Lupin Ltd

About [ edit ]

Lupin is engaged in the business of Manufacture of Pharmaceuticals.

  • Market Cap 48,945 Cr.
  • Current Price 1,079
  • High / Low 1,122 / 505
  • Stock P/E
  • Book Value 280
  • Dividend Yield 0.56 %
  • ROCE 9.23 %
  • ROE -3.58 %
  • Face Value 2.00

Pros

  • Company has reduced debt.

Cons

  • Stock is trading at 3.85 times its book value
  • The company has delivered a poor sales growth of 3.78% over past five years.
  • Company has a low return on equity of 1.38% for last 3 years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
3,976 4,034 3,856 3,951 3,947 3,887 3,878 3,882 3,769 3,846 3,528 3,835
3,287 3,325 3,329 3,401 3,266 3,107 3,131 3,242 3,340 3,320 3,040 3,254
Operating Profit 688 709 527 550 682 779 747 641 429 525 488 581
OPM % 17% 18% 14% 14% 17% 20% 19% 16% 11% 14% 14% 15%
Other Income 29 -1,318 185 231 -291 115 106 -359 -161 293 44 25
Interest 54 59 69 74 78 84 84 83 89 107 44 34
Depreciation 280 273 259 265 219 219 250 253 253 214 215 213
Profit before tax 383 -941 384 441 93 591 518 -54 -73 496 273 360
Tax % 42% 17% 47% 39% 264% 50% 42% -129% -1,046% 21% 60% 41%
Net Profit 222 -784 203 266 -152 290 303 -127 -835 390 107 211
EPS in Rs 4.91 -17.33 4.48 5.88 -3.35 6.40 6.70 -2.81 -18.44 8.60 2.36 4.66
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
3,776 4,774 5,819 7,083 9,641 11,286 12,770 14,256 17,367 15,797 14,665 15,375 14,978
3,124 3,887 4,634 5,621 7,356 8,272 9,146 10,570 12,866 12,712 12,131 13,127 12,954
Operating Profit 652 887 1,185 1,461 2,284 3,014 3,624 3,685 4,501 3,085 2,534 2,248 2,024
OPM % 17% 19% 20% 21% 24% 27% 28% 26% 26% 20% 17% 15% 14%
Other Income 92 111 15 -2 13 105 236 190 107 -1,248 118 -27 201
Interest 50 38 34 35 41 27 10 59 153 204 302 363 274
Depreciation 88 124 171 228 332 261 435 487 912 1,086 846 970 895
Profit before tax 606 836 994 1,196 1,925 2,832 3,415 3,329 3,543 547 1,503 887 1,056
Tax % 16% 16% 12% 26% 30% 34% 28% 32% 28% 53% 59% 130%
Net Profit 502 682 863 868 1,314 1,836 2,403 2,261 2,557 251 607 -269 -127
EPS in Rs 12.11 15.33 19.33 19.43 29.36 40.96 53.47 50.17 56.63 5.56 13.40 -5.95 -2.82
Dividend Payout % 21% 18% 16% 18% 14% 15% 14% 15% 13% 90% 37% -101%
Compounded Sales Growth
10 Years:12%
5 Years:4%
3 Years:-4%
TTM:-4%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-599%
Stock Price CAGR
10 Years:9%
5 Years:-9%
3 Years:4%
1 Year:46%
Return on Equity
10 Years:15%
5 Years:9%
3 Years:1%
Last Year:-4%

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 Sep 2020
83 89 89 89 90 90 90 90 90 90 90 91 91
Reserves 1,342 2,479 3,192 3,924 5,115 6,842 8,784 11,073 13,407 13,487 13,652 12,446 12,626
Borrowings 1,223 1,140 1,162 1,639 1,164 654 537 7,178 7,966 7,143 8,496 6,305 2,456
1,347 1,358 1,643 2,283 2,475 2,550 3,642 3,957 4,749 5,300 5,423 5,968 7,529
Total Liabilities 3,995 5,066 6,086 7,935 8,843 10,135 13,054 22,298 26,212 26,020 27,661 24,810 22,703
1,519 1,906 2,057 2,750 3,000 3,356 4,368 8,717 11,033 10,362 11,087 7,938 7,938
CWIP 224 358 490 444 311 304 576 2,702 2,133 2,598 1,640 940 941
Investments 22 26 3 3 2 178 1,658 16 2,136 262 2,295 2,374 1,276
2,231 2,775 3,536 4,739 5,530 6,297 6,451 10,862 10,910 12,798 12,639 13,557 12,548
Total Assets 3,995 5,066 6,086 7,935 8,843 10,135 13,054 22,298 26,212 26,020 27,661 24,810 22,703

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
470 676 798 560 1,251 2,004 2,733 -382 4,114 1,751 1,666 1,469
-505 -683 -520 -720 -522 -851 -1,034 -6,769 -2,527 470 -3,282 1,107
-167 136 -163 109 -663 -857 -197 5,836 433 -1,492 744 -891
Net Cash Flow -203 130 116 -51 66 296 1,502 -1,315 2,019 729 -872 1,685

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 % 26% 27% 25% 25% 33% 41% 40% 24% 19% 10% 10% 9%
Debtor Days 89 86 79 92 83 80 76 116 91 120 128 129
Inventory Turnover 2.00 2.20 2.25 1.96 2.10 2.04 1.95 1.63 1.56 1.56 1.44 1.61

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
47.01 47.01 47.00 46.98 46.97 46.96 46.96 46.93 46.92 46.92 46.91 46.88
25.39 25.80 25.23 27.37 25.87 25.24 25.66 24.66 22.68 21.31 20.35 18.97
12.01 11.84 12.20 11.20 11.92 13.14 13.05 14.33 16.27 18.57 19.86 21.08
0.20 0.25 0.26 0.27 0.28 0.28 0.28 0.28 0.28 0.29 0.29 0.29
15.40 15.10 15.30 14.18 14.96 14.38 14.05 13.80 13.85 12.91 12.60 12.79

Documents

Add document