Aarey Drugs & Pharmaceuticals Ltd

Aarey Drugs & Pharmaceuticals Ltd

₹ 48.2 0.63%
12 Apr 4:05 p.m.
About

Incorporated in 1990, Aarey Drugs & Pharmaceuticals Ltd is a manufacturer of API / Bulk Drugs and offers products for diverse
industrial applications[1]

Key Points

Business Overview:[1]
ADPL does manufacturing of active pharmaceutical ingredients, intermediates, specialty chemicals, and trading of industrial solvents & chemicals. It caters to pharmaceuticals formulation manufacturers and pharmaceutical merchant exports.

  • Market Cap 118 Cr.
  • Current Price 48.2
  • High / Low 68.0 / 25.8
  • Stock P/E 28.0
  • Book Value 46.8
  • Dividend Yield 0.00 %
  • ROCE 6.38 %
  • ROE 3.33 %
  • Face Value 10.0

Pros

  • Stock is trading at 1.04 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -4.76%
  • The company has delivered a poor sales growth of 3.70% over past five years.
  • Company has a low return on equity of 5.42% over last 3 years.
  • Company has high debtors of 165 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
95.12 178.25 97.52 134.65 140.27 120.25 118.84 76.26 62.47 162.88 50.96 57.83 76.48
94.67 175.89 94.59 131.23 137.21 118.38 117.93 71.99 60.94 160.36 49.62 55.99 73.78
Operating Profit 0.45 2.36 2.93 3.42 3.06 1.87 0.91 4.27 1.53 2.52 1.34 1.84 2.70
OPM % 0.47% 1.32% 3.00% 2.54% 2.18% 1.56% 0.77% 5.60% 2.45% 1.55% 2.63% 3.18% 3.53%
2.09 1.64 0.67 0.81 0.13 1.13 0.85 -0.94 0.48 0.84 0.70 0.84 0.29
Interest 0.61 0.56 0.47 0.61 0.49 0.43 0.55 0.59 0.71 0.20 0.42 0.41 0.47
Depreciation 0.22 0.25 0.40 0.50 0.50 0.59 0.41 0.42 0.55 1.02 0.89 1.27 1.06
Profit before tax 1.71 3.19 2.73 3.12 2.20 1.98 0.80 2.32 0.75 2.14 0.73 1.00 1.46
Tax % 0.00% 55.80% 8.06% 8.97% 11.36% 137.88% 0.00% 9.05% -33.33% 83.18% 0.00% -22.00% -30.14%
1.70 1.41 2.51 2.84 1.95 -0.76 0.80 2.12 1.00 0.36 0.72 1.23 1.91
EPS in Rs 0.73 0.60 1.07 1.21 0.77 -0.30 0.32 0.84 0.39 0.14 0.28 0.48 0.75
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
130 172 200 213 246 396 349 354 298 348 493 419 348
129 170 198 212 245 386 342 347 294 344 481 411 340
Operating Profit 2 2 1 1 1 10 8 8 3 5 11 8 8
OPM % 1% 1% 1% 1% 0% 2% 2% 2% 1% 1% 2% 2% 2%
0 0 2 3 3 3 3 4 7 7 3 3 3
Interest 1 1 1 1 2 4 2 2 2 2 2 3 2
Depreciation 1 1 1 1 1 1 1 1 1 1 2 2 4
Profit before tax 0 1 1 1 2 8 8 9 7 8 10 6 5
Tax % 32% 27% 22% 23% 29% 31% 25% 27% 20% 21% 35% 37%
0 1 1 1 1 5 6 7 6 7 7 4 4
EPS in Rs 0.17 0.39 0.62 0.65 0.77 3.02 2.64 2.80 2.48 2.78 2.58 1.49 1.65
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 4% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 9%
5 Years: 4%
3 Years: 12%
TTM: -8%
Compounded Profit Growth
10 Years: 19%
5 Years: -9%
3 Years: -13%
TTM: 34%
Stock Price CAGR
10 Years: 15%
5 Years: 11%
3 Years: 26%
1 Year: 82%
Return on Equity
10 Years: 6%
5 Years: 6%
3 Years: 5%
Last Year: 3%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 14 17 17 17 17 18 23 23 23 23 25 25 25
Reserves 19 17 18 19 20 30 55 61 67 73 86 90 94
4 5 6 11 15 10 3 16 18 18 14 38 37
50 69 67 69 74 84 89 45 86 118 120 139 78
Total Liabilities 87 107 107 115 125 142 170 146 194 233 245 291 234
4 4 4 6 8 12 12 12 12 14 14 14 13
CWIP 1 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 3 0 0 0 0 0 0 0 0 0 0 0
82 99 102 109 117 130 157 133 181 218 230 277 220
Total Assets 87 107 107 115 125 142 170 146 194 233 245 291 234

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-9 3 -0 3 6 1 -20 1 3 5 0 -1
-0 -3 2 -2 -3 -5 -1 -1 -1 -3 -3 0
10 -1 -1 -2 -2 4 23 -2 -2 -2 2 1
Net Cash Flow 1 -1 0 -1 1 -1 2 -3 0 0 -0 1

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 134 141 119 114 108 75 100 109 118 170 101 165
Inventory Days 23 16 10 7 3 5 16 23 21 20 11 26
Days Payable 138 146 119 117 108 71 84 40 98 120 86 117
Cash Conversion Cycle 19 11 9 5 3 9 32 92 42 69 26 75
Working Capital Days 87 64 62 68 61 44 72 94 121 110 76 118
ROCE % 4% 4% 6% 7% 7% 22% 14% 12% 9% 10% 10% 6%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
49.38% 49.38% 48.05% 48.06% 50.03% 50.04% 50.04% 50.05% 50.04% 50.04% 50.04% 45.28%
3.42% 4.47% 4.26% 4.23% 3.92% 3.98% 3.92% 3.92% 3.92% 3.94% 3.83% 3.40%
47.19% 46.14% 47.69% 47.70% 46.04% 45.97% 46.04% 46.04% 46.03% 46.01% 46.12% 51.32%
No. of Shareholders 12,82813,15813,65817,56517,77717,64917,78517,69917,53816,08615,26916,821

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents