Indoco Remedies Ltd
Indoco Remedies (Indoco) is a Mumbai-based pharmaceutical company that focuses on formulations with a presence in contract manufacturing and research. The Company is engaged in the manufacturing and marketing of pharmaceutical Formulations (Finished Dosage Forms) and Active Pharmaceutical Ingredients (APIs).[1]
- Market Cap ₹ 3,007 Cr.
- Current Price ₹ 326
- High / Low ₹ 417 / 308
- Stock P/E 28.3
- Book Value ₹ 116
- Dividend Yield 0.68 %
- ROCE 17.4 %
- ROE 14.8 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 29.1% CAGR over last 5 years
Cons
- The company has delivered a poor sales growth of 9.89% over past five years.
- Company might be capitalizing the interest cost
* 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 & Formln
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Jun 2006 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
241 | 629 | 731 | 854 | 1,005 | 1,071 | 1,041 | 968 | 1,107 | 1,242 | 1,541 | 1,669 | 1,796 | |
198 | 537 | 610 | 689 | 834 | 914 | 906 | 892 | 983 | 1,017 | 1,213 | 1,381 | 1,536 | |
Operating Profit | 43 | 93 | 120 | 166 | 171 | 157 | 135 | 77 | 123 | 225 | 328 | 288 | 260 |
OPM % | 18% | 15% | 16% | 19% | 17% | 15% | 13% | 8% | 11% | 18% | 21% | 17% | 14% |
12 | 1 | 2 | 2 | 1 | 4 | 5 | 6 | 2 | 3 | 2 | 1 | -1 | |
Interest | 6 | 22 | 19 | 11 | 12 | 6 | 24 | 21 | 26 | 22 | 14 | 25 | 35 |
Depreciation | 6 | 24 | 31 | 47 | 61 | 63 | 68 | 72 | 71 | 73 | 79 | 71 | 83 |
Profit before tax | 43 | 49 | 72 | 110 | 99 | 91 | 48 | -9 | 29 | 132 | 237 | 193 | 142 |
Tax % | 27% | 12% | 20% | 24% | 17% | 15% | 15% | 69% | 16% | 30% | 35% | 26% | |
31 | 43 | 58 | 83 | 82 | 77 | 41 | -3 | 24 | 93 | 155 | 142 | 101 | |
EPS in Rs | 3.56 | 4.64 | 6.29 | 8.99 | 8.89 | 8.36 | 4.47 | -0.31 | 2.62 | 10.10 | 16.80 | 15.44 | 11.03 |
Dividend Payout % | 23% | 24% | 22% | 18% | 18% | 19% | 22% | -95% | 11% | 15% | 13% | 15% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 10% |
3 Years: | 15% |
TTM: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 13% |
5 Years: | 29% |
3 Years: | 81% |
TTM: | -32% |
Stock Price CAGR | |
---|---|
10 Years: | 9% |
5 Years: | 10% |
3 Years: | -1% |
1 Year: | 3% |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 11% |
3 Years: | 15% |
Last Year: | 15% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Jun 2006 | 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 | 12 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves | 187 | 396 | 439 | 500 | 558 | 633 | 657 | 642 | 661 | 751 | 886 | 1,010 | 1,050 |
36 | 120 | 92 | 97 | 140 | 280 | 282 | 296 | 262 | 267 | 257 | 333 | 496 | |
76 | 157 | 180 | 230 | 224 | 266 | 281 | 301 | 330 | 279 | 325 | 297 | 374 | |
Total Liabilities | 311 | 692 | 729 | 846 | 941 | 1,197 | 1,238 | 1,258 | 1,272 | 1,315 | 1,486 | 1,658 | 1,938 |
139 | 322 | 325 | 340 | 374 | 440 | 489 | 468 | 590 | 570 | 555 | 678 | 762 | |
CWIP | 5 | 38 | 44 | 63 | 55 | 91 | 136 | 185 | 51 | 68 | 122 | 114 | 93 |
Investments | 6 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 |
161 | 332 | 360 | 443 | 496 | 666 | 613 | 605 | 631 | 677 | 809 | 864 | 1,078 | |
Total Assets | 311 | 692 | 729 | 846 | 941 | 1,197 | 1,238 | 1,258 | 1,272 | 1,315 | 1,486 | 1,658 | 1,938 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Jun 2006 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
37 | 69 | 99 | 109 | 112 | 89 | 123 | 132 | 123 | 82 | 174 | 179 | |
-16 | -43 | -41 | -88 | -111 | -171 | -135 | -104 | -56 | -67 | -121 | -208 | |
-25 | -24 | -59 | -20 | -2 | 132 | -39 | -16 | -64 | -30 | -44 | 23 | |
Net Cash Flow | -3 | 2 | -1 | 1 | -0 | 50 | -51 | 12 | 3 | -14 | 8 | -7 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Jun 2006 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 127 | 74 | 69 | 66 | 69 | 74 | 73 | 74 | 69 | 69 | 70 | 77 |
Inventory Days | 127 | 130 | 148 | 181 | 174 | 189 | 203 | 209 | 230 | 245 | 248 | 228 |
Days Payable | 147 | 95 | 95 | 146 | 137 | 166 | 157 | 195 | 183 | 117 | 107 | 86 |
Cash Conversion Cycle | 107 | 108 | 122 | 102 | 105 | 97 | 119 | 88 | 116 | 197 | 212 | 219 |
Working Capital Days | 116 | 74 | 73 | 78 | 80 | 81 | 77 | 64 | 57 | 107 | 113 | 119 |
ROCE % | 20% | 17% | 21% | 17% | 12% | 7% | 1% | 6% | 16% | 23% | 17% |
Documents
Announcements
- Compliance Certificate Under Regulation 7(3) Of Securities & Exchange Board Of India (LODR)Regulations,2015 For The Year Ended 31-03-2024 15 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Apr - Certificate issued by Link Intime India Private Limited Registrar and Transfer Agent of the Company, confirming compliance under Reg 74(5) of SEBI (DP)Reg,2018 for the …
- Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015 -Corporate Guarantee For Warren Remedies Private Limited, Wholly Owned Subsidiary Of The Company. 5 Apr
-
Announcement under Regulation 30 (LODR)-Cessation
29 Mar - Mr. Divakar Gavaskar and Mr. Rajiv Kakodkar shall cease to be an Independent Directors of the Company upon completion of two(2) consecutive terms of five(5) …
- Intimation Of Appointment Of Secretarial, Internal And Cost Auditor Of The Company For The Financial Year 2024-25 29 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
Jan 2024TranscriptPPT
-
Oct 2023TranscriptPPT
-
Jul 2023TranscriptPPT
-
May 2023TranscriptPPT
-
Jan 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Feb 2022TranscriptPPT
-
Nov 2021TranscriptPPT
-
Aug 2021TranscriptPPT
-
May 2021TranscriptPPT
-
Feb 2021TranscriptPPT
-
Nov 2020TranscriptPPT
-
Aug 2020TranscriptPPT
-
Jun 2020TranscriptPPT
-
Jan 2020TranscriptPPT
-
Oct 2019TranscriptPPT
-
Aug 2019TranscriptPPT
-
May 2019TranscriptPPT
-
Jan 2019TranscriptPPT
-
Nov 2018TranscriptPPT
-
Aug 2018TranscriptPPT
Business segments
A) Domestic Formulations (41% of FY22 revenue)[1] Company offers high-quality medicines in multiple therapeutic categories, which include diabetology, respiratory, stomatology, women's health, nutritional products, gastroenterology, cardiology, metabolic disorders, and primary care medicines.
The Company has a predominant presence in the South (37%) and West (33%), followed by the East (17%) and North (12%). The Company caters to multiple doctor specialties and generates more than 83 million prescriptions annually from over 3,00,000 doctors across India