Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 11 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Caplin Point Laboratories Ltd

Share Price and Basic Stock Data

Last Updated: September 11, 2024, 11:42 pm

Market Cap 14,936 Cr.
Current Price 1,965
High / Low2,159/950
Stock P/E31.3
Book Value 276
Dividend Yield0.25 %
ROCE26.5 %
ROE24.2 %
Face Value 2.00
PEG Ratio2.06

Data Source: screener.in

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

Competitors of Caplin Point Laboratories Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Godavari Drugs Ltd 104 Cr. 138155/82.116.1 51.80.00 %12.7 %15.5 % 10.0
Glenmark Life Sciences Ltd 15,783 Cr. 1,2891,325/60935.3 1901.75 %28.1 %21.1 % 2.00
Gennex Laboratories Ltd 499 Cr. 22.022.2/7.5033.3 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 371 Cr. 7901,054/65021.4 2580.09 %17.5 %14.9 % 10.0
Industry Average16,877.30N/A48.39N/AN/A16.4915.63N/A

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales274279300304326339346359372389395410436
Expenses190193208202225239244253263265269273293
Operating Profit848693101101100102106109124127137142
OPM %31%31%31%33%31%29%30%29%29%32%32%34%33%
Other Income6998101214161411122117
Interest0000000000000
Depreciation9101212121111111111111214
Profit before tax8085909899100105110112124127146145
Tax %18%20%20%21%20%19%18%17%13%18%18%20%18%
Net Profit666872777981869297101104116120
EPS in Rs8.528.779.379.919.8910.4311.2112.0912.8413.4513.6215.1315.43

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthJun 2012Jun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1071271732522394025406498631,0611,2691,4671,630
Expenses961051371921752763454176037328741,0251,100
Operating Profit1122366064125195232260329395442530
OPM %10%18%21%24%27%31%36%36%30%31%31%30%33%
Other Income324341013194123385561
Interest1111011102111
Depreciation124871319233237474548
Profit before tax1122365360121188227269314386451542
Tax %28%37%27%23%24%21%23%22%20%20%20%16%
Net Profit81426414696145177215251308377441
EPS in Rs1.061.853.425.436.0512.6519.1523.3528.4232.0339.5649.5757.63
Dividend Payout %38%27%23%18%20%12%10%9%9%9%10%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)108.70%51.04%22.07%21.47%16.74%22.71%22.40%
Change in YoY Net Profit Growth (%)0.00%-57.65%-28.97%-0.60%-4.72%5.96%-0.31%

Growth

Compounded Sales Growth
10 Years:30%
5 Years:21%
3 Years:17%
TTM:16%
Compounded Profit Growth
10 Years:42%
5 Years:21%
3 Years:24%
TTM:21%
Stock Price CAGR
10 Years:35%
5 Years:35%
3 Years:28%
1 Year:102%
Return on Equity
10 Years:29%
5 Years:26%
3 Years:25%
Last Year:24%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital151515151515151515151515
Reserves2847781132103495828589541,2521,6492,301
Borrowings532211361132352192222
Other Liabilities87115134137133136109139159250305380
Total Liabilities1351802292673585007431,1261,3641,7362,1912,697
Fixed Assets33102113144152169227272305287280453
CWIP512531031510201418221117
Investments1000174770611189230376
Other Assets5052851221862694367721,0331,3431,4611,752
Total Assets1351802292673585007431,1261,3641,7362,1912,697

Reserves and Borrowings Chart

Cash Flow

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 3260504268668345269337271318
Cash from Investing Activity -45-44-23-6-36-69-100-54-30-377-216-319
Cash from Financing Activity -1-6-9-14-7-129080-24-41-28-38
Net Cash Flow-1510192325-147370215-8127-39

Free Cash Flow

MonthJun 2012Jun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow11.0017.0033.0058.0062.00124.00194.00196.00147.0094.00176.00220.00

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

MonthJun 2013Jun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days2081230859097969198117
Inventory Days45353757444447210139149159183
Days Payable11111211216815514476576810290106
Cash Conversion Cycle-63-77-67-99-81-1661251166138166194
Working Capital Days-176-181-128-114-2947104167152166159218
ROCE %52%64%68%62%68%63%45%33%28%28%26%27%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters69.03%68.91%68.89%68.88%68.88%68.80%70.66%70.63%70.62%70.62%70.62%70.56%
FIIs1.76%2.11%2.07%2.03%2.15%2.24%2.36%2.68%3.09%2.84%3.33%3.38%
DIIs1.19%1.22%1.25%1.12%1.12%1.12%0.64%0.27%0.21%0.43%1.08%1.49%
Public28.02%27.76%27.78%27.97%27.85%27.84%26.33%26.44%26.08%26.11%24.95%24.59%
No. of Shareholders83,46285,57783,82984,86884,53882,68782,14678,95678,06879,43881,40980,411

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund21,8540.482.74562024-09-0738925%
ICICI Prudential S&P BSE 500 ETF2240.020.03562024-09-07300%
Motilal Oswal S&P BSE Healthcare ETF2340.320.03562024-09-07317.86%
Groww Nifty Total Market Index Fund560.020.01562024-09-070%
HDFC S&P BSE 500 ETF110.020562024-09-07-80.36%
HDFC S&P BSE 500 Index Fund360.020562024-09-07-35.71%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)60.1949.6239.6132.0328.42
Diluted EPS (Rs.)59.9049.1839.2631.7128.20
Cash EPS (Rs.)67.7555.6046.8838.1332.61
Book Value[Excl.RevalReserv]/Share (Rs.)309.00241.46189.35159.08116.60
Book Value[Incl.RevalReserv]/Share (Rs.)309.00241.46189.35159.08116.60
Revenue From Operations / Share (Rs.)223.05193.25167.47140.30114.12
PBDIT / Share (Rs.)81.4265.4957.1846.5639.85
PBIT / Share (Rs.)74.3859.5650.9941.6735.66
PBT / Share (Rs.)74.2859.4750.9041.4635.62
Net Profit / Share (Rs.)60.7249.6740.6933.2428.43
NP After MI And SOA / Share (Rs.)60.1849.5739.5632.0328.42
PBDIT Margin (%)36.5033.8834.1433.1834.91
PBIT Margin (%)33.3430.8230.4429.7031.25
PBT Margin (%)33.3030.7730.3929.5531.21
Net Profit Margin (%)27.2225.7024.2923.6924.91
NP After MI And SOA Margin (%)26.9825.6523.6222.8224.90
Return on Networth / Equity (%)19.7320.8321.2720.4324.61
Return on Capital Employeed (%)23.8623.5025.2825.8227.48
Return On Assets (%)16.9417.1617.2617.7619.09
Total Debt / Equity (X)0.000.000.000.010.04
Asset Turnover Ratio (%)0.690.740.430.480.73
Current Ratio (X)5.725.806.257.255.70
Quick Ratio (X)4.634.725.156.004.05
Inventory Turnover Ratio (X)0.730.801.410.853.20
Dividend Payout Ratio (NP) (%)0.008.050.001.240.00
Dividend Payout Ratio (CP) (%)0.007.190.001.080.00
Earning Retention Ratio (%)0.0091.950.0098.760.00
Cash Earning Retention Ratio (%)0.0092.810.0098.920.00
Interest Coverage Ratio (X)792.79637.23619.17221.55942.76
Interest Coverage Ratio (Post Tax) (X)592.22484.22441.64159.17673.77
Enterprise Value (Cr.)9484.474065.674717.102632.141957.49
EV / Net Operating Revenue (X)5.602.773.722.482.27
EV / EBITDA (X)15.348.1810.887.476.49
MarketCap / Net Operating Revenue (X)5.913.094.062.882.47
Retention Ratios (%)0.0091.940.0098.750.00
Price / BV (X)4.322.513.662.582.45
Price / Net Operating Revenue (X)5.913.094.062.882.47
EarningsYield0.040.080.050.070.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹2,095.82

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: 6.66% compared to the current price ₹1,965.00

Intrinsic Value: 2,414.12

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.

Undervalued: 22.86% compared to the current price ₹1,965.00

Last 5 Year EPS CAGR: 15.19%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 47.00%, which is a positive sign.
  2. The company has higher reserves (701.75 cr) compared to borrowings (70.08 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (258.15 cr) and profit (206.15 cr) over the years.
  1. The stock has a high average Working Capital Days of 32.08, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 47.75, 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 Caplin Point Laboratories Ltd:
    1. Net Profit Margin: 27.22%
      • 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: 23.86% (Industry Average ROCE: 16.49%)
      • 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%: 19.73% (Industry Average ROE: 15.63%)
      • 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): 592.22
      • 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: 4.63
      • 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: 31.3 (Industry average Stock P/E: 48.39)
      • 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
      • 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

Caplin Point Laboratories Ltd. is a Public Limited Listed company incorporated on 16/04/1990 and has its registered office in the State of Tamil Nadu, India. Company’s Corporate Identification Number(CIN) is L24231TN1990PLC019053 and registration number is 019053. Currently Company is involved in the business activities of Manufacture of pharmaceuticals, medicinal chemical and botanical products. Company’s Total Operating Revenue is Rs. 528.06 Cr. and Equity Capital is Rs. 15.16 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Pharmaceuticals3rd Floor, Ashvich Towers, Chennai (Madras) Tamil Nadu 600096investor@caplinpoint.net
http://www.caplinpoint.net
Management
NamePosition Held
Mr. C C PaarthipanChairman
Dr. Sridhar GanesanManaging Director
Dr. R NagendranIndependent Director
Mr. S DeenadayalanIndependent Director
Mr. D SathyanarayananIndependent Director
Dr. C K GariyaliIndependent Director

FAQ

What is the latest fair value of Caplin Point Laboratories Ltd?

The latest fair value of Caplin Point Laboratories Ltd is ₹2095.82.

What is the Market Cap of Caplin Point Laboratories Ltd?

The Market Cap of Caplin Point Laboratories Ltd is 14,936 Cr..

What is the current Stock Price of Caplin Point Laboratories Ltd as on 11 September 2024?

The current stock price of Caplin Point Laboratories Ltd as on 11 September 2024 is 1,965.

What is the High / Low of Caplin Point Laboratories Ltd stocks in FY 2024?

In FY 2024, the High / Low of Caplin Point Laboratories Ltd stocks is 2,159/950.

What is the Stock P/E of Caplin Point Laboratories Ltd?

The Stock P/E of Caplin Point Laboratories Ltd is 31.3.

What is the Book Value of Caplin Point Laboratories Ltd?

The Book Value of Caplin Point Laboratories Ltd is 276.

What is the Dividend Yield of Caplin Point Laboratories Ltd?

The Dividend Yield of Caplin Point Laboratories Ltd is 0.25 %.

What is the ROCE of Caplin Point Laboratories Ltd?

The ROCE of Caplin Point Laboratories Ltd is 26.5 %.

What is the ROE of Caplin Point Laboratories Ltd?

The ROE of Caplin Point Laboratories Ltd is 24.2 %.

What is the Face Value of Caplin Point Laboratories Ltd?

The Face Value of Caplin Point Laboratories 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 Caplin Point Laboratories 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