Lincoln Pharmaceuticals Ltd

About

Lincoln Pharmaceuticals Limited (LPL) is engaged in the business of manufacturing, marketing and distribution of pharmaceutical products.

  • Market Cap 428 Cr.
  • Current Price 214
  • High / Low 283 / 85.0
  • Stock P/E 7.92
  • Book Value 157
  • Dividend Yield 0.70 %
  • ROCE 22.3 %
  • ROE 17.7 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is virtually debt free.
  • Company has delivered good profit growth of 28.39% CAGR over last 5 years

Cons

  • The company has delivered a poor growth of 7.75% over past five years.
  • Promoter holding is low: 32.41%
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
90 80 67 100 103 84 79 97 113 99 78 104
74 64 58 77 84 71 68 78 88 85 70 82
Operating Profit 15 16 10 23 19 14 11 19 25 13 9 22
OPM % 17% 20% 14% 23% 19% 16% 14% 20% 22% 13% 11% 21%
Other Income 3 3 1 2 4 0 -1 1 3 3 4 2
Interest 2 1 1 1 2 1 1 1 1 1 -1 1
Depreciation 2 1 2 2 2 2 2 2 2 2 2 2
Profit before tax 15 16 8 23 20 11 8 18 25 13 12 21
Tax % 25% 29% 15% 29% 26% 19% -8% 29% 24% 16% 22% 29%
Net Profit 11 12 7 16 15 9 8 13 19 11 9 15
EPS in Rs 5.65 5.79 3.42 8.03 7.50 4.57 4.25 6.33 9.46 5.46 4.47 7.63
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
114 124 176 188 195 210 266 400 360 361 366 386 393
104 113 167 174 179 190 240 359 313 308 299 321 325
Operating Profit 10 11 10 14 15 20 26 41 47 53 67 66 69
OPM % 9% 9% 5% 7% 8% 10% 10% 10% 13% 15% 18% 17% 17%
Other Income -1 1 3 3 6 2 7 7 2 5 5 11 12
Interest 2 3 5 8 8 7 8 10 7 5 4 2 2
Depreciation 1 1 2 2 3 4 5 5 6 6 7 7 7
Profit before tax 7 9 6 7 11 12 20 33 37 46 62 67 71
Tax % 35% 29% 33% 30% 16% 16% 24% 28% 25% 25% 22% 23%
Net Profit 4 6 4 5 10 11 15 24 28 35 49 51 54
EPS in Rs 5.20 2.46 3.04 5.82 6.43 9.00 14.32 14.06 17.31 24.36 25.72 27.02
Dividend Payout % 21% 22% 23% 19% 10% 9% 11% 7% 9% 9% 6% 6%
Compounded Sales Growth
10 Years:12%
5 Years:8%
3 Years:2%
TTM:8%
Compounded Profit Growth
10 Years:24%
5 Years:28%
3 Years:22%
TTM:19%
Stock Price CAGR
10 Years:18%
5 Years:6%
3 Years:3%
1 Year:37%
Return on Equity
10 Years:16%
5 Years:18%
3 Years:18%
Last Year:18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
8 11 16 16 16 16 16 16 20 20 20 20
Reserves 28 42 60 64 73 82 95 117 172 204 249 293
Borrowings 16 27 44 65 76 68 76 78 64 61 34 5
22 31 44 66 72 93 70 64 48 62 63 71
Total Liabilities 73 111 165 212 237 260 258 275 305 347 366 389
17 21 28 38 65 65 66 98 103 117 121 123
CWIP 0 1 4 14 2 2 3 3 7 0 2 0
Investments 0 0 0 0 0 0 0 0 10 11 18 34
56 89 133 161 169 192 190 174 186 219 225 232
Total Assets 73 111 165 212 237 260 258 275 305 347 366 389

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
2 -11 -34 12 -16 5 25 45 25 27 53 75
-4 -6 -11 -27 -16 1 7 -42 -25 -12 -18 -31
3 25 45 16 29 -11 -32 -3 0 -11 -36 -38
Net Cash Flow 1 9 -0 1 -3 -4 -1 -0 -0 3 -1 7

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 % 17% 10% 10% 11% 12% 16% 22% 19% 19% 23% 22%
Debtor Days 74 92 83 127 140 154 163 73 92 111 122 96
Inventory Turnover 3.85 4.33 5.20 6.52 6.63 8.05 11.49 6.90 4.82 4.47 4.57

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
33.43 32.14 32.39 32.39 32.39 32.39 32.40 32.40 32.40 32.36 32.36 32.41
0.00 0.00 0.00 0.47 0.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.09 0.06 0.20 0.15 0.23 0.33 0.30 0.23 0.28 0.35 0.43 0.00
0.09 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
66.39 67.70 67.40 66.99 66.94 67.28 67.31 67.37 67.33 67.29 67.21 67.59

Documents