| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 14,902 | 16,131 | 17,527 | 22,313 | 22,886 | 2.6% |
| EBITDA | 1,800 | 2,043 | 2,180 | 2,683 | 3,167 | 18.0% |
| Net Income | 1,204 | 1,447 | 1,601 | 0 | 2,290 | |
| Balance Sheet | ||||||
| Cash | 207 | 3,245 | 3,681 | 4,602 | 490 | -89.4% |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | |
| Cash flow | ||||||
| Capex | 155 | 173 | 181 | |||
| Ratios | ||||||
| Revenue growth | -46.4% | 8.2% | 8.7% | 27.3% | 2.6% | |
| EBITDA growth | 53.1% | 13.5% | 6.7% | 23.1% | 18.0% | |
| EBITDA Margin | 12.1% | 12.7% | 12.4% | 12.0% | 13.8% | 1.8% |
| Net Income Margin | 8.1% | 9.0% | 9.1% | 0.0% | 10.0% | 10.0% |
| CAPEX, % of revenue | 1.0% | 1.1% | 0.8% | 0.8% | ||
| ROIC | 36.0% | 29.6% | 26.9% | 30.5% | 34.2% | 3.7% |
| ROE | 27.0% | 24.3% | 22.0% | 0.0% | 26.5% | 26.5% |
| Net Debt/EBITDA | -0.1x | -1.6x | -1.7x | -1.7x | -0.2x | 1.6x |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Granules India ($GRANULES) | 37.6% | 16.9% | 43.4% | 18.1% | |
| Marksans Pharma ($MARKSANS) | -66.6% | 16.7% | 23.3% | 43.3% | |
| Sun Pharmaceutical Industries ($SUNPHARMA) | -87.8% | 39.9% | 40.4% | 42.4% | |
| Torrent Pharmaceuticals ($TORNTPHARM) | 22.7% | 17.7% | 32.2% | 13.6% | |
| Sharon Bio-Medicine ($SHARONBIO) | -37.2% | 28.3% | 33.5% | 23.4% | |
| Median (41 companies) | -48.8% | 16.7% | 14.9% | 12.6% | 9.2% |
| Abbott India ($ABBOTINDIA) | 8.2% | 8.7% | 27.3% | 2.6% | |
| Top | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Dr.Reddy'S Laboratories ($DRREDDY) | 52.1% | 57.4% | 57.6% | ||
| Omega Laboratories ($OMEGALAB) | 0.0% | 0.0% | 0.0% | 0.0% | |
| Median (2 companies) | 46.9% | 26.1% | 28.7% | 28.8% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Divi'S Laboratories ($DIVISLAB) | 38.1% | 37.2% | 38.2% | 40.2% | 37.4% |
| Natco Pharma ($NATCOPHARM) | 21.3% | 21.5% | 23.2% | 24.9% | 26.2% |
| Dr.Reddy'S Laboratories ($DRREDDY) | 21.7% | 25.8% | 22.9% | 25.1% | 23.2% |
| Claris Lifesciences ($CLARIS) | 33.6% | 34.7% | 27.6% | 21.1% | 22.7% |
| Torrent Pharmaceuticals ($TORNTPHARM) | 18.3% | 20.2% | 22.8% | 23.7% | 22.2% |
| Median (29 companies) | 16.5% | 12.9% | 13.4% | 15.0% | 12.1% |
| Abbott India ($ABBOTINDIA) | 12.1% | 12.7% | 12.4% | 12.0% | 13.8% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Granules India ($GRANULES) | 5.3% | 8.8% | 15.2% | 24.3% | 11.4% |
| Dishman Pharmaceuticals & Chemicals ($DISHMAN) | 24.3% | 8.4% | 10.9% | 21.6% | |
| Venus Remedies ($VENUSREM) | 26.6% | 23.2% | 22.2% | 17.5% | |
| Shasun Pharmaceuticals ($SHASUNPHAR) | 4.3% | 10.4% | 15.2% | 15.8% | 11.3% |
| Natco Pharma ($NATCOPHARM) | 20.0% | 24.4% | 16.3% | 14.4% | 14.1% |
| Median (29 companies) | 7.4% | 8.2% | 7.9% | 5.8% | 6.3% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Alembic Pharmaceuticals ($APLLTD) | 27.5% | 29.1% | 41.5% | 35.7% | |
| Sun Pharmaceutical Industries ($SUNPHARMA) | 18.9% | 24.8% | 31.1% | 35.0% | |
| Marksans Pharma ($MARKSANS) | -25.8% | -142.4% | 34.9% | 33.8% | |
| Torrent Pharmaceuticals ($TORNTPHARM) | 22.3% | 26.4% | 30.5% | 33.2% | 19.7% |
| Jenburkt Pharmaceuticals ($JENBURPH) | 43.6% | 34.1% | 29.0% | 32.4% | 35.3% |
| Median (63 companies) | 13.5% | 13.7% | 13.2% | 14.4% | 13.6% |
| Abbott India ($ABBOTINDIA) | 36.0% | 29.6% | 26.9% | 30.5% | 34.2% |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Ind-Swift Laboratories ($INDSWFTLAB) | 4.6x | 5.5x | 16.1x | 19.5x | 0.0x |
| Shasun Pharmaceuticals ($SHASUNPHAR) | 4.5x | 2.8x | 4.5x | 6.0x | 6.2x |
| Sharon Bio-Medicine ($SHARONBIO) | 4.6x | 4.7x | 5.3x | 4.5x | |
| Jubilant Life Sciences Limited ($JUBILANT) | 5.3x | 4.0x | 3.5x | 3.5x | 6.4x |
| Kopran ($KOPRAN) | 6.0x | 4.5x | 3.0x | 3.0x | |
| Median (50 companies) | 1.6x | 1.6x | 1.4x | 0.5x | 0.6x |
| Abbott India ($ABBOTINDIA) | -0.1x | -1.6x | -1.7x | -1.7x | -0.2x |