROCE %30%31%44%38%66%29%22%23%24%26%11%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters69.48%69.48%69.48%69.61%69.61%69.61%69.61%69.61%69.61%69.61%69.61%69.61%
FIIs6.41%5.52%5.89%6.02%5.94%5.32%4.99%4.55%4.34%4.51%4.52%4.46%
DIIs11.25%11.42%11.61%11.74%12.15%12.55%12.76%13.32%13.65%14.22%14.51%15.39%
Public12.86%13.58%13.03%12.63%12.30%12.52%12.64%12.53%12.39%11.67%11.36%10.54%
No. of Shareholders1,01,6861,23,0591,10,0381,06,4371,01,4571,03,8111,01,86499,52297,60789,55285,21276,567

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
DSP Mid Cap Fund4,766,0712.23355.451,346,0662024-09-05254.07%
Kotak Small Cap Fund - Regular Plan3,874,0162.16288.921,346,0662024-09-05187.8%
DSP ELSS Tax Saver Fund1,727,1231.02128.811,346,0662024-09-0528.31%
DSP Healthcare Fund1,346,0665.22100.391,346,0662024-09-050%
DSP Small Cap Fund766,1180.4457.141,346,0662024-09-05-43.08%
DSP Top 100 Equity Fund701,7551.6652.341,346,0662024-09-05-47.87%
Aditya Birla Sun Life Small Cap Fund515,6650.7738.461,346,0662024-09-05-61.69%
Axis Small Cap Fund235,6520.117.571,346,0662024-09-05-82.49%
Mahindra Manulife Flexi Cap Fund170,0001.1712.681,346,0662024-09-05-87.37%
Aditya Birla Sun Life Pharma & Healthcare Fund161,1382.1312.021,346,0662024-09-05-88.03%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)31.3317.4026.5060.8143.97
Diluted EPS (Rs.)31.3317.4026.5060.8143.97
Cash EPS (Rs.)45.2532.9940.8366.0550.82
Book Value[Excl.RevalReserv]/Share (Rs.)245.14222.36266.47257.80169.25
Book Value[Incl.RevalReserv]/Share (Rs.)245.14222.36266.47257.80169.25
Revenue From Operations / Share (Rs.)316.90287.59269.95274.39244.34
PBDIT / Share (Rs.)48.9336.1847.0479.7565.14
PBIT / Share (Rs.)35.0522.1732.4570.4256.80
PBT / Share (Rs.)32.2019.6131.5569.6053.04
Net Profit / Share (Rs.)31.3818.9726.2356.7242.47
NP After MI And SOA / Share (Rs.)31.3317.4026.5059.9443.97
PBDIT Margin (%)15.4312.5817.4229.0626.66
PBIT Margin (%)11.067.7012.0225.6623.24
PBT Margin (%)10.156.8211.6825.3621.70
Net Profit Margin (%)9.906.599.7120.6717.38
NP After MI And SOA Margin (%)9.886.059.8121.8417.99
Return on Networth / Equity (%)12.787.829.9422.9725.74
Return on Capital Employeed (%)13.809.5811.7925.4925.26
Return On Assets (%)9.555.537.3117.5613.83
Long Term Debt / Equity (X)0.000.000.000.030.27
Total Debt / Equity (X)0.080.140.120.030.54
Asset Turnover Ratio (%)0.980.770.730.790.77
Current Ratio (X)2.121.781.672.011.41
Quick Ratio (X)0.980.870.720.850.72
Inventory Turnover Ratio (X)0.890.860.780.930.95
Dividend Payout Ratio (NP) (%)25.5357.4752.820.0039.32
Dividend Payout Ratio (CP) (%)17.6931.8334.060.0033.05
Earning Retention Ratio (%)74.4742.5347.180.0060.68
Cash Earning Retention Ratio (%)82.3168.1765.940.0066.95
Interest Coverage Ratio (X)17.1114.1752.1597.8545.21
Interest Coverage Ratio (Post Tax) (X)11.988.4330.0870.5932.09
Enterprise Value (Cr.)19611.9710301.5015131.7919003.4511697.08
EV / Net Operating Revenue (X)3.151.822.853.522.54
EV / EBITDA (X)20.3914.4916.3712.129.53
MarketCap / Net Operating Revenue (X)3.101.722.753.522.18
Retention Ratios (%)74.4642.5247.170.0060.67
Price / BV (X)4.012.232.783.703.12
Price / Net Operating Revenue (X)3.101.722.753.522.18
EarningsYield0.030.030.030.060.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹1,177.74

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 2.68% compared to the current price ₹1,147.00

Intrinsic Value: 1,068.69

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 6.83% compared to the current price ₹1,147.00

Last 5 Year EPS CAGR: -9.26%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 29.25%, which is a positive sign.
  2. The company has higher reserves (2,729.67 cr) compared to borrowings (573.50 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (3.15 cr) and profit (408.38 cr) over the years.
  1. The stock has a high average Working Capital Days of 80.67, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 142.00, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Alembic Pharmaceuticals Ltd:
    1. Net Profit Margin: 9.9%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 13.8% (Industry Average ROCE: 16.41%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 12.78% (Industry Average ROE: 15.53%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 11.98
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.98
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 34.5 (Industry average Stock P/E: 48.12)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.08
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Alembic Pharmaceuticals Ltd. is a Public Limited Listed company incorporated on 16/06/2010 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L24230GJ2010PLC061123 and registration number is 061123. Currently Company is involved in the business activities of Manufacture of pharmaceuticals, medicinal chemical and botanical products. Company’s Total Operating Revenue is Rs. 5035.41 Cr. and Equity Capital is Rs. 39.31 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
PharmaceuticalsAlembic Road, Vadodra Gujarat 390003apl.investors@alembic.co.in
http://www.alembicpharmaceuticals.com
Management
NamePosition Held
Mr. Chirayu AminChairman & CEO
Mr. Pranav AminManaging Director
Mr. Shaunak AminManaging Director
Mr. R K BahetiDirector - Finance & CFO
Dr. Archana HingoraniIndependent Director
Mr. Ashok BaratIndependent Director
Mr. Jai DiwanjiIndependent Director
Mr. Manish KejriwalIndependent Director

FAQ

What is the latest fair value of Alembic Pharmaceuticals Ltd?

The latest fair value of Alembic Pharmaceuticals Ltd is ₹1177.74.

What is the Market Cap of Alembic Pharmaceuticals Ltd?

The Market Cap of Alembic Pharmaceuticals Ltd is 21,734 Cr..

What is the current Stock Price of Alembic Pharmaceuticals Ltd as on 07 September 2024?

The current stock price of Alembic Pharmaceuticals Ltd as on 07 September 2024 is 1,106.

What is the High / Low of Alembic Pharmaceuticals Ltd stocks in FY 2024?

In FY 2024, the High / Low of Alembic Pharmaceuticals Ltd stocks is 1,286/707.

What is the Stock P/E of Alembic Pharmaceuticals Ltd?

The Stock P/E of Alembic Pharmaceuticals Ltd is 34.5.

What is the Book Value of Alembic Pharmaceuticals Ltd?

The Book Value of Alembic Pharmaceuticals Ltd is 245.

What is the Dividend Yield of Alembic Pharmaceuticals Ltd?

The Dividend Yield of Alembic Pharmaceuticals Ltd is 0.99 %.

What is the ROCE of Alembic Pharmaceuticals Ltd?

The ROCE of Alembic Pharmaceuticals Ltd is 13.1 %.

What is the ROE of Alembic Pharmaceuticals Ltd?

The ROE of Alembic Pharmaceuticals Ltd is 13.3 %.

What is the Face Value of Alembic Pharmaceuticals Ltd?

The Face Value of Alembic Pharmaceuticals Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Alembic Pharmaceuticals Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE