Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 531335 | NSE: ZYDUSWELL

Zydus Wellness Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 10, 2025, 11:32 am

Market Cap 10,347 Cr.
Current Price 1,626
High / Low 2,484/1,440
Stock P/E32.3
Book Value 863
Dividend Yield0.31 %
ROCE5.33 %
ROE5.32 %
Face Value 10.0
PEG Ratio1.45

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

View Share Price Target for Zydus Wellness Ltd

Competitors of Zydus Wellness Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Mishtann Foods Ltd 603 Cr. 5.60 21.8/4.751.75 7.380.02 %88.7 %98.7 % 1.00
Mrs Bectors Food Specialities Ltd 8,536 Cr. 1,382 2,200/96459.9 1820.24 %25.4 %23.2 % 10.0
Nakoda Group of Industries Ltd 50.9 Cr. 36.5 54.4/33.3 11.80.00 %1.80 %12.1 % 10.0
ICL Organic Dairy Products Ltd 23.8 Cr. 39.7 /1,192 20.10.00 %0.25 %0.17 % 10.0
Himalaya Food International Ltd 69.6 Cr. 12.0 28.4/11.614.3 24.40.00 %3.63 %3.61 % 10.0
Industry Average18,532.43 Cr750.62163.19119.300.24%20.85%21.11%6.56

All Competitor Stocks of Zydus Wellness Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 388.09639.78696.40429.10416.40713.00702.10439.90403.20782.60841.00492.90461.90
Expenses 355.80498.28548.30412.90388.10568.40585.60423.10390.50620.40685.70473.30447.10
Operating Profit 32.29141.50148.1016.2028.30144.60116.5016.8012.70162.20155.3019.6014.80
OPM % 8.32%22.12%21.27%3.78%6.80%20.28%16.59%3.82%3.15%20.73%18.47%3.98%3.20%
Other Income 2.691.96-0.901.400.80-6.50-11.804.103.404.005.009.903.80
Interest 6.425.984.103.003.805.205.106.506.306.103.600.903.30
Depreciation 5.846.086.106.405.906.606.205.806.105.705.104.905.20
Profit before tax 22.72131.40137.008.2019.40126.3093.408.603.70154.40151.6023.7010.10
Tax % -2.55%-1.45%0.00%-3.66%-1.03%-15.04%-18.20%31.40%91.89%2.66%2.57%11.81%36.63%
Net Profit 23.30133.30137.008.5019.60145.30110.405.900.30150.30147.7020.906.40
EPS in Rs 3.6620.9521.531.343.0822.8317.350.930.0523.6223.213.281.01

Last Updated: March 3, 2025, 5:50 pm

Below is a detailed analysis of the quarterly data for Zydus Wellness Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹461.90 Cr.. The value appears to be declining and may need further review. It has decreased from 492.90 Cr. (Sep 2024) to ₹461.90 Cr., marking a decrease of 31.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹447.10 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 473.30 Cr. (Sep 2024) to ₹447.10 Cr., marking a decrease of 26.20 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹14.80 Cr.. The value appears to be declining and may need further review. It has decreased from 19.60 Cr. (Sep 2024) to ₹14.80 Cr., marking a decrease of 4.80 Cr..
  • For OPM %, as of Dec 2024, the value is 3.20%. The value appears to be declining and may need further review. It has decreased from 3.98% (Sep 2024) to 3.20%, marking a decrease of 0.78%.
  • For Other Income, as of Dec 2024, the value is ₹3.80 Cr.. The value appears to be declining and may need further review. It has decreased from 9.90 Cr. (Sep 2024) to ₹3.80 Cr., marking a decrease of 6.10 Cr..
  • For Interest, as of Dec 2024, the value is ₹3.30 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.90 Cr. (Sep 2024) to ₹3.30 Cr., marking an increase of ₹2.40 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹5.20 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 4.90 Cr. (Sep 2024) to ₹5.20 Cr., marking an increase of ₹0.30 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹10.10 Cr.. The value appears to be declining and may need further review. It has decreased from 23.70 Cr. (Sep 2024) to ₹10.10 Cr., marking a decrease of 13.60 Cr..
  • For Tax %, as of Dec 2024, the value is 36.63%. The value appears to be increasing, which may not be favorable. It has increased from 11.81% (Sep 2024) to 36.63%, marking an increase of 24.82%.
  • For Net Profit, as of Dec 2024, the value is ₹6.40 Cr.. The value appears to be declining and may need further review. It has decreased from 20.90 Cr. (Sep 2024) to ₹6.40 Cr., marking a decrease of 14.50 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 1.01. The value appears to be declining and may need further review. It has decreased from ₹3.28 (Sep 2024) to 1.01, marking a decrease of ₹2.27.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 9:26 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 3884044313974315138431,7671,8672,0092,2552,3282,578
Expenses 2913193313053313876581,4461,5221,6641,9182,0202,226
Operating Profit 97851009199125185321344345337308352
OPM % 25%21%23%23%23%24%22%18%18%17%15%13%14%
Other Income 16192832323528-33-12310-5-023
Interest 000012301408426162414
Depreciation 40877913262524252421
Profit before tax 108104120117124150171121112306291260340
Tax % 8%5%7%10%10%9%-0%-17%-6%-1%-7%-3%
Net Profit 9998111105111137171142119309310267325
EPS in Rs 24.8524.6927.8826.4327.8934.2729.3324.5818.6648.5448.7841.9451.12
Dividend Payout % 24%24%22%25%23%23%17%20%27%10%10%12%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-1.01%13.27%-5.41%5.71%23.42%24.82%-16.96%-16.20%159.66%0.32%-13.87%
Change in YoY Net Profit Growth (%)0.00%14.28%-18.67%11.12%17.71%1.39%-41.78%0.76%175.86%-159.34%-14.19%

Zydus Wellness Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:19%
5 Years:23%
3 Years:8%
TTM:14%
Compounded Profit Growth
10 Years:11%
5 Years:11%
3 Years:4%
TTM:13%
Stock Price CAGR
10 Years:6%
5 Years:5%
3 Years:2%
1 Year:3%
Return on Equity
10 Years:7%
5 Years:6%
3 Years:6%
Last Year:5%

Last Updated: Unknown

Balance Sheet

Last Updated: February 12, 2025, 4:15 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 39393939393958586464646464
Reserves 2172863674395186523,3293,4034,5044,7805,0595,2945,431
Borrowings -0-0-0-025251,5691,519550387297329154
Other Liabilities 939910289100112503610548461413462359
Total Liabilities 3494255085686828295,4595,5905,6665,6925,8336,1486,008
Fixed Assets 949584821031044,5674,6744,6674,7104,7324,7084,703
CWIP -000000104412131017
Investments -05-0943014846110-0277078367
Other Assets 2553244233915505778358029959431,0181,354921
Total Assets 3494255085686828295,4595,5905,6665,6925,8336,1486,008

Below is a detailed analysis of the balance sheet data for Zydus Wellness Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹64.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹64.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹5,431.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹5,294.00 Cr. (Mar 2024) to ₹5,431.00 Cr., marking an increase of 137.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹154.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹329.00 Cr. (Mar 2024) to ₹154.00 Cr., marking a decrease of 175.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹359.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹462.00 Cr. (Mar 2024) to ₹359.00 Cr., marking a decrease of 103.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹6,008.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹6,148.00 Cr. (Mar 2024) to ₹6,008.00 Cr., marking a decrease of 140.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹4,703.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹4,708.00 Cr. (Mar 2024) to ₹4,703.00 Cr., marking a decrease of 5.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹17.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹10.00 Cr. (Mar 2024) to ₹17.00 Cr., marking an increase of 7.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹367.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹78.00 Cr. (Mar 2024) to ₹367.00 Cr., marking an increase of 289.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹921.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹1,354.00 Cr. (Mar 2024) to ₹921.00 Cr., marking a decrease of 433.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹6,008.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹6,148.00 Cr. (Mar 2024) to ₹6,008.00 Cr., marking a decrease of 140.00 Cr..

Notably, the Reserves (₹5,431.00 Cr.) exceed the Borrowings (154.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +69916990776914925928723792246
Cash from Investing Activity +131329-28-72-59-4,092-17-10-59-85-19
Cash from Financing Activity +-23-27-27-58-6-24,052-260-216-234-138-26
Net Cash Flow5977714-18109-1860-56-132201

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow97.0085.00100.0091.0074.00100.00184.00320.00-206.00-42.0040.00-21.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days121336422418263444
Inventory Days1201087673127113393168158135146150
Days Payable136191146191264254662289189136100116
Cash Conversion Cycle-14-82-69-116-134-135-227-97-13258078
Working Capital Days-32-48-37-38-36-84-312316571
ROCE %48%35%32%26%23%22%7%6%6%6%6%5%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters64.82%64.82%64.82%65.14%65.36%65.36%66.45%67.11%68.54%69.15%69.62%69.62%
FIIs2.94%3.39%2.56%2.38%3.24%3.83%3.87%3.23%3.42%3.25%3.26%3.29%
DIIs25.49%24.80%25.11%25.11%23.78%23.35%22.18%22.04%20.22%19.67%19.41%19.44%
Public6.75%6.99%7.51%7.37%7.62%7.46%7.51%7.62%7.81%7.91%7.71%7.65%
No. of Shareholders55,51359,82367,20866,84570,70968,96970,79073,02976,59075,36969,13863,973

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund2,221,1060.78358.7843,4822025-03-10163.33%
SBI Small Cap Fund1,034,2430.67167.03843,4822025-03-1022.62%
ICICI Prudential Value Discovery Fund843,4820.35136.22843,4822025-03-100%
ICICI Prudential Multicap Fund243,6270.3739.34843,4822025-03-10-71.12%
Tata India Consumer Fund229,0002.0136.98843,4822025-03-10-72.85%
Aditya Birla Sun Life India GenNext Fund156,7800.5525.32843,4822025-03-10-81.41%
Tata Flexi Cap Fund140,0000.8522.61843,4822025-03-10-83.4%
ICICI Prudential Bharat Consumption Fund117,1650.8618.92843,4822025-03-10-86.11%
ICICI Prudential FMCG Fund - Dividend88,7830.9614.34843,4822025-03-10-89.47%
ICICI Prudential FMCG Fund - Growth88,7830.9614.34843,4822025-03-10-89.47%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 41.9448.7848.5419.5524.58
Diluted EPS (Rs.) 41.9448.7848.5419.5524.58
Cash EPS (Rs.) 45.7152.7152.2522.6129.16
Book Value[Excl.RevalReserv]/Share (Rs.) 842.37805.07761.28717.87600.18
Book Value[Incl.RevalReserv]/Share (Rs.) 842.37805.07761.28717.87600.18
Revenue From Operations / Share (Rs.) 366.01354.36315.75293.36306.42
PBDIT / Share (Rs.) 50.6453.7555.8155.5257.54
PBIT / Share (Rs.) 46.9049.8252.1051.5752.96
PBT / Share (Rs.) 40.9045.7148.0917.6321.03
Net Profit / Share (Rs.) 41.9748.7848.5418.6624.58
NP After MI And SOA / Share (Rs.) 41.9748.7848.5418.6624.58
PBDIT Margin (%) 13.8315.1617.6718.9218.77
PBIT Margin (%) 12.8114.0516.5017.5717.28
PBT Margin (%) 11.1712.8915.236.016.86
Net Profit Margin (%) 11.4613.7615.376.368.02
NP After MI And SOA Margin (%) 11.4613.7615.376.368.02
Return on Networth / Equity (%) 4.986.056.372.594.09
Return on Capital Employeed (%) 5.546.166.736.706.13
Return On Assets (%) 4.345.325.422.092.53
Long Term Debt / Equity (X) 0.000.000.010.060.43
Total Debt / Equity (X) 0.060.050.070.120.43
Asset Turnover Ratio (%) 0.380.050.040.020.02
Current Ratio (X) 1.621.311.061.101.26
Quick Ratio (X) 1.020.650.580.620.78
Inventory Turnover Ratio (X) 2.240.890.780.540.80
Dividend Payout Ratio (NP) (%) 11.9110.2510.300.0040.69
Dividend Payout Ratio (CP) (%) 10.939.489.570.0034.30
Earning Retention Ratio (%) 88.0989.7589.700.0059.31
Cash Earning Retention Ratio (%) 89.0790.5290.430.0065.70
Interest Coverage Ratio (X) 13.4221.2713.924.222.37
Interest Coverage Ratio (Post Tax) (X) 12.7120.9313.113.992.33
Enterprise Value (Cr.) 9439.4210116.339760.9712849.968915.13
EV / Net Operating Revenue (X) 4.054.494.866.885.05
EV / EBITDA (X) 29.3129.5827.4836.3726.87
MarketCap / Net Operating Revenue (X) 4.024.374.756.724.23
Retention Ratios (%) 88.0889.7489.690.0059.30
Price / BV (X) 1.751.931.972.752.16
Price / Net Operating Revenue (X) 4.024.374.756.724.23
EarningsYield 0.020.030.030.010.01

After reviewing the key financial ratios for Zydus Wellness Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 41.94. This value is within the healthy range. It has decreased from 48.78 (Mar 23) to 41.94, marking a decrease of 6.84.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 41.94. This value is within the healthy range. It has decreased from 48.78 (Mar 23) to 41.94, marking a decrease of 6.84.
  • For Cash EPS (Rs.), as of Mar 24, the value is 45.71. This value is within the healthy range. It has decreased from 52.71 (Mar 23) to 45.71, marking a decrease of 7.00.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 842.37. It has increased from 805.07 (Mar 23) to 842.37, marking an increase of 37.30.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 842.37. It has increased from 805.07 (Mar 23) to 842.37, marking an increase of 37.30.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 366.01. It has increased from 354.36 (Mar 23) to 366.01, marking an increase of 11.65.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 50.64. This value is within the healthy range. It has decreased from 53.75 (Mar 23) to 50.64, marking a decrease of 3.11.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 46.90. This value is within the healthy range. It has decreased from 49.82 (Mar 23) to 46.90, marking a decrease of 2.92.
  • For PBT / Share (Rs.), as of Mar 24, the value is 40.90. This value is within the healthy range. It has decreased from 45.71 (Mar 23) to 40.90, marking a decrease of 4.81.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 41.97. This value is within the healthy range. It has decreased from 48.78 (Mar 23) to 41.97, marking a decrease of 6.81.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 41.97. This value is within the healthy range. It has decreased from 48.78 (Mar 23) to 41.97, marking a decrease of 6.81.
  • For PBDIT Margin (%), as of Mar 24, the value is 13.83. This value is within the healthy range. It has decreased from 15.16 (Mar 23) to 13.83, marking a decrease of 1.33.
  • For PBIT Margin (%), as of Mar 24, the value is 12.81. This value is within the healthy range. It has decreased from 14.05 (Mar 23) to 12.81, marking a decrease of 1.24.
  • For PBT Margin (%), as of Mar 24, the value is 11.17. This value is within the healthy range. It has decreased from 12.89 (Mar 23) to 11.17, marking a decrease of 1.72.
  • For Net Profit Margin (%), as of Mar 24, the value is 11.46. This value exceeds the healthy maximum of 10. It has decreased from 13.76 (Mar 23) to 11.46, marking a decrease of 2.30.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 11.46. This value is within the healthy range. It has decreased from 13.76 (Mar 23) to 11.46, marking a decrease of 2.30.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 4.98. This value is below the healthy minimum of 15. It has decreased from 6.05 (Mar 23) to 4.98, marking a decrease of 1.07.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 5.54. This value is below the healthy minimum of 10. It has decreased from 6.16 (Mar 23) to 5.54, marking a decrease of 0.62.
  • For Return On Assets (%), as of Mar 24, the value is 4.34. This value is below the healthy minimum of 5. It has decreased from 5.32 (Mar 23) to 4.34, marking a decrease of 0.98.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.06. This value is within the healthy range. It has increased from 0.05 (Mar 23) to 0.06, marking an increase of 0.01.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.38. It has increased from 0.05 (Mar 23) to 0.38, marking an increase of 0.33.
  • For Current Ratio (X), as of Mar 24, the value is 1.62. This value is within the healthy range. It has increased from 1.31 (Mar 23) to 1.62, marking an increase of 0.31.
  • For Quick Ratio (X), as of Mar 24, the value is 1.02. This value is within the healthy range. It has increased from 0.65 (Mar 23) to 1.02, marking an increase of 0.37.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.24. This value is below the healthy minimum of 4. It has increased from 0.89 (Mar 23) to 2.24, marking an increase of 1.35.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 11.91. This value is below the healthy minimum of 20. It has increased from 10.25 (Mar 23) to 11.91, marking an increase of 1.66.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 10.93. This value is below the healthy minimum of 20. It has increased from 9.48 (Mar 23) to 10.93, marking an increase of 1.45.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 88.09. This value exceeds the healthy maximum of 70. It has decreased from 89.75 (Mar 23) to 88.09, marking a decrease of 1.66.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 89.07. This value exceeds the healthy maximum of 70. It has decreased from 90.52 (Mar 23) to 89.07, marking a decrease of 1.45.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 13.42. This value is within the healthy range. It has decreased from 21.27 (Mar 23) to 13.42, marking a decrease of 7.85.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 12.71. This value is within the healthy range. It has decreased from 20.93 (Mar 23) to 12.71, marking a decrease of 8.22.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 9,439.42. It has decreased from 10,116.33 (Mar 23) to 9,439.42, marking a decrease of 676.91.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 4.05. This value exceeds the healthy maximum of 3. It has decreased from 4.49 (Mar 23) to 4.05, marking a decrease of 0.44.
  • For EV / EBITDA (X), as of Mar 24, the value is 29.31. This value exceeds the healthy maximum of 15. It has decreased from 29.58 (Mar 23) to 29.31, marking a decrease of 0.27.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 4.02. This value exceeds the healthy maximum of 3. It has decreased from 4.37 (Mar 23) to 4.02, marking a decrease of 0.35.
  • For Retention Ratios (%), as of Mar 24, the value is 88.08. This value exceeds the healthy maximum of 70. It has decreased from 89.74 (Mar 23) to 88.08, marking a decrease of 1.66.
  • For Price / BV (X), as of Mar 24, the value is 1.75. This value is within the healthy range. It has decreased from 1.93 (Mar 23) to 1.75, marking a decrease of 0.18.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 4.02. This value exceeds the healthy maximum of 3. It has decreased from 4.37 (Mar 23) to 4.02, marking a decrease of 0.35.
  • For EarningsYield, as of Mar 24, the value is 0.02. This value is below the healthy minimum of 5. It has decreased from 0.03 (Mar 23) to 0.02, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Zydus Wellness Ltd as of March 12, 2025 is: ₹1,190.03

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.

As of March 12, 2025, Zydus Wellness Ltd is Overvalued by 26.81% compared to the current share price 1,626.00

Intrinsic Value of Zydus Wellness Ltd as of March 12, 2025 is: 1,455.77

Calculation basis:

  • Intrinsic 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.

As of March 12, 2025, Zydus Wellness Ltd is Overvalued by 10.47% compared to the current share price 1,626.00

Last 5 Year EPS CAGR: 22.33%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 18.50%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -1.58, which is a positive sign.
  3. The stock has a low average Cash Conversion Cycle of -58.67, which is a positive sign.
  4. The company has higher reserves (2,636.85 cr) compared to borrowings (373.46 cr), indicating strong financial stability.
  5. The company has shown consistent growth in sales (262.85 cr) and profit (178.77 cr) over the years.

    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 Zydus Wellness Ltd:
      1. Net Profit Margin: 11.46%
        • 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: 5.54% (Industry Average ROCE: 20.85%)
        • 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%: 4.98% (Industry Average ROE: 21.11%)
        • 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): 12.71
        • 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: 1.02
        • 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: 32.3 (Industry average Stock P/E: 163.19)
        • 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: 0.06
        • 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

    No data availabale for About the Company
    INDUSTRYADDRESSCONTACT
    Industry not foundAddress not foundContact not found
    Management Data not Available

    FAQ

    What is the latest intrinsic value of Zydus Wellness Ltd?

    The latest intrinsic value of Zydus Wellness Ltd as on 11 March 2025 is ₹1190.03, which is 26.81% lower than the current market price of 1,626.00, indicating the stock is overvalued by 26.81%. The intrinsic value of Zydus Wellness Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹10,347 Cr. and recorded a high/low of ₹2,484/1,440 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹5,431 Cr and total liabilities of ₹6,008 Cr.

    What is the Market Cap of Zydus Wellness Ltd?

    The Market Cap of Zydus Wellness Ltd is 10,347 Cr..

    What is the current Stock Price of Zydus Wellness Ltd as on 11 March 2025?

    The current stock price of Zydus Wellness Ltd as on 11 March 2025 is ₹1,626.

    What is the High / Low of Zydus Wellness Ltd stocks in FY 2024-2025?

    In FY 2024-2025, the High / Low of Zydus Wellness Ltd stocks is ₹2,484/1,440.

    What is the Stock P/E of Zydus Wellness Ltd?

    The Stock P/E of Zydus Wellness Ltd is 32.3.

    What is the Book Value of Zydus Wellness Ltd?

    The Book Value of Zydus Wellness Ltd is 863.

    What is the Dividend Yield of Zydus Wellness Ltd?

    The Dividend Yield of Zydus Wellness Ltd is 0.31 %.

    What is the ROCE of Zydus Wellness Ltd?

    The ROCE of Zydus Wellness Ltd is 5.33 %.

    What is the ROE of Zydus Wellness Ltd?

    The ROE of Zydus Wellness Ltd is 5.32 %.

    What is the Face Value of Zydus Wellness Ltd?

    The Face Value of Zydus Wellness Ltd is 10.0.

    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 Zydus Wellness 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