| mln. INR | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 4,088 | 4,686 | 5,416 | 4,497 | 4,126 | -8.3% |
| EBITDA | 1,031 | 1,201 | 1,382 | 869 | ||
| Net Income | 471 | 573 | 643 | 45 | 17 | -62.6% |
| Balance Sheet | ||||||
| Cash | 10 | 33 | 7 | |||
| Short Term Debt | 1,212 | 957 | 1,101 | |||
| Long Term Debt | 991 | 1,291 | 1,400 | |||
| Cash flow | ||||||
| Capex | 950 | 1,040 | 947 | |||
| Ratios | ||||||
| Revenue growth | 12.6% | 14.6% | 15.6% | -17.0% | -8.3% | |
| EBITDA growth | 14.2% | 16.5% | 15.1% | -37.1% | ||
| EBITDA Margin | 25.2% | 25.6% | 25.5% | 19.3% | ||
| Net Income Margin | 11.5% | 12.2% | 11.9% | 1.0% | 0.4% | -0.6% |
| CAPEX, % of revenue | 23.2% | 22.2% | 17.5% | |||
| ROIC | 15.7% | 14.9% | 14.4% | |||
| ROE | 17.3% | 16.7% | 15.3% | |||
| Net Debt/EBITDA | 2.1x | 1.8x | 1.8x | 0.0x | ||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Mangalam Drugs & Organics ($MANGALAM) | - | -18.2% | -2.1% | 79.8% | 33.7% |
| Sun Pharmaceutical Industries ($SUNPHARMA) | 39.9% | 40.4% | 42.4% | 70.2% | - |
| Lyka Labs ($LYKALABS) | 41.9% | -25.7% | -22.6% | 68.7% | - |
| Marksans Pharma ($MARKSANS) | 16.7% | 23.3% | 43.3% | 26.8% | - |
| Torrent Cables ($TORRCABS) | 27.5% | 17.4% | -42.9% | 26.5% | - |
| Median (41 companies) | 19.8% | 14.9% | 12.6% | 9.2% | 12.2% |
| Venus Remedies ($VENUSREM) | - | 14.6% | 15.6% | -17.0% | -8.3% |
| Top | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Dr.Reddy'S Laboratories ($DRREDDY) | - | 52.1% | 57.4% | 57.6% | 59.6% |
| Omega Laboratories ($OMEGALAB) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Median (2 companies) | 46.9% | 26.1% | 28.7% | 28.8% | 29.8% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Divi'S Laboratories ($DIVISLAB) | 37.2% | 38.2% | 40.2% | 37.4% | 37.5% |
| Hester Biosciences ($HESTERBIO) | - | - | - | 32.9% | - |
| Sun Pharmaceutical Industries ($SUNPHARMA) | 40.8% | 44.3% | 44.9% | 29.2% | - |
| Natco Pharma ($NATCOPHARM) | 21.5% | 23.2% | 24.9% | 26.2% | 24.1% |
| Dr.Reddy'S Laboratories ($DRREDDY) | 25.8% | 22.9% | 25.1% | 23.2% | 25.8% |
| Median (53 companies) | 12.7% | 12.8% | 14.3% | 12.0% | 18.7% |
| Venus Remedies ($VENUSREM) | 25.2% | 25.6% | 25.5% | 19.3% | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Claris Lifesciences ($CLARIS) | 58.1% | 42.9% | - | 103.1% | 15.8% |
| Wintac ($WINTAC) | - | - | - | 22.8% | - |
| Hester Biosciences ($HESTERBIO) | - | - | - | 21.5% | - |
| Ipca Laboratories ($IPCALAB) | 11.2% | 8.3% | 11.6% | 17.8% | - |
| Natco Pharma ($NATCOPHARM) | 24.4% | 16.3% | 14.4% | 14.1% | 13.8% |
| Median (32 companies) | 7.7% | 7.5% | 5.7% | 6.1% | 8.7% |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Marksans Pharma ($MARKSANS) | -142.4% | 34.9% | 33.8% | 41.2% | - |
| Alembic Pharmaceuticals ($APLLTD) | 27.5% | 29.1% | 41.5% | 35.7% | 62.1% |
| Jenburkt Pharmaceuticals ($JENBURPH) | 34.1% | 29.0% | 32.4% | 35.3% | - |
| Abbott India ($ABBOTINDIA) | 29.6% | 26.9% | 30.5% | 34.2% | 34.1% |
| Divi'S Laboratories ($DIVISLAB) | 30.6% | 30.4% | 32.3% | 30.5% | 31.9% |
| Median (63 companies) | 13.7% | 13.2% | 15.6% | 13.2% | 13.4% |
| Venus Remedies ($VENUSREM) | 15.7% | 14.9% | 14.4% | - | - |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Jubilant Life Sciences Limited ($JUBILANT) | 4.0x | 3.5x | 3.5x | 6.4x | 3.2x |
| Shasun Pharmaceuticals ($SHASUNPHAR) | 2.8x | 4.5x | 6.0x | 6.2x | - |
| Claris Lifesciences ($CLARIS) | 1.9x | 1.1x | 1.8x | 3.2x | 2.9x |
| Dishman Pharmaceuticals & Chemicals ($DISHMAN) | 3.6x | 2.6x | 2.3x | 2.9x | 2.1x |
| Neuland Laboratories ($NEULANDLAB) | 4.2x | 3.5x | 2.6x | 2.6x | 2.0x |
| Median (48 companies) | 1.4x | 1.2x | 0.3x | 0.2x | 0.2x |
| Venus Remedies ($VENUSREM) | 2.1x | 1.8x | 1.8x | 0.0x | - |