Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 20 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 543322 | NSE: GLS

Glenmark Life Sciences Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: September 20, 2024, 10:04 pm

Market Cap 14,110 Cr.
Current Price 1,152
High / Low1,335/609
Stock P/E31.6
Book Value 190
Dividend Yield1.95 %
ROCE28.1 %
ROE21.1 %
Face Value 2.00
PEG Ratio-0.86

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

Competitors of Glenmark Life Sciences Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Gujarat Themis Biosyn Ltd 3,988 Cr. 366390/10872.9 18.50.18 %45.0 %33.8 % 1.00
Gujarat Terce Laboratories Ltd 49.0 Cr. 66.078.7/19.633.5 9.580.00 %9.72 %3.44 % 10.0
Gujarat Inject (Kerala) Ltd 27.2 Cr. 18.618.8/7.60160 5.000.00 %4.06 %3.33 % 10.0
Godavari Drugs Ltd 96.7 Cr. 128155/82.115.0 51.80.00 %12.7 %15.5 % 10.0
Glenmark Life Sciences Ltd 14,110 Cr. 1,1521,335/60931.6 1901.95 %28.1 %21.1 % 2.00
Industry Average20,963.47 Cr1,277.7664.15187.190.29%16.82%16.03%6.69

All Competitor Stocks of Glenmark Life Sciences Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales525562522514490509541621578595573537589
Expenses364394376372343366395415385428400395429
Operating Profit160167146142147144145206193167173141159
OPM %31%30%28%28%30%28%27%33%33%28%30%26%27%
Other Income42459107325235
Interest21700000000000
Depreciation9101010101011121313131514
Profit before tax135153140138146144141198182159161130150
Tax %25%24%26%28%26%26%26%26%26%25%26%24%26%
Net Profit1011151049910910710514613511911998111
EPS in Rs9.369.408.468.078.878.728.5711.9511.059.699.697.999.10

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales08861,5371,8852,1232,1612,2832,293
Expenses06381,0641,2941,5061,5181,6091,653
Operating Profit-0248473592617643674641
OPM %-4%28%31%31%29%30%30%28%
Other Income0-011014281216
Interest01348828122
Depreciation019293338425355
Profit before tax-0228421471565629631600
Tax %4,200%14%26%25%26%26%25%
Net Profit-0196313352419467471447
EPS in Rs-430.00997.861,597.37358.7434.1738.1138.4336.47
Dividend Payout %0%0%0%0%61%110%59%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)59.69%12.46%19.03%11.46%0.86%
Change in YoY Net Profit Growth (%)0.00%-47.23%6.57%-7.58%-10.60%

Glenmark Life Sciences Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:21%
3 Years:7%
TTM:2%
Compounded Profit Growth
10 Years:%
5 Years:19%
3 Years:10%
TTM:-9%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:19%
1 Year:79%
Return on Equity
10 Years:%
5 Years:31%
3 Years:24%
Last Year:21%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 1:29 pm

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital0222252525
Reserves-1864007512,0302,1142,308
Borrowings000031917
Other Liabilities11,3871,3241,244414545501
Total Liabilities01,4751,7261,9972,4712,7022,850
Fixed Assets0456546573590781805
CWIP08011149762106
Investments0000000
Other Assets09391,1691,4101,7841,8601,939
Total Assets01,4751,7261,9972,4712,7022,850

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity -010195388598306414
Cash from Investing Activity 0-9-51-69-122-147-116
Cash from Financing Activity 01-137-214-79-388-279
Net Cash Flow028106397-22818

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow0.00248.00473.00592.00614.00624.00657.00

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days44185152120116136122
Inventory Days162441227214185224251
Days Payable4120111192110158139
Cash Conversion Cycle165424268241190202235
Working Capital Days-2,059-186-3712150177188
ROCE %529%186%97%42%30%28%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters82.84%82.85%82.85%82.85%82.85%82.85%82.85%82.85%82.85%82.85%82.85%82.85%
FIIs8.03%8.32%8.12%7.58%6.04%4.45%3.28%3.27%4.39%4.57%5.01%4.81%
DIIs0.46%0.47%0.56%0.79%0.79%0.08%0.00%0.58%0.64%0.74%1.41%1.57%
Public8.67%8.36%8.47%8.78%10.31%12.62%13.86%13.30%12.13%11.84%10.73%10.76%
No. of Shareholders2,80,3002,53,7262,38,5782,33,5382,32,2032,25,7302,22,8662,08,2671,98,7641,85,5311,56,1831,49,396

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Old Bridge Focused Equity Fund168,7542.5414.9912,9702024-09-191201.11%
Nippon India Nifty Smallcap 250 Index Fund28,4420.152.5312,9702024-09-19119.29%
Navi Aggressive Hybrid Fund24,1001.942.1412,9702024-09-1985.81%
Navi Flexi Cap Fund20,0000.641.7812,9702024-09-1954.2%
Navi Large & Midcap Fund - Regular Plan20,0000.551.7812,9702024-09-1954.2%
Motilal Oswal Nifty Smallcap 250 Index Fund12,9700.151.1512,9702024-09-190%
Motilal Oswal Nifty 500 Index Fund3,1940.010.2812,9702024-09-19-75.37%
Motilal Oswal Nifty Smallcap 250 ETF7360.150.0712,9702024-09-19-94.33%
Motilal Oswal BSE Healthcare ETF2630.160.0212,9702024-09-19-97.97%
Motilal Oswal Nifty 500 ETF1080.010.0112,9702024-09-19-99.17%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.0010.00
Basic EPS (Rs.)38.4338.1135.6332.611597.37
Diluted EPS (Rs.)38.3838.1135.6332.611597.37
Cash EPS (Rs.)42.7941.5537.27392.831747.28
Book Value[Excl.RevalReserv]/Share (Rs.)190.35174.51167.66768.112049.45
Book Value[Incl.RevalReserv]/Share (Rs.)190.35174.51167.66768.112049.45
Dividend / Share (Rs.)22.5021.0021.000.000.00
Revenue From Operations / Share (Rs.)186.35176.39173.291923.647843.43
PBDIT / Share (Rs.)56.0154.7851.48603.962469.13
PBIT / Share (Rs.)51.6551.3548.39569.892319.30
PBT / Share (Rs.)51.5251.3046.11480.562148.30
Net Profit / Share (Rs.)38.4338.1134.17358.761597.44
PBDIT Margin (%)30.0531.0529.7031.3931.48
PBIT Margin (%)27.7129.1127.9229.6229.56
PBT Margin (%)27.6429.0826.6024.9827.38
Net Profit Margin (%)20.6221.6019.7218.6420.36
Return on Networth / Equity (%)20.1821.8320.3846.7077.94
Return on Capital Employeed (%)26.2428.6228.4072.00108.71
Return On Assets (%)16.5117.2816.9417.6018.14
Asset Turnover Ratio (%)0.820.830.951.010.96
Current Ratio (X)4.373.674.601.150.88
Quick Ratio (X)2.852.473.250.720.57
Inventory Turnover Ratio (X)1.671.961.952.111.71
Dividend Payout Ratio (NP) (%)0.0082.6530.720.000.00
Dividend Payout Ratio (CP) (%)0.0075.8128.170.000.00
Earning Retention Ratio (%)0.0017.3569.280.000.00
Cash Earning Retention Ratio (%)0.0024.1971.830.000.00
Interest Coverage Ratio (X)443.911227.1522.566.7614.44
Interest Coverage Ratio (Post Tax) (X)305.58854.6815.975.0210.34
Enterprise Value (Cr.)9197.774488.685111.730.000.00
EV / Net Operating Revenue (X)4.032.082.410.000.00
EV / EBITDA (X)13.406.698.100.000.00
MarketCap / Net Operating Revenue (X)4.162.222.650.000.00
Retention Ratios (%)0.0017.3469.270.000.00
Price / BV (X)4.072.242.740.000.00
Price / Net Operating Revenue (X)4.162.222.650.000.00
EarningsYield0.040.090.070.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹1,331.64

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: 12.00% compared to the current price ₹1,189.00

Intrinsic Value: 842.98

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: 29.10% compared to the current price ₹1,189.00

Last 5 Year EPS CAGR: -36.70%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 130.29%, which is a positive sign.
  2. The company has higher reserves (1,098.29 cr) compared to borrowings (5.57 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (112.00 cr) and profit (443.13 cr) over the years.
  1. The stock has a high average Working Capital Days of 43.14, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 246.43, 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 Glenmark Life Sciences Ltd:
    1. Net Profit Margin: 20.62%
      • 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: 26.24% (Industry Average ROCE: 16.82%)
      • 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%: 20.18% (Industry Average ROE: 16.03%)
      • 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): 305.58
      • 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: 2.85
      • 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: 31.6 (Industry average Stock P/E: 64.15)
      • 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

Glenmark Life Sciences Ltd. is a Public Limited Listed company incorporated on 23/06/2011 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74900PN2011PLC139963 and registration number is 139963. Currently company belongs to the Industry of Pharmaceuticals. Company’s Total Operating Revenue is Rs. 2123.21 Cr. and Equity Capital is Rs. 24.51 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
PharmaceuticalsPlot No. 170-172, Solapur Maharashtra 413213complianceofficer@glenmarklifesciences.com
http://www.glenmarklifesciences.com
Management
NamePosition Held
Mr. Glenn SaldanhaChairman & Non-Exe.Director
Dr. Yasir RawjeeManaging Director & CEO
Mr. Vinod NaikExecutive Director
Mr. V S ManiNon Executive Director
Mr. Sridhar GorthiIndependent Director
Mrs. Manju AgarwalIndependent Director
Mr. Taruvai Laxminarayanan EaswarIndependent Director
Ms. Gita NayyarIndependent Director

FAQ

What is the latest fair value of Glenmark Life Sciences Ltd?

The latest fair value of Glenmark Life Sciences Ltd is ₹1331.64.

What is the Market Cap of Glenmark Life Sciences Ltd?

The Market Cap of Glenmark Life Sciences Ltd is 14,110 Cr..

What is the current Stock Price of Glenmark Life Sciences Ltd as on 20 September 2024?

The current stock price of Glenmark Life Sciences Ltd as on 20 September 2024 is ₹1,152.

What is the High / Low of Glenmark Life Sciences Ltd stocks in FY 2024?

In FY 2024, the High / Low of Glenmark Life Sciences Ltd stocks is 1,335/609.

What is the Stock P/E of Glenmark Life Sciences Ltd?

The Stock P/E of Glenmark Life Sciences Ltd is 31.6.

What is the Book Value of Glenmark Life Sciences Ltd?

The Book Value of Glenmark Life Sciences Ltd is 190.

What is the Dividend Yield of Glenmark Life Sciences Ltd?

The Dividend Yield of Glenmark Life Sciences Ltd is 1.95 %.

What is the ROCE of Glenmark Life Sciences Ltd?

The ROCE of Glenmark Life Sciences Ltd is 28.1 %.

What is the ROE of Glenmark Life Sciences Ltd?

The ROE of Glenmark Life Sciences Ltd is 21.1 %.

What is the Face Value of Glenmark Life Sciences Ltd?

The Face Value of Glenmark Life Sciences 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 Glenmark Life Sciences 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