Sanofi India Ltd

About [ edit ]

Sanofi India is engaged in Business of Manufacture and sale of pharmaceutical products.

  • Market Cap 17,742 Cr.
  • Current Price 7,704
  • High / Low 8,999 / 7,306
  • Stock P/E 33.4
  • Book Value 920
  • Dividend Yield 1.62 %
  • ROCE 31.6 %
  • ROE 22.3 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 140.11%

Cons

  • Stock is trading at 8.37 times its book value
  • The company has delivered a poor sales growth of 5.76% over past five years.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
684 744 726 717 748 779 826 784 710 687 720 725
519 556 589 564 590 604 648 608 533 494 553 536
Operating Profit 164 187 137 154 158 176 178 177 177 192 167 189
OPM % 24% 25% 19% 21% 21% 23% 22% 23% 25% 28% 23% 26%
Other Income 21 26 20 23 23 -16 5 -21 30 15 24 26
Interest 0 0 1 0 0 0 0 0 0 0 0 0
Depreciation 25 26 26 26 26 26 22 21 20 21 20 20
Profit before tax 160 188 131 151 155 133 161 135 186 186 170 195
Tax % 38% 36% 39% 38% 37% 5% 40% 37% 27% 29% 28% 25%
Net Profit 100 119 79 93 97 127 97 85 136 133 123 146
EPS in Rs 43.25 51.76 34.43 40.34 42.29 54.97 42.25 37.08 59.18 57.71 53.41 63.35

Profit & Loss

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 TTM
974 1,085 1,301 1,573 1,809 1,977 2,193 2,367 2,460 2,771 3,071 2,902 2,842
883 1,020 1,141 1,261 1,411 1,639 1,734 1,832 1,921 2,146 2,403 2,186 2,117
Operating Profit 92 65 160 312 398 339 459 535 538 625 667 716 726
OPM % 9% 6% 12% 20% 22% 17% 21% 23% 22% 23% 22% 25% 26%
Other Income 167 267 156 41 83 131 135 66 79 88 33 45 95
Interest 0 3 0 1 0 0 0 2 1 1 0 2 2
Depreciation 17 20 31 90 92 97 113 119 102 103 100 82 82
Profit before tax 241 310 284 262 388 373 481 480 515 610 600 677 737
Tax % 35% 26% 33% 32% 32% 29% 33% 37% 37% 38% 31% 29%
Net Profit 157 231 191 177 265 264 322 304 326 381 414 478 538
EPS in Rs 68.35 100.19 83.01 76.71 115.14 114.46 139.60 132.09 141.55 165.26 179.85 207.38 233.65
Dividend Payout % 29% 55% 40% 43% 39% 39% 46% 51% 50% 51% 194% 176%
Compounded Sales Growth
10 Years:10%
5 Years:6%
3 Years:6%
TTM:-9%
Compounded Profit Growth
10 Years:13%
5 Years:14%
3 Years:16%
TTM:11%
Stock Price CAGR
10 Years:14%
5 Years:12%
3 Years:17%
1 Year:-4%
Return on Equity
10 Years:18%
5 Years:19%
3 Years:20%
Last Year:22%

Balance Sheet

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020
23 23 23 23 23 23 23 23 23 23 23 23
Reserves 909 991 1,094 1,181 1,324 1,463 1,604 1,860 2,003 2,196 2,419 2,096
Borrowings 0 0 0 0 0 0 0 0 0 0 0 23
274 394 386 427 532 742 778 658 751 765 802 777
Total Liabilities 1,205 1,408 1,503 1,631 1,878 2,228 2,405 2,541 2,778 2,984 3,244 2,918
145 171 737 699 699 648 877 817 769 733 499 464
CWIP 27 13 23 43 136 210 22 34 30 21 17 10
Investments 5 0 0 0 0 0 0 0 0 0 0 0
1,028 1,224 742 888 1,043 1,369 1,505 1,690 1,978 2,230 2,728 2,444
Total Assets 1,205 1,408 1,503 1,631 1,878 2,228 2,405 2,541 2,778 2,984 3,244 2,918

Cash Flows

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020
137 131 205 290 273 265 213 322 435 374 412 611
-30 105 -479 -5 -335 61 36 -155 -79 -73 66 276
-43 -55 -147 -90 -105 -122 -147 -180 -188 -197 -183 -810
Net Cash Flow 64 180 -421 195 -168 205 102 -13 168 104 295 78

Ratios

Figures in Rs. Crores

Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020
ROCE % 27% 24% 27% 23% 29% 22% 26% 27% 26% 29% 28% 32%
Debtor Days 20 20 29 23 24 21 24 22 29 21 27 19
Inventory Turnover 2.48 2.39 2.61 2.92 2.81 2.48 2.18 2.26 2.28 2.64 2.92 3.05

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
60.40 60.40 60.40 60.40 60.40 60.40 60.40 60.40 60.40 60.40 60.40 60.40
11.84 11.63 11.79 12.03 12.19 13.40 13.38 12.17 12.47 12.42 11.54 11.54
16.38 17.07 17.28 16.72 16.07 16.72 16.26 16.52 16.14 16.15 17.44 17.18
11.38 10.91 10.54 10.85 11.34 9.49 9.96 10.92 11.00 11.03 10.62 10.89

Documents