Divis Laboratories Ltd

Divi's Lab. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Divis Laboratories Ltd

₹ 2,791 0.82%
22 Mar - close price
divislaboratories.com BSE: 532488 NSE : DIVISLAB
About

Divis Laboratories Ltd is engaged in manufacturing of Active Pharmaceutical Ingredients (APIs), Intermediates and Nutraceutical ingredients with predominance in exports. It has a market presence in 95 countries and ~14,000 employees and is one of the leading pharmaceutical companies in the world.[1]

Key Points

Product Portfolio
The company is engaged in production of leading generic APIs, Nutraceutical ingredients and custom synthesis of APIs and intermediates for global companies.
It has a product portfolio of 122 products across various therapeutic areas.[1]
The company derives ~47% of total revenues from top 5 products. Naproxen (an anti-inflammatory drug) contributed ~18% of total sales during FY20. The company is one of the leading suppliers of this drug.[2]

Website BSE NSE
  • Market Cap ₹ 74,083 Cr.
  • Current Price ₹ 2,791
  • High / Low ₹ 4,641 / 2,730
  • Stock P/E 30.9
  • Book Value ₹ 457
  • Dividend Yield 1.08 %
  • ROCE 35.1 %
  • ROE 28.2 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 22.8% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 28.2%

Cons

* 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.

Peer comparison

Sector: Pharmaceuticals Industry: Pharmaceuticals - Indian - Bulk Drugs

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
1,396 1,390 1,730 1,749 1,701 1,788 1,961 1,988 2,493 2,518 2,255 1,855 1,708
902 945 1,030 1,008 1,010 1,072 1,109 1,169 1,396 1,414 1,408 1,234 1,299
Operating Profit 494 444 700 741 691 716 852 818 1,097 1,104 847 621 408
OPM % 35% 32% 40% 42% 41% 40% 43% 41% 44% 44% 38% 33% 24%
42 77 17 14 19 24 36 19 17 52 88 80 114
Interest 2 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 47 50 56 61 68 70 73 77 80 81 84 86 87
Profit before tax 487 471 661 693 642 669 814 760 1,034 1,076 851 615 436
Tax % 26% 18% 26% 25% 27% 25% 32% 20% 13% 17% 18% 20% 30%
Net Profit 359 388 492 520 471 502 557 606 902 895 702 494 307
EPS in Rs 13.53 14.62 18.54 19.57 17.73 18.91 20.99 22.84 33.99 33.70 26.44 18.59 11.56
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
1,317 1,864 2,145 2,532 3,115 3,776 4,064 3,891 4,946 5,394 6,969 8,960 8,335
816 1,173 1,329 1,514 1,942 2,354 2,615 2,622 3,072 3,568 4,102 5,075 5,355
Operating Profit 501 691 816 1,018 1,173 1,423 1,450 1,269 1,874 1,826 2,867 3,885 2,980
OPM % 38% 37% 38% 40% 38% 38% 36% 33% 38% 34% 41% 43% 36%
27 56 45 68 38 93 72 107 154 186 57 112 335
Interest 2 5 3 3 3 5 3 2 5 7 2 2 1
Depreciation 53 62 77 92 136 118 123 142 169 186 256 312 337
Profit before tax 472 681 781 991 1,072 1,393 1,395 1,231 1,855 1,819 2,666 3,684 2,978
Tax % 9% 22% 23% 22% 21% 19% 24% 29% 27% 24% 26% 20%
Net Profit 429 533 602 773 852 1,126 1,060 877 1,353 1,377 1,984 2,960 2,397
EPS in Rs 16.19 20.09 22.67 29.13 32.07 42.41 39.95 33.04 50.96 51.85 74.75 111.52 90.29
Dividend Payout % 31% 32% 33% 34% 31% 24% 25% 30% 31% 31% 27% 27%
Compounded Sales Growth
10 Years: 17%
5 Years: 17%
3 Years: 22%
TTM: 1%
Compounded Profit Growth
10 Years: 19%
5 Years: 23%
3 Years: 30%
TTM: -7%
Stock Price CAGR
10 Years: 19%
5 Years: 22%
3 Years: 15%
1 Year: -39%
Return on Equity
10 Years: 24%
5 Years: 22%
3 Years: 24%
Last Year: 28%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
27 27 27 27 27 53 53 53 53 53 53 53 53
Reserves 1,771 2,105 2,474 2,937 3,469 4,240 5,304 5,872 6,904 7,257 9,242 11,675 12,082
23 55 33 18 27 42 36 63 106 39 5 4 3
454 570 605 729 883 562 762 797 973 1,183 1,471 1,628 1,380
Total Liabilities 2,275 2,757 3,139 3,710 4,405 4,898 6,155 6,785 8,036 8,531 10,771 13,360 13,518
590 738 909 1,222 1,309 1,439 1,559 1,996 2,088 2,782 3,704 4,325 4,331
CWIP 104 182 303 144 218 264 444 120 492 920 711 470 542
Investments 526 477 408 502 733 803 1,631 1,889 1,946 971 0 72 75
1,055 1,359 1,519 1,842 2,145 2,392 2,521 2,780 3,511 3,858 6,356 8,493 8,571
Total Assets 2,275 2,757 3,139 3,710 4,405 4,898 6,155 6,785 8,036 8,531 10,771 13,360 13,518

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
327 338 480 557 826 1,038 1,150 776 954 1,216 1,947 1,912
-221 -204 -255 -305 -521 -406 -1,140 -478 -685 -83 75 -2,195
-104 -131 -231 -248 -303 -631 2 -314 -246 -1,091 -35 -532
Net Cash Flow 1 3 -5 3 3 0 13 -17 23 41 1,987 -816

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 101 97 87 104 87 85 81 95 86 96 88 99
Inventory Days 399 319 382 372 350 293 307 314 347 316 329 341
Days Payable 86 75 73 61 68 56 104 96 96 100 117 96
Cash Conversion Cycle 415 341 396 416 368 322 284 313 336 312 300 344
Working Capital Days 167 145 152 159 143 162 151 182 177 182 152 177
ROCE % 28% 34% 33% 36% 33% 36% 29% 22% 29% 25% 32% 35%

Shareholding Pattern

Numbers in percentages

9 recently
Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
51.97 51.97 51.96 51.95 51.95 51.95 51.95 51.95 51.94 51.94 51.94 51.94
19.08 18.17 18.28 20.37 19.87 20.60 20.70 19.30 18.45 16.52 15.40 15.15
15.59 16.80 18.80 16.86 16.74 16.56 16.36 17.73 18.32 19.98 20.75 20.62
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.05
13.35 13.07 10.96 10.83 11.45 10.89 11.00 11.02 11.28 11.56 11.88 12.23

* 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

Announcements

Annual reports

Credit ratings

Concalls