Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 July, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Syngene International Ltd

Basic Stock Data

Last Updated: July 6, 2024, 11:30 am

Market Cap 29,464 Cr.
Current Price 732
High / Low860/608
Stock P/E56.6
Book Value 106
Dividend Yield0.17 %
ROCE14.7 %
ROE13.2 %
Face Value 10.0
PEG Ratio13.28

Competitors of Syngene International Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Dredging Corporation of India Ltd 3,938 Cr. 1,4061,406/353108 4510.00 %3.94 %2.71 % 10.0
Binani Industries Ltd 49.5 Cr. 15.821.1/13.2 61.60.00 %%% 10.0
Logica Infoway Ltd 440 Cr. 257314/45.854.3 35.80.00 %17.1 %15.2 % 10.0
Sun Pharma Advanced Research Company Ltd 8,159 Cr. 251474/196 3.850.00 %109 %122 % 1.00
Delta Industrial Resources Ltd 20.5 Cr. 37.966.6/12.4 9.100.00 %0.38 %0.41 % 10.0
Industry Average2,103.98 Cr329.5697.5599.330.00%21.75%23.40%8.50

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales659594610641758644768786994808910854917
Expenses443430433438508472552555680596656622600
Operating Profit215165177203250173216231314212254232317
OPM %33%28%29%32%33%27%28%29%32%26%28%27%35%
Other Income5312-1813151615172324142616
Interest78196912141010131113
Depreciation707576788086909596102105108111
Profit before tax192958212817993130140231123151138209
Tax %16%18%19%19%17%20%22%22%23%24%23%19%10%
Net Profit16177671041487410211017993116112189
EPS in Rs4.021.931.662.593.691.842.542.734.452.322.902.774.69

Last Updated: June 9, 2024, 3:35 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 25, 2024, 9:10 pm

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales1,4231,8262,0122,1842,6043,1933,489
Expenses9491,2891,3941,5071,8062,2512,474
Operating Profit4745376186787989421,014
OPM %33%29%31%31%31%30%29%
Other Income537515394206380
Interest23323528244547
Depreciation131164219274310366426
Profit before tax372415517469484594621
Tax %18%20%20%14%18%22%18%
Net Profit305332412405396464510
EPS in Rs7.648.2910.3010.129.8811.5712.69
Dividend Payout %7%3%0%0%10%11%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)8.85%24.10%-1.70%-2.22%17.17%9.91%
Change in YoY Net Profit Growth (%)0.00%15.24%-25.80%-0.52%19.39%-7.26%

Growth

Compounded Sales Growth
10 Years:%
5 Years:18%
3 Years:17%
TTM:21%
Compounded Profit Growth
10 Years:%
5 Years:10%
3 Years:9%
TTM:17%
Stock Price CAGR
10 Years:%
5 Years:21%
3 Years:9%
1 Year:22%
Return on Equity
10 Years:%
5 Years:15%
3 Years:14%
Last Year:13%

Last Updated: April 13, 2024, 9:20 am

Balance Sheet

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital200200400400401401402
Reserves1,5201,7681,7762,4212,8973,2173,489
Borrowings7878137738931,022815833
Other Liabilities6819221,2141,1691,2451,3981,122
Total Liabilities3,1893,7044,1634,8835,5645,8315,846
Fixed Assets1,0301,3772,0202,2012,3932,6672,751
CWIP155274234237346177236
Investments1587167767021,034918540
Other Assets1,8461,3371,1331,7431,7902,0692,319
Total Assets3,1893,7044,1634,8835,5645,8315,846

Reserves and Borrowings Chart

Syngene International Ltd Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 446630677701581824
Cash from Investing Activity -349-646-424-629-611-653
Cash from Financing Activity -79-72-22658-31-342
Net Cash Flow18-8828130-62-172

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-313.00-276.00-155.00-215.00797.00127.00-554.00

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 2023
Debtor Days686872797161
Inventory Days8230184187141
Days Payable195154156167113109
Cash Conversion Cycle-44-56-66-474592
Working Capital Days-28-65-115-20-3-1
ROCE %17%17%14%13%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters70.43%70.42%70.41%70.41%70.29%64.86%64.86%54.88%54.80%54.79%54.79%54.79%
FIIs14.42%14.09%13.84%13.69%14.15%16.79%16.87%23.31%23.19%23.55%21.20%20.92%
DIIs4.75%4.80%4.41%4.41%4.18%6.75%7.03%10.71%11.20%11.70%14.63%15.80%
Public9.49%9.82%10.61%10.81%10.56%11.11%10.77%10.65%10.23%9.47%9.07%8.17%
Others0.90%0.86%0.72%0.68%0.83%0.49%0.47%0.46%0.60%0.48%0.32%0.00%
No. of Shareholders1,26,3951,36,7491,37,8921,33,6101,28,2781,34,3341,27,9641,24,0141,25,4551,25,9921,21,8801,15,850

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Mirae Asset Focused Fund3,831,5582.9268.761,780,0392024-07-06115.25%
ICICI Prudential ELSS Tax Saver Fund3,400,2671.92238.511,780,0392024-07-0691.02%
UTI Flexi Cap Fund2,930,3750.78205.551,780,0392024-07-0664.62%
ICICI Prudential Focused Equity Fund2,288,3532.46160.521,780,0392024-07-0628.56%
PGIM India Midcap Opportunities Fund2,231,7701.56156.551,780,0392024-07-0625.38%
UTI Mid Cap Fund1,933,9551.39135.661,780,0392024-07-068.65%
ICICI Prudential Multicap Fund1,811,6851.23127.081,780,0392024-07-061.78%
ICICI Prudential Large & Mid Cap Fund1,780,0391.22124.861,780,0392024-07-060%
ICICI Prudential Flexicap Fund1,671,5860.87117.251,780,0392024-07-06-6.09%
Kotak Equity Arbitrage Fund - Regular Plan1,608,0000.33112.791,780,0392024-07-06-9.66%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)12.7111.599.9410.1810.38
Diluted EPS (Rs.)12.6911.519.8210.1110.35
Cash EPS (Rs.)23.2820.7017.6016.9815.79
Book Value[Excl.RevalReserv]/Share (Rs.)105.9190.1382.2870.5354.40
Book Value[Incl.RevalReserv]/Share (Rs.)105.9190.1382.2870.5354.40
Revenue From Operations / Share (Rs.)86.7879.5464.9754.6150.30
PBDIT / Share (Rs.)27.4925.0421.1818.4117.49
PBIT / Share (Rs.)16.8915.9113.4511.5512.01
PBT / Share (Rs.)15.4414.7912.0911.7312.92
Net Profit / Share (Rs.)12.6911.579.8810.1210.30
NP After MI And SOA / Share (Rs.)12.6911.579.8810.1210.30
PBDIT Margin (%)31.6731.4832.5933.7134.76
PBIT Margin (%)19.4620.0020.7021.1423.86
PBT Margin (%)17.7918.5918.6021.4825.69
Net Profit Margin (%)14.6114.5415.1918.5320.48
NP After MI And SOA Margin (%)14.6114.5415.1918.5320.48
Return on Networth / Equity (%)11.9712.8312.0014.3518.94
Return on Capital Employeed (%)13.5613.7512.4312.3118.30
Return On Assets (%)8.297.967.118.299.89
Long Term Debt / Equity (X)0.020.130.160.180.00
Total Debt / Equity (X)0.030.150.230.270.14
Asset Turnover Ratio (%)0.580.550.490.480.51
Current Ratio (X)1.712.041.791.591.05
Quick Ratio (X)1.501.761.651.541.03
Inventory Turnover Ratio (X)3.063.526.4513.0115.12
Dividend Payout Ratio (NP) (%)0.008.630.000.005.84
Dividend Payout Ratio (CP) (%)0.004.820.000.003.81
Earning Retention Ratio (%)0.0091.370.000.0094.16
Cash Earning Retention Ratio (%)0.0095.180.000.0096.19
Interest Coverage Ratio (X)23.4122.2435.2226.5820.22
Interest Coverage Ratio (Post Tax) (X)12.0411.2718.7014.3510.85
Enterprise Value (Cr.)27786.5423908.8424195.4521863.709689.40
EV / Net Operating Revenue (X)7.967.499.2910.014.82
EV / EBITDA (X)25.1523.7828.5029.6913.85
MarketCap / Net Operating Revenue (X)8.097.479.199.954.80
Retention Ratios (%)0.0091.360.000.0094.15
Price / BV (X)6.636.607.257.704.44
Price / Net Operating Revenue (X)8.097.479.199.954.80
EarningsYield0.010.010.010.010.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 793.29

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: 8.37% compared to the current price 732

Intrinsic Value: 827.10

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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 12.99% compared to the current price ₹732

Last 5 Year EPS CAGR: 4.26%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -38.67, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -12.67, which is a positive sign.
  3. The company has higher reserves (2,493.57 cr) compared to borrowings (808.29 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (2.00 cr) and profit (496.00 cr) over the years.
  1. The stock has a low average ROCE of 12.67%, 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 Syngene International Ltd:
    1. Net Profit Margin: 14.61%
      • 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: 13.56% (Industry Average ROCE: %)
      • 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%: 11.97% (Industry Average ROE: %)
      • 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): 12.04
      • 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: 1.50
      • 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: 56.6 (Industry average Stock P/E: )
      • 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: 0.03
      • 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

Syngene International Ltd. is a Public Limited Listed company incorporated on 18/11/1993 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L85110KA1993PLC014937 and registration number is 014937. Currently Company is involved in the business activities of Scientific research and development. Company’s Total Operating Revenue is Rs. 2601.40 Cr. and Equity Capital is Rs. 400.80 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Medical Research ServicesBiocon SEZ, Biocon Park, Bengaluru Karnataka 560099investor@syngeneintl.com
http://www.syngeneintl.com
Management
NamePosition Held
Ms. Kiran Mazumdar ShawNon Executive Chairman
Mr. Jonathan HuntManaging Director & CEO
Mr. Sibaji BiswasExecutive Director & CFO
Prof. Catherine RosenbergNon Executive Director
Dr. Kush ParmarIndependent Director
Mr. Paul BlackburnIndependent Director
Ms. Sharmila Abhay KarveIndependent Director
Dr. Vijay KuchrooIndependent Director
Mr. Nilanjan RoyIndependent Director
Ms. Vinita BaliLead Independent Director

FAQ

What is the latest fair value of Syngene International Ltd?

The latest fair value of Syngene International Ltd is ₹793.29.

What is the Market Cap of Syngene International Ltd?

The Market Cap of Syngene International Ltd is 29,464 Cr..

What is the current Stock Price of Syngene International Ltd as on 06 July 2024?

The current stock price of Syngene International Ltd as on 06 July 2024 is 732.

What is the High / Low of Syngene International Ltd stocks in FY 2024?

In FY 2024, the High / Low of Syngene International Ltd stocks is 860/608.

What is the Stock P/E of Syngene International Ltd?

The Stock P/E of Syngene International Ltd is 56.6.

What is the Book Value of Syngene International Ltd?

The Book Value of Syngene International Ltd is 106.

What is the Dividend Yield of Syngene International Ltd?

The Dividend Yield of Syngene International Ltd is 0.17 %.

What is the ROCE of Syngene International Ltd?

The ROCE of Syngene International Ltd is 14.7 %.

What is the ROE of Syngene International Ltd?

The ROE of Syngene International Ltd is 13.2 %.

What is the Face Value of Syngene International Ltd?

The Face Value of Syngene International Ltd is 10.0.

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 Syngene International 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