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 Torrent Pharmaceuticals Ltd

Basic Stock Data

Last Updated: July 6, 2024, 11:28 am

Market Cap 97,844 Cr.
Current Price 2,891
High / Low2,980/1,771
Stock P/E61.9
Book Value 203
Dividend Yield0.97 %
ROCE23.2 %
ROE24.2 %
Face Value 5.00
PEG Ratio6.14

Competitors of Torrent Pharmaceuticals Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Biocon Ltd 44,446 Cr. 370372/21843.2 1650.14 %6.12 %5.47 % 5.00
Solara Active Pharma Sciences Ltd 2,447 Cr. 580597/264 1950.00 %8.65 %33.5 % 10.0
Bafna Pharmaceuticals Ltd 209 Cr. 88.2119/73.228.4 34.20.00 %9.55 %9.53 % 10.0
Wanbury Ltd 525 Cr. 160179/46.617.2 8.540.00 %58.1 %% 10.0
Coral Laboratories Ltd 251 Cr. 704710/23015.8 4970.00 %12.6 %9.58 % 10.0
Industry Average15,757.33 Cr1,273.4548.61208.880.35%17.08%16.35%6.49

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales1,9372,1342,1372,1082,1312,3472,2912,4912,4912,5912,6602,7322,745
Expenses1,3551,4571,4771,5701,5701,6351,6121,7671,7641,8001,8351,8631,862
Operating Profit582677660538561712679724727791825869883
OPM %30%32%31%26%26%30%30%29%29%31%31%32%32%
Other Income39405148-4293016-10934265531
Interest73687162575569102107103918080
Depreciation165165168167162155163193196191201213203
Profit before tax383484472357-87532463419433531559631631
Tax %15%32%33%30%-36%33%33%30%34%29%31%30%29%
Net Profit324330316249-118354312292287378386443449
EPS in Rs9.579.759.347.36-3.4910.469.228.638.4811.1711.4113.0913.27

Last Updated: June 9, 2024, 2:57 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 25, 2024, 9:12 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales3,2034,1724,6366,6875,8165,9507,6737,9398,0058,5089,62010,728
Expenses2,5063,2163,6163,9544,4384,6015,6905,7695,5246,0776,7787,360
Operating Profit6979551,0202,7331,3771,3491,9832,1702,4802,4312,8423,368
OPM %22%23%22%41%24%23%26%27%31%29%30%31%
Other Income13428632223299-30012157-28845146
Interest3459175184206308504451353255333354
Depreciation8387191238307409618654658662707808
Profit before tax5828449402,3431,0889315621,1871,5261,2261,8472,352
Tax %25%21%20%26%14%27%22%14%18%37%33%30%
Net Profit4356647511,7339346784361,0251,2527771,2451,656
EPS in Rs12.7919.6222.1951.2227.5920.0412.8930.2836.9922.9736.7948.93
Dividend Payout %45%25%25%34%25%35%66%53%47%105%60%57%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)52.64%13.10%130.76%-46.11%-27.41%-35.69%135.09%22.15%-37.94%60.23%33.01%
Change in YoY Net Profit Growth (%)0.00%-39.54%117.66%-176.86%18.70%-8.28%170.78%-112.95%-60.09%98.17%-27.22%

Growth

Compounded Sales Growth
10 Years:12%
5 Years:10%
3 Years:7%
TTM:13%
Compounded Profit Growth
10 Years:10%
5 Years:14%
3 Years:7%
TTM:15%
Stock Price CAGR
10 Years:25%
5 Years:22%
3 Years:24%
1 Year:59%
Return on Equity
10 Years:24%
5 Years:19%
3 Years:20%
Last Year:20%

Last Updated: April 15, 2024, 11:18 am

Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital4242858585858585858585169169
Reserves1,1521,3801,8182,4063,4094,2664,5384,6404,7395,7535,8686,0296,538
Borrowings5796931,1322,7402,3522,5106,4626,0385,7844,8744,0705,3694,487
Other Liabilities1,2751,6381,9882,5893,0402,7403,1593,3513,4023,3632,8843,0433,550
Total Liabilities3,0483,7535,0227,8208,8869,60114,24314,11314,01014,07512,90614,61014,744
Fixed Assets7978208752,8332,8593,6887,8557,7487,5337,0656,4238,1218,369
CWIP1192855346781,042519647617712889630765263
Investments124601862987808044923532181226199277
Other Assets2,0082,5873,4274,0114,2064,5895,2495,3955,7635,9405,6285,5245,835
Total Assets3,0483,7535,0227,8208,8869,60114,24314,11314,01014,07512,90614,61014,744

Reserves and Borrowings Chart

Torrent Pharmaceuticals Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 4861535998102,7421,0098941,7981,3932,0051,8032,368
Cash from Investing Activity -137-247-418-2,113-869-798-4,677-246229-444-196-2,335
Cash from Financing Activity -19320861,212-1,435-1933,417-1,314-1,549-1,651-1,78177
Net Cash Flow156-73268-9043718-36623873-89-174110

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow4.00954.00-1.000.00-1.00-5.00-5.00-3.00-2.00-2.00-3.00-1.00

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 Days7178961257960776876697074
Inventory Days225364297275314318429318362456368298
Days Payable365421421472523356447345345351250224
Cash Conversion Cycle-6922-28-71-13021594293174188147
Working Capital Days0334254-12820-17-2828974
ROCE %27%33%35%27%48%19%13%13%15%17%19%20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters71.25%71.25%71.25%71.25%71.25%71.25%71.25%71.25%71.25%71.25%71.25%71.25%
FIIs11.37%11.65%11.53%11.63%10.88%10.80%11.37%12.09%12.04%12.85%13.15%14.08%
DIIs8.35%8.42%8.72%8.94%9.74%10.01%9.40%8.77%8.89%8.22%7.91%7.11%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.10%0.10%0.10%0.10%0.10%0.10%
Public9.03%8.68%8.50%8.18%8.14%7.95%7.87%7.78%7.71%7.59%7.59%7.46%
No. of Shareholders72,61664,52564,30967,20563,22962,93367,86665,23763,83161,57269,61269,117

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Emerging Equity Fund - Regular Plan2,309,2531.5584.5400,3402024-07-05476.82%
UTI Flexi Cap Fund1,233,5121.24312.21400,3402024-07-05208.12%
SBI Large & Midcap Fund740,0020.94187.3400,3402024-07-0584.84%
Nippon India Pharma Fund603,3642.22152.72400,3402024-07-0550.71%
Kotak Small Cap Fund - Regular Plan463,7480.81117.38400,3402024-07-0515.84%
Axis Growth Opportunities Fund400,3400.93101.33400,3402024-07-050%
Kotak Equity Arbitrage Fund - Regular Plan390,5000.2798.84400,3402024-07-05-2.46%
Nippon India Value Fund353,6261.2889.51400,3402024-07-05-11.67%
Franklin India Bluechip Fund - Dividend350,0001.1988.59400,3402024-07-05-12.57%
Franklin India Bluechip Fund - Growth350,0001.1988.59400,3402024-07-05-12.57%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)48.9436.7945.9373.9860.55
Diluted EPS (Rs.)48.9436.7945.9373.9860.55
Cash EPS (Rs.)72.9057.6785.05112.8499.21
Book Value[Excl.RevalReserv]/Share (Rs.)202.84183.13351.75344.90284.99
Book Value[Incl.RevalReserv]/Share (Rs.)202.84183.13351.75344.90284.99
Revenue From Operations / Share (Rs.)317.40284.23502.72472.97469.12
PBDIT / Share (Rs.)101.3685.30155.27149.90135.41
PBIT / Share (Rs.)77.4664.43116.15111.0496.74
PBT / Share (Rs.)69.5954.5872.4490.1870.11
Net Profit / Share (Rs.)48.9936.7945.9273.9760.55
NP After MI And SOA / Share (Rs.)48.9936.7945.9273.9760.55
PBDIT Margin (%)31.9330.0130.8831.6928.86
PBIT Margin (%)24.4022.6623.1023.4720.62
PBT Margin (%)21.9219.2014.4019.0614.94
Net Profit Margin (%)15.4312.949.1315.6312.90
NP After MI And SOA Margin (%)15.4312.949.1315.6312.90
Return on Networth / Equity (%)24.1520.0913.0521.4421.24
Return on Capital Employeed (%)27.1722.7922.6320.4619.13
Return On Assets (%)10.998.295.938.897.31
Long Term Debt / Equity (X)0.230.400.350.500.67
Total Debt / Equity (X)0.570.850.670.820.90
Asset Turnover Ratio (%)0.710.590.530.500.47
Current Ratio (X)1.030.971.201.130.91
Quick Ratio (X)0.610.560.640.580.51
Inventory Turnover Ratio (X)0.730.720.680.690.78
Dividend Payout Ratio (NP) (%)0.0069.3087.0927.0359.45
Dividend Payout Ratio (CP) (%)0.0044.2147.0217.7236.28
Earning Retention Ratio (%)0.0030.7012.9172.9740.55
Cash Earning Retention Ratio (%)0.0055.7952.9882.2863.72
Interest Coverage Ratio (X)9.688.6610.307.195.08
Interest Coverage Ratio (Post Tax) (X)5.434.735.954.553.27
Enterprise Value (Cr.)91017.8756758.9950939.2747229.2337065.09
EV / Net Operating Revenue (X)8.485.905.995.904.67
EV / EBITDA (X)26.5719.6619.3818.6216.17
MarketCap / Net Operating Revenue (X)8.205.415.565.374.20
Retention Ratios (%)0.0030.6912.9072.9640.54
Price / BV (X)12.828.397.957.376.92
Price / Net Operating Revenue (X)8.205.415.565.374.20
EarningsYield0.010.020.010.020.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 3,070.40

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: 6.21% compared to the current price 2891

Intrinsic Value: 3,379.70

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: 16.90% compared to the current price ₹2891

Last 5 Year EPS CAGR: 10.07%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 23.83%, which is a positive sign.
  2. The company has higher reserves (4,294.42 cr) compared to borrowings (3,836.83 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (6.33 cr) and profit (322.33 cr) over the years.
  1. The stock has a high average Working Capital Days of 33.50, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 37.33, 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 Torrent Pharmaceuticals Ltd:
    1. Net Profit Margin: 15.43%
      • 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: 27.17% (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%: 24.15% (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): 5.43
      • 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: 0.61
      • 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: 61.9 (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: 0.57
      • 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

Torrent Pharmaceuticals Ltd. is a Public Limited Listed company incorporated on 15/07/1972 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L24230GJ1972PLC002126 and registration number is 002126. Currently Company is involved in the business activities of Manufacture of pharmaceuticals, medicinal chemical and botanical products. Company’s Total Operating Revenue is Rs. 6742.32 Cr. and Equity Capital is Rs. 84.62 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
PharmaceuticalsTorrent House, Off Ashram Road, Ahmedabad Gujarat 380009investorservices@torrentpharma.com
http://www.torrentpharma.com
Management
NamePosition Held
Mr. Sudhir MehtaChairman Emeritus
Mr. Samir MehtaExecutive Chairman
Mr. Aman Samir MehtaWhole Time Director
Mr. Jinesh ShahDirector - Operations
Mr. Jinal MehtaNon Executive Director
Mr. Manish Mahendra ChoksiIndependent Director
Dr. Maurice ChagnaudIndependent Director
Mr. Nikhil KhattauIndependent Director
Ms. Ameera ShahIndependent Director
Ms. Nayantara BaliIndependent Director

FAQ

What is the latest fair value of Torrent Pharmaceuticals Ltd?

The latest fair value of Torrent Pharmaceuticals Ltd is ₹3070.40.

What is the Market Cap of Torrent Pharmaceuticals Ltd?

The Market Cap of Torrent Pharmaceuticals Ltd is 97,844 Cr..

What is the current Stock Price of Torrent Pharmaceuticals Ltd as on 06 July 2024?

The current stock price of Torrent Pharmaceuticals Ltd as on 06 July 2024 is 2,891.

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

In FY 2024, the High / Low of Torrent Pharmaceuticals Ltd stocks is 2,980/1,771.

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

The Stock P/E of Torrent Pharmaceuticals Ltd is 61.9.

What is the Book Value of Torrent Pharmaceuticals Ltd?

The Book Value of Torrent Pharmaceuticals Ltd is 203.

What is the Dividend Yield of Torrent Pharmaceuticals Ltd?

The Dividend Yield of Torrent Pharmaceuticals Ltd is 0.97 %.

What is the ROCE of Torrent Pharmaceuticals Ltd?

The ROCE of Torrent Pharmaceuticals Ltd is 23.2 %.

What is the ROE of Torrent Pharmaceuticals Ltd?

The ROE of Torrent Pharmaceuticals Ltd is 24.2 %.

What is the Face Value of Torrent Pharmaceuticals Ltd?

The Face Value of Torrent Pharmaceuticals Ltd is 5.00.

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 Torrent 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