Lupin Ltd

Lupin Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Lupin Ltd

₹ 1,616 1.35%
26 Apr - close price
lupin.com BSE: 500257 NSE : LUPIN
About

Lupin is an innovation-led transnational pharmaceutical company headquartered in Mumbai. Lupin develops and commercializes a wide range of branded and generic formulations, biotechnology products, and APIs in over 100 markets in the U.S., India, South Africa, and across the Asia Pacific (APAC), Latin America (LATAM), Europe, and Middle East regions.

Key Points

Products
Co. is engaged in developing and marketing generic formulations, biotechnology products, and APIs globally. Co. has a significant presence in the Cardiovascular, Diabetology, Asthma, Pediatrics, and Central Nervous system, among other segments, and is a global leader in e Anti-TB and Cephalosporins segments. [1]

Website BSE NSE
  • Market Cap ₹ 73,624 Cr.
  • Current Price ₹ 1,616
  • High / Low ₹ 1,704 / 695
  • Stock P/E 35.7
  • Book Value ₹ 423
  • Dividend Yield 0.25 %
  • ROCE 3.18 %
  • ROE 2.25 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 3.82 times its book value
  • The company has delivered a poor sales growth of 2.24% over past five years.
  • Company has a low return on equity of 2.58% over last 3 years.

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
2,802 2,516 3,314 2,870 2,732 2,855 2,732 2,829 2,861 2,836 3,496 3,659 4,116
2,395 2,074 2,349 4,269 2,524 2,354 2,444 2,515 2,646 2,574 2,791 2,824 2,898
Operating Profit 407 442 965 -1,399 208 501 289 314 215 262 705 835 1,217
OPM % 15% 18% 29% -49% 8% 18% 11% 11% 8% 9% 20% 23% 30%
22 49 25 75 35 16 6 15 17 55 28 26 23
Interest 10 12 15 18 16 25 20 18 31 29 16 15 11
Depreciation 127 125 125 130 128 131 130 138 134 146 140 149 145
Profit before tax 292 354 849 -1,472 100 362 145 173 67 142 577 696 1,084
Tax % 25% 11% 24% 10% -431% 110% 19% 14% 40% 16% 17% 21% 15%
218 316 646 -1,329 530 -36 117 149 40 119 477 549 916
EPS in Rs 4.81 6.97 14.23 -29.27 11.68 -0.79 2.58 3.27 0.89 2.62 10.48 12.05 20.13
Raw PDF
Upcoming result date: 6 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
5,385 7,122 8,939 9,752 11,344 12,626 10,081 11,356 11,026 11,056 11,772 11,259 14,107
4,206 5,224 6,016 6,375 7,357 8,134 7,992 8,504 9,116 9,012 11,560 10,295 11,087
Operating Profit 1,179 1,898 2,922 3,377 3,987 4,492 2,089 2,853 1,909 2,044 211 964 3,020
OPM % 22% 27% 33% 35% 35% 36% 21% 25% 17% 18% 2% 9% 21%
-14 9 405 177 187 82 128 -49 -286 129 215 210 132
Interest 29 33 21 5 24 29 33 35 53 41 73 98 72
Depreciation 132 150 168 337 306 366 390 426 519 503 514 548 581
Profit before tax 1,005 1,724 3,139 3,212 3,844 4,179 1,794 2,342 1,052 1,630 -162 527 2,498
Tax % 20% 27% 26% 25% 26% 25% 25% 34% 31% 23% -17% 19%
804 1,260 2,324 2,397 2,831 3,141 1,345 1,539 728 1,259 -189 425 2,061
EPS in Rs 18.01 28.16 51.84 53.34 62.83 69.56 29.74 34.01 16.06 27.74 -4.15 9.35 45.28
Dividend Payout % 18% 14% 12% 14% 12% 11% 17% 15% 37% 23% -96% 43%
Compounded Sales Growth
10 Years: 5%
5 Years: 2%
3 Years: 1%
TTM: 25%
Compounded Profit Growth
10 Years: -11%
5 Years: -21%
3 Years: -29%
TTM: 662%
Stock Price CAGR
10 Years: 5%
5 Years: 13%
3 Years: 15%
1 Year: 133%
Return on Equity
10 Years: 12%
5 Years: 5%
3 Years: 3%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 89 90 90 90 90 90 90 90 91 91 91 91 91
Reserves 3,645 4,757 6,889 8,938 11,823 14,690 15,695 17,027 17,383 18,475 18,059 18,321 19,186
1,099 669 144 45 392 593 17 6 6 485 951 749 130
1,325 1,530 1,675 1,935 1,931 2,475 2,879 2,567 3,201 2,808 3,212 3,523 4,091
Total Liabilities 6,159 7,046 8,799 11,008 14,236 17,848 18,681 19,690 20,680 21,859 22,313 22,684 23,497
1,707 2,014 2,179 2,036 2,345 3,013 3,341 3,373 3,514 3,639 3,690 4,022 4,252
CWIP 357 240 267 490 624 481 1,171 1,199 822 951 947 927 471
Investments 687 688 1,164 3,444 3,741 6,914 5,363 7,388 7,456 9,563 9,511 9,974 159
3,407 4,104 5,189 5,038 7,526 7,441 8,806 7,730 8,888 7,706 8,165 7,761 18,614
Total Assets 6,159 7,046 8,799 11,008 14,236 17,848 18,681 19,690 20,680 21,859 22,313 22,684 23,497

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
478 1,008 1,528 2,852 917 4,352 209 3,111 2,219 1,570 151 1,794
-398 -372 -447 -1,178 -2,629 -1,941 725 -2,865 -740 -2,508 -372 -1,269
-98 -635 -844 -221 17 -160 -987 -295 -368 -53 102 -498
Net Cash Flow -18 1 237 1,452 -1,696 2,252 -52 -50 1,112 -991 -118 27

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 101 96 117 94 146 113 179 120 120 105 84 87
Inventory Days 199 193 174 211 214 232 229 216 216 236 260 230
Days Payable 124 126 124 126 126 161 150 118 136 104 110 119
Cash Conversion Cycle 176 163 166 179 234 184 258 218 199 237 234 197
Working Capital Days 124 123 138 116 181 144 219 171 154 158 151 132
ROCE % 23% 34% 50% 40% 36% 30% 11% 16% 10% 9% -1% 3%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
46.84% 46.83% 46.81% 46.78% 47.10% 47.11% 47.10% 47.08% 47.07% 47.06% 47.04% 47.01%
18.60% 15.66% 15.28% 14.65% 14.27% 13.81% 13.98% 13.32% 13.93% 14.99% 16.11% 18.29%
21.81% 24.47% 24.83% 26.91% 26.89% 27.63% 29.39% 28.92% 29.08% 29.14% 29.72% 27.76%
0.28% 0.28% 0.28% 0.29% 0.29% 0.00% 0.00% 0.28% 0.28% 0.28% 0.01% 0.01%
12.47% 12.76% 12.79% 11.37% 11.45% 11.45% 9.51% 10.39% 9.62% 8.52% 7.10% 6.93%
No. of Shareholders 3,02,2923,61,2883,61,8623,78,5473,82,8283,78,0113,60,6773,48,1493,22,6782,89,0742,81,5422,80,248

* 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