Lupin Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (2.70) | (9) | 22.90 | 10.70 |
Op profit growth | (25) | (30) | 21.90 | 1.82 |
EBIT growth | (16) | (40) | 8.83 | (1.10) |
Net profit growth | (207) | (90) | 13.10 | (5.90) |
Profitability ratios (%) | ||||
OPM | 15.30 | 19.90 | 25.90 | 26.10 |
EBIT margin | 12.20 | 14 | 21.20 | 24 |
Net profit margin | (1.80) | 1.59 | 14.70 | 16 |
RoCE | 9.31 | 10.30 | 18.10 | 23.70 |
RoNW | (0.50) | 0.46 | 5.19 | 5.64 |
RoA | (0.30) | 0.29 | 3.14 | 3.95 |
Per share ratios () | ||||
EPS | -- | 5.71 | 56.80 | 48.80 |
Dividend per share | 6 | 5 | 7.50 | 7.50 |
Cash EPS | (27) | (18) | 36.40 | 39.40 |
Book value per share | 277 | 300 | 299 | 248 |
Valuation ratios | ||||
P/E | -- | 129 | 25.40 | 30.30 |
P/CEPS | (22) | (40) | 39.70 | 37.60 |
P/B | 2.13 | 2.45 | 4.83 | 5.97 |
EV/EBIDTA | 10.80 | 11.80 | 15.80 | 18.90 |
Payout (%) | ||||
Dividend payout | -- | 90 | 13.20 | 18 |
Tax payout | (77) | (14) | (28) | (32) |
Liquidity ratios | ||||
Debtor days | 126 | 110 | 93.10 | 93.10 |
Inventory days | 84.50 | 84.40 | 72.70 | 74.60 |
Creditor days | (69) | (72) | (40) | (48) |
Leverage ratios | ||||
Interest coverage | (5.10) | (11) | (24) | (57) |
Net debt / equity | 0.31 | 0.42 | 0.54 | 0.57 |
Net debt / op. profit | 1.64 | 1.82 | 1.62 | 1.72 |
Cost breakup () | ||||
Material costs | (35) | (33) | (29) | (31) |
Employee costs | (19) | (18) | (16) | (15) |
Other costs | (30) | (29) | (29) | (28) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Revenue | 15,375 | 15,797 | 17,367 | 14,132 |
yoy growth (%) | (2.70) | (9) | 22.90 | 10.70 |
Raw materials | (5,431) | (5,274) | (5,001) | (4,333) |
As % of sales | 35.30 | 33.40 | 28.80 | 30.70 |
Employee costs | (2,987) | (2,865) | (2,850) | (2,142) |
As % of sales | 19.40 | 18.10 | 16.40 | 15.20 |
Other costs | (4,603) | (4,510) | (5,023) | (3,972) |
As % of sales | 29.90 | 28.60 | 28.90 | 28.10 |
Operating profit | 2,355 | 3,148 | 4,493 | 3,685 |
OPM | 15.30 | 19.90 | 25.90 | 26.10 |
Depreciation | (970) | (1,086) | (912) | (487) |
Interest expense | (363) | (204) | (153) | (59) |
Other income | 484 | 154 | 107 | 190 |
Profit before tax | 1,505 | 2,011 | 3,535 | 3,329 |
Taxes | (1,157) | (288) | (979) | (1,059) |
Tax rate | (77) | (14) | (28) | (32) |
Minorities and other | 130 | (7.10) | (7.20) | (8.80) |
Adj. profit | 479 | 1,716 | 2,549 | 2,261 |
Exceptional items | (752) | (1,464) | -- | -- |
Net profit | (269) | 251 | 2,557 | 2,261 |
yoy growth (%) | (207) | (90) | 13.10 | (5.90) |
NPM | (1.80) | 1.59 | 14.70 | 16 |
- Switch to
-
Tabular DataGraph
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2018 | Mar-2017 | Mar-2016 |
---|---|---|---|---|
Profit before tax | 1,505 | 2,011 | 3,535 | 3,329 |
Depreciation | (970) | (1,086) | (912) | (487) |
Tax paid | (1,157) | (288) | (979) | (1,059) |
Working capital | 6,502 | 5,169 | 2,983 | 2,831 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 5,880 | 5,806 | 4,627 | 4,613 |
Capital expenditure | 11,196 | 9,668 | 7,711 | 3,928 |
Free cash flow | 17,076 | 15,474 | 12,338 | 8,541 |
Equity raised | 15,909 | 17,386 | 16,304 | 15,992 |
Investments | 2,371 | 259 | 2,134 | (162) |
Debt financing/disposal | 6,027 | 7,255 | 7,892 | 7,616 |
Dividends paid | -- | 226 | 339 | 337 |
Other items | -- | -- | -- | -- |
Net in cash | 41,383 | 40,600 | 39,007 | 32,325 |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Equity capital | 90.70 | 90.50 | 90.40 | 90.30 |
Preference capital | -- | -- | -- | -- |
Reserves | 12,446 | 13,652 | 13,487 | 13,407 |
Net worth | 12,537 | 13,742 | 13,577 | 13,498 |
Minority interest | ||||
Debt | 6,305 | 8,496 | 7,143 | 7,966 |
Deferred tax liabilities (net) | 200 | 288 | 286 | 395 |
Total liabilities | 19,086 | 22,573 | 21,045 | 21,893 |
Fixed assets | 8,878 | 12,726 | 12,960 | 13,166 |
Intangible assets | ||||
Investments | 2,374 | 2,295 | 262 | 2,136 |
Deferred tax asset (net) | 174 | 734 | 717 | 508 |
Net working capital | 5,205 | 5,830 | 5,699 | 5,385 |
Inventories | 3,457 | 3,837 | 3,662 | 3,642 |
Inventory Days | 82.10 | -- | 84.60 | 76.50 |
Sundry debtors | 5,446 | 5,150 | 5,192 | 4,307 |
Debtor days | 129 | -- | 120 | 90.50 |
Other current assets | 2,200 | 2,220 | 2,104 | 2,150 |
Sundry creditors | (2,388) | (2,195) | (2,529) | (2,446) |
Creditor days | 56.70 | -- | 58.40 | 51.40 |
Other current liabilities | (3,510) | (3,181) | (2,731) | (2,269) |
Cash | 2,454 | 987 | 1,408 | 698 |
Total assets | 19,086 | 22,573 | 21,045 | 21,893 |
- Switch to
-
ConsolidatedStandalone
Particulars ( Rupees In Crores.) | Sep-2020 | Jun-2020 | Mar-2020 | Dec-2019 | Sep-2019 |
---|---|---|---|---|---|
Gross Sales | 3,782 | 3,469 | 3,791 | 3,716 | 3,820 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 3,782 | 3,469 | 3,791 | 3,716 | 3,820 |
Other Operating Income | 53.20 | 59.20 | 54.70 | 53.20 | 62 |
Other Income | 25.40 | 43.80 | 293 | 128 | 187 |
Total Income | 3,860 | 3,572 | 4,138 | 3,897 | 4,069 |
Total Expenditure ** | 3,254 | 3,040 | 3,320 | 3,629 | 3,788 |
PBIDT | 607 | 532 | 818 | 268 | 281 |
Interest | 33.60 | 44.30 | 107 | 88.60 | 82.60 |
PBDT | 573 | 488 | 711 | 180 | 199 |
Depreciation | 213 | 215 | 214 | 253 | 253 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 171 | 162 | 96.50 | 359 | 62.50 |
Deferred Tax | (24) | 1.89 | 8.56 | 408 | 7.06 |
Reported Profit After Tax | 214 | 109 | 391 | (840) | (123) |
Minority Interest After NP | 2.49 | 1.80 | 1.66 | (5.40) | 3.63 |
Net Profit after Minority Interest | 211 | 107 | 390 | (835) | (127) |
Extra-ordinary Items | -- | -- | 65.50 | 478 | (477) |
Adjusted Profit After Extra-ordinary item | 211 | 107 | 324 | (1,313) | 350 |
EPS (Unit Curr.) | 4.71 | 2.40 | 8.64 | (19) | (2.70) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 90.70 | 90.60 | 90.60 | 90.60 | 90.50 |
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(%) | 16 | 15.30 | 21.60 | 7.23 | 7.36 |
PBDTM(%) | 15.10 | 14.10 | 18.70 | 4.84 | 5.20 |
PATM(%) | 5.65 | 3.13 | 10.30 | (23) | (3.20) |