SMS Pharmaceuticals Ltd

About [ edit ]

SMS Pharmaceuticals is a global player in API manufacturing industry. The company's products include Anti-Ulcer, Anti-fungal, Anti-migraine, Anti- Hypertensive,etc.

  • Market Cap 1,142 Cr.
  • Current Price 135
  • High / Low 145 / 23.6
  • Stock P/E 25.4
  • Book Value 45.8
  • Dividend Yield 0.19 %
  • ROCE 12.5 %
  • ROE 9.25 %
  • Face Value 1.00

Pros

Cons

  • The company has delivered a poor sales growth of -6.82% over past five years.
  • Company has a low return on equity of 11.99% for last 3 years.
  • Dividend payout has been low at 5.61% of profits over last 3 years
  • Debtor days have increased from 27.56 to 43.21 days.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
101 125 135 101 104 117 118 80 96 113 130 149
74 101 110 76 88 94 96 60 82 91 106 114
Operating Profit 27 24 25 26 16 23 22 20 14 21 24 34
OPM % 26% 19% 19% 25% 15% 20% 19% 25% 15% 19% 18% 23%
Other Income 1 0 1 1 1 1 1 1 3 1 1 1
Interest 4 3 3 3 3 3 3 3 3 3 3 3
Depreciation 5 5 5 5 5 5 5 5 6 5 6 6
Profit before tax 19 16 19 19 8 15 14 12 9 14 16 27
Tax % 50% 38% 34% 35% 22% 38% 34% 40% 28% 33% 31% 31%
Net Profit 10 10 13 12 6 9 10 8 6 9 11 18
EPS in Rs 1.15 1.19 1.48 1.44 0.77 1.12 1.13 0.89 0.74 1.09 1.33 2.16
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
241 215 226 217 248 518 587 611 438 463 465 412 488
221 197 187 179 285 461 500 522 363 369 375 332 394
Operating Profit 20 17 39 38 -37 57 86 89 75 93 90 80 94
OPM % 8% 8% 17% 17% -15% 11% 15% 15% 17% 20% 19% 19% 19%
Other Income 4 7 2 1 105 2 16 4 1 2 3 5 6
Interest 10 14 18 24 24 14 18 17 16 15 12 12 11
Depreciation 6 8 13 13 14 13 17 19 19 20 19 22 23
Profit before tax 8 3 10 1 30 32 67 56 42 60 62 51 65
Tax % 21% 17% 20% 20% 15% 36% 48% 26% 14% 33% 34% 36%
Net Profit 6 2 8 1 25 20 35 42 36 40 41 33 45
EPS in Rs 0.63 0.24 0.84 0.11 2.53 2.40 4.15 4.92 4.20 4.78 4.89 3.86 5.32
Dividend Payout % 32% 42% 18% 0% 8% 8% 5% 4% 5% 5% 5% 6%
Compounded Sales Growth
10 Years:7%
5 Years:-7%
3 Years:-2%
TTM:17%
Compounded Profit Growth
10 Years:30%
5 Years:-1%
3 Years:-3%
TTM:36%
Stock Price CAGR
10 Years:24%
5 Years:12%
3 Years:16%
1 Year:275%
Return on Equity
10 Years:7%
5 Years:13%
3 Years:12%
Last Year:9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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
10 10 10 10 10 8 8 8 8 8 8 8 8
Reserves 202 203 210 211 234 213 246 286 254 293 331 359 379
Borrowings 137 163 187 207 149 167 167 204 149 146 144 157 145
49 59 64 64 79 120 119 158 89 72 93 103 179
Total Liabilities 398 435 471 492 471 509 540 656 501 519 577 627 712
87 217 206 225 147 247 277 370 290 279 281 280 271
CWIP 120 37 59 49 96 39 29 13 8 8 18 42 99
Investments 1 1 1 1 26 6 13 21 37 45 45 45 45
190 181 206 217 203 217 221 252 166 187 232 259 297
Total Assets 398 435 471 492 471 509 540 656 501 519 577 627 712

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
21 25 15 20 -33 65 59 61 73 32 50 40
-66 -58 -26 25 99 -37 -55 -79 -39 -17 -35 -43
42 18 12 8 -59 -30 -10 27 -33 -15 -13 -2
Net Cash Flow -3 -15 1 52 7 -2 -6 9 1 0 2 -5

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 % 5% 5% 7% 6% -12% 12% 21% 16% 13% 18% 16% 13%
Debtor Days 74 82 67 65 52 39 37 36 18 19 20 43
Inventory Turnover 2.75 2.21 1.56 1.08 1.85 4.03 4.71 4.26 3.06 3.12 2.58 2.00

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
67.27 67.27 67.27 67.27 67.27 67.27 67.29 67.29 67.29 67.29 67.29 67.29
0.01 0.01 0.00 0.00 0.00 0.00 0.53 0.53 0.53 0.53 0.30 0.56
0.19 0.15 0.02 0.02 0.04 0.03 0.02 0.02 0.00 0.00 0.00 0.00
32.53 32.57 32.71 32.71 32.69 32.70 32.15 32.16 32.17 32.17 32.41 32.15

Documents

Add document