NGL Fine Chem Ltd

About

NGL Fine Chem Ltd is a manufacturer of pharmaceuticals and intermediates for usage in veterinary and human health.

  • Market Cap 537 Cr.
  • Current Price 869
  • High / Low 925 / 220
  • Stock P/E 38.3
  • Book Value 164
  • Dividend Yield 0.20 %
  • ROCE 15.4 %
  • ROE 12.5 %
  • Face Value 5.00

Pros

Cons

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
28.91 29.29 32.02 34.85 38.92 34.47 43.46 40.70 37.21 37.42 35.48 42.42
22.99 23.91 26.23 29.71 32.03 27.09 32.79 32.06 32.54 33.57 33.27 29.81
Operating Profit 5.92 5.38 5.79 5.14 6.89 7.38 10.67 8.64 4.67 3.85 2.21 12.61
OPM % 20.48% 18.37% 18.08% 14.75% 17.70% 21.41% 24.55% 21.23% 12.55% 10.29% 6.23% 29.73%
Other Income 1.03 1.60 0.84 2.24 1.84 0.73 1.25 1.35 1.06 1.27 0.91 2.25
Interest 0.15 0.59 0.66 0.59 0.52 0.64 0.53 0.44 0.58 0.64 0.60 0.60
Depreciation 1.66 0.61 1.48 1.57 1.49 1.62 1.61 1.75 1.78 1.88 1.86 1.87
Profit before tax 5.14 5.78 4.49 5.22 6.72 5.85 9.78 7.80 3.37 2.60 0.66 12.39
Tax % 32.88% 27.34% 31.40% 7.47% 34.23% 30.26% 30.47% 28.97% 11.87% 21.92% 78.79% 28.41%
Net Profit 3.45 4.19 3.07 4.82 4.42 4.07 6.81 5.54 2.97 2.03 0.14 8.87
EPS in Rs 5.58 6.78 4.97 7.80 7.15 6.59 11.02 8.97 4.81 3.29 0.23 14.36
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
25 30 35 36 56 79 88 96 100 114 153 152 153
21 25 30 32 48 68 73 74 74 92 121 129 129
Operating Profit 4 5 5 4 8 11 15 22 25 22 32 23 23
OPM % 17% 16% 14% 11% 14% 14% 17% 23% 26% 19% 21% 15% 15%
Other Income 0 0 0 0 0 -1 2 0 1 3 4 1 5
Interest 1 0 1 1 1 2 2 2 1 2 3 3 2
Depreciation 1 1 1 1 2 2 3 3 3 5 6 7 7
Profit before tax 3 4 4 2 4 7 13 18 23 18 28 14 19
Tax % 38% 31% 37% 32% 35% 32% 35% 36% 35% 29% 27% 26%
Net Profit 2 3 2 1 3 5 8 11 15 13 20 11 14
EPS in Rs 3.17 4.37 3.92 1.70 4.71 7.33 13.48 18.45 24.10 20.38 32.58 17.16 22.69
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 5% 10%
Compounded Sales Growth
10 Years:18%
5 Years:12%
3 Years:15%
TTM:-3%
Compounded Profit Growth
10 Years:16%
5 Years:11%
3 Years:-7%
TTM:-33%
Stock Price CAGR
10 Years:45%
5 Years:30%
3 Years:36%
1 Year:69%
Return on Equity
10 Years:21%
5 Years:21%
3 Years:18%
Last Year:13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3 3 3 3 3 3 3 3 3 3 3 3
Reserves 8 11 13 14 17 21 30 41 56 69 89 98
Borrowings 4 5 6 10 13 17 13 14 23 27 27 28
5 7 9 10 14 15 21 19 20 31 23 26
Total Liabilities 20 25 32 37 47 56 67 78 102 129 142 156
6 6 11 10 18 19 17 24 25 56 61 61
CWIP 0 1 1 5 0 0 1 2 16 3 0 0
Investments 0 1 2 2 0 0 2 3 6 6 9 14
13 17 19 21 30 37 46 49 55 63 73 80
Total Assets 20 25 32 37 47 56 67 78 102 129 142 156

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-0 1 4 1 -0 -0 8 8 10 22 9 20
-1 -2 -6 -4 -3 -4 -3 -10 -10 -21 -10 -20
2 1 1 3 4 3 -4 2 0 0 0 0
Net Cash Flow 0 -0 -0 -0 1 -1 1 0 -0 1 -1 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 27% 26% 22% 11% 19% 24% 29% 37% 34% 22% 28% 15%
Debtor Days 89 100 112 115 100 110 107 123 110 89 79 63
Inventory Turnover 4.28 3.56 4.37 4.07 4.22 4.87 4.45 4.04 3.86 3.62 4.11 3.26

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
65.45 65.45 65.45 65.45 65.45 65.45 65.45 73.83 73.83 73.81 73.81 73.81
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00
34.55 34.55 34.55 34.55 34.55 34.55 34.55 26.17 26.16 26.19 26.19 26.19

Documents