Abbott India Ltd

About [ edit ]

Abbott India is engaged in the business of manufacturing, selling, distribution and marketing of Pharmaceuticals.

  • Market Cap 30,578 Cr.
  • Current Price 14,389
  • High / Low 18,680 / 12,500
  • Stock P/E 47.1
  • Book Value 1,065
  • Dividend Yield 0.74 %
  • ROCE 35.2 %
  • ROE 26.7 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 21.10% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 25.65%
  • Company has been maintaining a healthy dividend payout of 49.80%

Cons

  • Stock is trading at 13.52 times its book value
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
788 845 980 948 906 999 1,055 1,078 961 1,064 1,055 1,095
682 734 786 801 753 825 851 839 823 831 814 854
Operating Profit 107 111 194 146 153 174 204 240 138 233 241 242
OPM % 14% 13% 20% 15% 17% 17% 19% 22% 14% 22% 23% 22%
Other Income 59 22 25 38 29 30 29 28 28 28 22 15
Interest 2 1 1 0 1 2 2 2 3 4 5 4
Depreciation 4 4 4 4 5 15 15 15 15 14 14 15
Profit before tax 159 129 214 180 177 187 216 251 149 242 244 238
Tax % 37% 36% 36% 35% 36% 37% 18% 25% 25% 26% 26% 26%
Net Profit 100 82 138 117 113 117 178 187 111 180 181 177
EPS in Rs 47.10 38.78 64.79 55.08 53.27 55.03 83.92 87.86 52.22 84.87 85.05 83.36
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Nov 2008 Nov 2009 Dec 2010 Dec 2011 Dec 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
666 761 990 1,490 1,653 2,276 2,289 2,614 2,903 3,298 3,679 4,093 4,176
590 663 920 1,315 1,470 2,009 1,977 2,250 2,505 2,774 3,074 3,336 3,321
Operating Profit 76 97 70 176 183 267 312 365 398 525 605 757 854
OPM % 11% 13% 7% 12% 11% 12% 14% 14% 14% 16% 16% 18% 20%
Other Income 26 29 36 20 51 49 48 50 57 117 113 114 93
Interest 0 0 0 0 0 0 0 3 2 4 2 9 16
Depreciation 7 9 11 15 19 22 15 14 16 16 17 60 58
Profit before tax 94 117 94 180 215 295 344 398 436 621 699 803 873
Tax % 33% 34% 35% 33% 33% 33% 34% 36% 37% 35% 36% 26%
Net Profit 63 78 61 120 145 198 229 255 277 401 450 593 649
EPS in Rs 45.97 56.68 44.56 56.66 68.10 93.39 107.75 120.12 130.19 188.82 211.93 279.04 305.50
Dividend Payout % 30% 30% 38% 30% 25% 25% 29% 29% 31% 29% 31% 90%
Compounded Sales Growth
10 Years:18%
5 Years:12%
3 Years:12%
TTM:3%
Compounded Profit Growth
10 Years:23%
5 Years:21%
3 Years:29%
TTM:9%
Stock Price CAGR
10 Years:28%
5 Years:25%
3 Years:36%
1 Year:-8%
Return on Equity
10 Years:25%
5 Years:25%
3 Years:26%
Last Year:27%

Balance Sheet

Figures in Rs. Crores

Nov 2008 Nov 2009 Dec 2010 Dec 2011 Dec 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
14 14 14 21 21 21 21 21 21 21 21 21 21
Reserves 208 258 292 523 626 767 916 1,174 1,366 1,672 1,987 2,410 2,241
Borrowings 1 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 175 166
129 117 148 253 260 351 436 421 679 723 932 940 1,052
Total Liabilities 351 388 453 797 907 1,139 1,374 1,616 2,066 2,416 2,941 3,547 3,480
48 49 50 80 109 98 96 108 110 81 105 270 260
CWIP 3 0 1 0 1 1 4 3 6 2 1 2 4
Investments -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
300 339 403 717 798 1,040 1,274 1,505 1,950 2,333 2,835 3,275 3,216
Total Assets 351 388 453 797 907 1,139 1,374 1,616 2,066 2,416 2,941 3,547 3,480

Cash Flows

Figures in Rs. Crores

Nov 2008 Nov 2009 Dec 2010 Dec 2011 Dec 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
87 37 46 24 101 155 215 249 307 153 499 626
140 -1 -16 56 -59 -144 -187 -77 -155 -215 -257 -401
-81 -23 -27 -42 -42 -42 -58 -80 -90 -102 -143 -217
Net Cash Flow 146 13 3 38 1 -31 -30 91 62 -165 99 8

Ratios

Figures in Rs. Crores

Nov 2008 Nov 2009 Dec 2010 Dec 2011 Dec 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 40% 48% 33% 42% 34% 39% 40% 38% 34% 41% 37% 35%
Debtor Days 18 21 24 32 31 18 21 20 22 29 27 28
Inventory Turnover 5.16 5.24 5.67 4.54 3.78 4.20 3.55 3.97 3.95 3.53 3.53 4.11

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99
2.82 2.87 2.15 2.06 1.90 1.72 1.68 1.82 1.64 1.34 1.15 1.10
6.62 6.43 6.71 7.01 7.14 7.49 6.90 6.26 6.08 5.98 6.34 5.82
15.58 15.72 16.15 15.95 15.98 15.80 16.43 16.93 17.30 17.69 17.52 18.09

Documents

Add document