Torrent Pharmaceuticals Ltd

Torrent Pharmaceuticals is engaged in one of the leading Indian Pharmaceutical Company engaged in research, development, manufacturing and marketing of generic pharmaceutical formulations.

  • Market Cap: 49,768 Cr.
  • Current Price: 2,941
  • 52 weeks High / Low 3001.50 / 1554.65
  • Book Value: 285.07
  • Stock P/E: 44.04
  • Dividend Yield: 0.58 %
  • ROCE: 15.01 %
  • ROE: 20.99 %
  • Sales Growth (3Yrs): 10.93 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 5.00
Edit ratios
Pros:
Company has been maintaining a healthy dividend payout of 51.25%
Cons:
Stock is trading at 10.32 times its book value
The company has delivered a poor growth of 11.36% over past five years.
Tax rate seems low
Company might be capitalizing the interest cost
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: Pharmaceuticals // Industry: Pharmaceuticals - Indian - Bulk Drugs & Formln

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
1,417 1,463 1,708 1,872 1,894 2,051 1,856 2,022 2,005 1,966 1,946 2,056
1,088 1,104 1,344 1,395 1,421 1,490 1,383 1,481 1,464 1,426 1,398 1,395
Operating Profit 329 359 364 477 473 561 473 541 541 540 548 661
OPM % 23% 25% 21% 25% 25% 27% 25% 27% 27% 27% 28% 32%
Other Income 78 74 42 27 10 3 -340 20 34 53 15 4
Interest 51 80 121 122 126 133 123 122 116 111 102 102
Depreciation 84 94 151 150 152 156 160 160 163 163 168 161
Profit before tax 272 259 134 232 205 275 -150 279 296 319 293 402
Tax % 25% 78% -70% 30% 13% 11% -1% 23% 18% 21% -7% 20%
Net Profit 204 58 228 163 179 246 -152 216 244 251 314 321
EPS in Rs 12.07 3.37 13.55 9.66 10.57 14.50 -8.95 12.74 14.48 14.77 18.56 18.98
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
1,611 1,886 2,195 2,691 3,203 4,172 4,636 6,687 5,816 5,950 7,673 7,939 7,973
1,375 1,492 1,808 2,200 2,514 3,220 3,616 4,007 4,438 4,601 5,729 5,769 5,683
Operating Profit 236 394 388 491 688 951 1,020 2,680 1,377 1,349 1,944 2,170 2,290
OPM % 15% 21% 18% 18% 22% 23% 22% 40% 24% 23% 25% 27% 29%
Other Income 38 48 56 -11 10 38 286 85 223 299 -261 121 106
Interest 39 29 39 39 34 59 175 184 206 308 504 451 431
Depreciation 42 66 63 82 83 87 191 238 307 409 618 654 655
Profit before tax 192 347 342 359 582 844 940 2,343 1,088 931 562 1,187 1,310
Tax % 4% 33% 21% 20% 25% 21% 20% 26% 14% 27% 22% 14%
Net Profit 184 231 270 284 433 664 751 1,733 934 678 436 1,025 1,130
EPS in Rs 10.56 13.17 15.32 16.10 23.64 37.53 42.12 102.41 55.16 40.07 25.78 60.55 66.79
Dividend Payout % 18% 22% 25% 25% 45% 25% 25% 34% 25% 35% 66% 53%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:15.46%
5 Years:11.36%
3 Years:10.93%
TTM:1.92%
Compounded Profit Growth
10 Years:16.12%
5 Years:6.26%
3 Years:4.43%
TTM:44.32%
Stock Price CAGR
10 Years:26.90%
5 Years:14.50%
3 Years:33.76%
1 Year:75.63%
Return on Equity
10 Years:26.37%
5 Years:23.74%
3 Years:16.04%
Last Year:20.99%

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
42 42 42 42 42 85 85 85 85 85 85 85
Reserves 609 789 980 1,152 1,380 1,818 2,406 3,409 4,266 4,538 4,640 4,739
Borrowings 483 522 572 579 693 1,132 2,740 2,352 2,510 6,462 6,038 5,840
524 599 941 1,275 1,638 1,988 2,589 3,040 2,740 3,159 3,351 3,375
Total Liabilities 1,658 1,953 2,536 3,048 3,753 5,022 7,820 8,886 9,601 14,243 14,113 14,038
511 541 636 797 820 875 2,833 2,859 3,688 7,855 7,748 7,533
CWIP 53 110 180 119 285 534 678 1,042 519 647 617 712
Investments 139 141 146 124 60 186 298 780 804 492 353 2
953 1,161 1,574 2,008 2,587 3,427 4,011 4,206 4,589 5,249 5,395 5,791
Total Assets 1,658 1,953 2,536 3,048 3,753 5,022 7,820 8,886 9,601 14,243 14,113 14,038

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
254 287 395 486 153 599 810 2,742 1,009 894 1,798 1,392
-40 -122 -233 -137 -247 -418 -2,113 -869 -798 -4,677 -246 -121
-18 -5 -68 -193 20 86 1,212 -1,435 -193 3,417 -1,314 -1,549
Net Cash Flow 197 160 94 156 -73 268 -90 437 18 -366 238 -278

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 % 24% 30% 25% 27% 33% 35% 27% 48% 19% 13% 13% 15%
Debtor Days 60 58 57 71 78 96 125 79 60 77 68 76
Inventory Turnover 2.26 2.03 1.78 1.78 1.36 1.36 1.46 1.38 1.30 1.02 1.21 1.12

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
71.25 71.25 71.25 71.25 71.25 71.25 71.25 71.25 71.25 71.25 71.25 71.25
9.15 9.56 9.83 8.40 7.53 8.05 8.09 8.63 7.53 7.66 8.48 9.82
8.72 8.96 9.33 10.23 11.79 11.30 10.92 10.51 11.27 13.13 12.32 10.86
10.88 10.24 9.60 10.12 9.43 9.40 9.74 9.61 9.95 7.96 7.95 8.08