Financials Kwality Pharmaceuticals Limited

Equities

KPL6

INE552U01010

Pharmaceuticals

Market Closed - Bombay S.E. 06:19:01 2024-04-26 am EDT 5-day change 1st Jan Change
507 INR +1.36% Intraday chart for Kwality Pharmaceuticals Limited +13.03% +26.81%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 425.4 384.4 265.1 581.1 6,018 3,191
Enterprise Value (EV) 1 626.7 617.4 566 890.9 6,429 4,020
P/E ratio 9.36 x 5.09 x 3.19 x 3.84 x 5.02 x 16.5 x
Yield - - - - - -
Capitalization / Revenue 0.31 x 0.23 x 0.19 x 0.22 x 1.31 x 1.27 x
EV / Revenue 0.45 x 0.37 x 0.4 x 0.34 x 1.4 x 1.6 x
EV / EBITDA 5.13 x 3.83 x 3.26 x 2.95 x 3.71 x 6.52 x
EV / FCF -10.2 x -16.4 x -2.73 x -31 x -28.5 x -15.5 x
FCF Yield -9.85% -6.1% -36.7% -3.22% -3.51% -6.43%
Price to Book 1.43 x 1.03 x 0.58 x 0.95 x 3.32 x 1.59 x
Nbr of stocks (in thousands) 10,376 10,376 10,376 10,376 10,376 10,376
Reference price 2 41.00 37.05 25.55 56.00 580.0 307.6
Announcement Date 10/15/18 9/6/19 11/6/20 9/7/21 9/7/22 9/8/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 1,380 1,667 1,425 2,631 4,579 2,510
EBITDA 1 122.2 161.2 173.7 301.8 1,735 616.4
EBIT 1 92.4 130 129.3 236.9 1,628 466.8
Operating Margin 6.7% 7.8% 9.08% 9.01% 35.55% 18.6%
Earnings before Tax (EBT) 1 72.96 109.1 109.2 212.7 1,616 255.7
Net income 1 45.46 75.52 83.17 151.5 1,200 193.7
Net margin 3.3% 4.53% 5.84% 5.76% 26.21% 7.72%
EPS 2 4.381 7.279 8.016 14.60 115.6 18.67
Free Cash Flow 1 -61.73 -37.66 -207.5 -28.71 -225.9 -258.7
FCF margin -4.47% -2.26% -14.57% -1.09% -4.93% -10.31%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 10/15/18 9/6/19 11/6/20 9/7/21 9/7/22 9/8/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 201 233 301 310 411 829
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.647 x 1.446 x 1.733 x 1.026 x 0.2367 x 1.345 x
Free Cash Flow 1 -61.7 -37.7 -208 -28.7 -226 -259
ROE (net income / shareholders' equity) 16.4% 23.2% 20.2% 28.4% 100% 10.2%
ROA (Net income/ Total Assets) 6.91% 8.06% 6.79% 9.91% 40.1% 8.4%
Assets 1 657.8 937.1 1,225 1,529 2,989 2,305
Book Value Per Share 2 28.70 35.90 44.30 58.90 175.0 193.0
Cash Flow per Share 2 1.550 1.350 1.480 5.600 12.50 2.960
Capex 1 63.5 118 208 234 552 477
Capex / Sales 4.61% 7.09% 14.59% 8.9% 12.05% 18.99%
Announcement Date 10/15/18 9/6/19 11/6/20 9/7/21 9/7/22 9/8/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. KPL6 Stock
  4. Financials Kwality Pharmaceuticals Limited