GLAXO Financial Statements

GLAXO Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth (0.80) 10.90 2.49 (14)
Op profit growth 5.79 56.90 (12) (24)
EBIT growth 11.20 40.30 (19) (29)
Net profit growth 284 (72) (10) (21)
Profitability ratios (%)        
OPM 21.70 20.40 14.40 16.90
EBIT margin 22.70 20.30 16 20.30
Net profit margin 11.20 2.89 11.60 13.30
RoCE 43.30 33.90 22.10 28.60
RoNW 5.39 1.22 4.02 4.69
RoA 5.34 1.21 3.99 4.66
Per share ratios ()        
EPS 21.10 5.50 39.80 31.70
Dividend per share 30 40 30 50
Cash EPS 16.50 0.62 36.70 41.50
Book value per share 88.50 107 237 258
Valuation ratios        
P/E 68.10 226 34.40 60
P/CEPS 87.50 2,004 37.30 45.80
P/B 16.30 11.60 5.77 7.37
EV/EBIDTA 28.80 27.20 45.30 51.20
Payout (%)        
Dividend payout -- -- 75.40 169
Tax payout (27) (33) (37) (35)
Liquidity ratios        
Debtor days 18 15.30 18.70 14.60
Inventory days 58.70 51.40 59.70 58
Creditor days (62) (64) (68) (57)
Leverage ratios        
Interest coverage (206) (103) (1,863) (2,438)
Net debt / equity (0.80) (0.60) (0.40) (0.60)
Net debt / op. profit (1.70) (1.60) (2.10) (2.90)
Cost breakup ()        
Material costs (41) (41) (48) (43)
Employee costs (19) (19) (17) (16)
Other costs (18) (20) (21) (24)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2017 Mar-2016
Revenue 3,199 3,224 2,908 2,838
yoy growth (%) (0.80) 10.90 2.49 (14)
Raw materials (1,313) (1,308) (1,398) (1,233)
As % of sales 41 40.60 48.10 43.50
Employee costs (615) (629) (483) (443)
As % of sales 19.20 19.50 16.60 15.60
Other costs (576) (631) (609) (683)
As % of sales 18 19.60 20.90 24.10
Operating profit 695 657 419 478
OPM 21.70 20.40 14.40 16.90
Depreciation (79) (83) (26) (25)
Interest expense (3.50) (6.30) (0.30) (0.20)
Other income 111 79 73.10 123
Profit before tax 723 647 465 576
Taxes (192) (213) (174) (202)
Tax rate (27) (33) (37) (35)
Minorities and other -- -- -- --
Adj. profit 531 435 291 374
Exceptional items (173) (341) 45.70 2.31
Net profit 358 93.20 337 376
yoy growth (%) 284 (72) (10) (21)
NPM 11.20 2.89 11.60 13.30
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2017 Mar-2016
Profit before tax 723 647 465 576
Depreciation (79) (83) (26) (25)
Tax paid (192) (213) (174) (202)
Working capital (818) (1,013) (771) 114
Other operating items -- -- -- --
Operating cashflow (367) (661) (506) 463
Capital expenditure 285 1,138 (38) (135)
Free cash flow (82) 478 (544) 328
Equity raised 2,907 3,565 3,744 3,996
Investments (112) (55) (10) 5.98
Debt financing/disposal 4.93 4.77 5.74 5.49
Dividends paid -- -- 254 529
Other items -- -- -- --
Net in cash 2,718 3,992 3,450 4,865
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 169 169 169 84.70
Preference capital -- -- -- --
Reserves 1,330 1,651 1,970 1,973
Net worth 1,499 1,821 2,140 2,057
Minority interest
Debt 0.02 0.18 0.58 0.99
Deferred tax liabilities (net) 15.60 17.20 24.10 16.20
Total liabilities 1,515 1,838 2,165 2,075
Fixed assets 399 878 1,434 1,247
Intangible assets
Investments -- -- 0.06 0.06
Deferred tax asset (net) 119 128 86.30 120
Net working capital (161) (251) (527) (589)
Inventories 547 483 486 500
Inventory Days 62.40 54.70 -- --
Sundry debtors 216 99.80 120 147
Debtor days 24.60 11.30 -- --
Other current assets 691 479 636 653
Sundry creditors (467) (381) (483) (646)
Creditor days 53.20 43.10 -- --
Other current liabilities (1,148) (931) (1,288) (1,243)
Cash 1,158 1,083 1,171 1,296
Total assets 1,515 1,838 2,165 2,075
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 Mar-2020 Mar-2019 Mar-2018
Gross Sales 3,278 2,926 3,224 3,128 2,896
Excise Duty -- -- -- -- 24.20
Net Sales 3,278 2,926 3,224 3,128 2,871
Other Operating Income -- -- -- -- --
Other Income 1,401 181 79 131 72.30
Total Income 4,679 3,107 3,303 3,259 2,944
Total Expenditure ** 2,516 2,500 2,909 2,527 2,366
PBIDT 2,163 607 395 732 578
Interest 2 3.53 6.34 0.55 0.19
PBDT 2,161 603 388 731 578
Depreciation 68.20 78.60 82.70 48.60 38
Minority Interest Before NP -- -- -- -- --
Tax 408 159 260 193 204
Deferred Tax (9.40) 8.05 (48) 44.50 (15)
Reported Profit After Tax 1,695 358 93.20 445 351
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 1,695 358 93.20 445 351
Extra-ordinary Items 5.52 (109) (51) 18.70 11.10
Adjusted Profit After Extra-ordinary item 1,689 467 144 427 340
EPS (Unit Curr.) 100 21.10 5.50 26.30 41.40
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 900 300 400 200 350
Equity 169 169 169 169 84.70
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 66 20.70 12.20 23.40 20.10
PBDTM(%) 65.90 20.60 12 23.40 20.10
PATM(%) 51.70 12.20 2.89 14.20 12.20
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity