Shree Ganesh Remedies Ltd
Shree Ganesh Remedies is engaged in the business of Pharma Intermediate.
- Market Cap ₹ 1,091 Cr.
- Current Price ₹ 850
- High / Low ₹ 935 / 380
- Stock P/E 38.8
- Book Value ₹ 95.4
- Dividend Yield 0.06 %
- ROCE 27.6 %
- ROE 26.6 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 35.1% CAGR over last 5 years
- Debtor days have improved from 88.7 to 58.9 days.
- Company's median sales growth is 27.3% of last 10 years
Cons
- Stock is trading at 8.91 times its book value
- Company might be capitalizing the interest cost
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Pharmaceuticals Industry: Pharmaceuticals - Indian - Bulk Drugs & Formln
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
13 | 18 | 16 | 16 | 20 | 27 | 35 | 58 | 49 | 71 | 90 | 126 | |
10 | 14 | 14 | 14 | 16 | 22 | 26 | 47 | 35 | 53 | 67 | 84 | |
Operating Profit | 2 | 5 | 2 | 2 | 4 | 5 | 9 | 11 | 14 | 18 | 23 | 42 |
OPM % | 19% | 25% | 13% | 12% | 21% | 19% | 25% | 19% | 28% | 25% | 26% | 33% |
1 | 1 | 0 | 0 | 0 | 2 | 1 | 4 | 2 | 4 | 3 | 3 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 4 | 6 |
Profit before tax | 2 | 5 | 2 | 2 | 4 | 6 | 9 | 13 | 13 | 18 | 23 | 38 |
Tax % | 33% | 32% | 33% | 34% | 33% | 28% | 28% | 24% | 25% | 26% | 25% | 26% |
1 | 3 | 1 | 1 | 3 | 5 | 6 | 10 | 10 | 13 | 17 | 28 | |
EPS in Rs | 9.25 | 20.06 | 7.94 | 6.75 | 16.50 | 3.66 | 4.88 | 7.52 | 7.62 | 10.47 | 13.30 | 21.97 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 19% | 18% | 14% | 18% | 4% | 2% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 21% |
5 Years: | 29% |
3 Years: | 37% |
TTM: | 40% |
Compounded Profit Growth | |
---|---|
10 Years: | 24% |
5 Years: | 35% |
3 Years: | 42% |
TTM: | 65% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 75% |
3 Years: | 39% |
1 Year: | 90% |
Return on Equity | |
---|---|
10 Years: | 23% |
5 Years: | 24% |
3 Years: | 25% |
Last Year: | 27% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1 | 1 | 1 | 1 | 1 | 9 | 9 | 9 | 10 | 12 | 13 | 13 |
Reserves | 7 | 11 | 12 | 13 | 15 | 20 | 25 | 33 | 40 | 50 | 76 | 109 |
2 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 0 | 0 | 34 | 36 | |
2 | 2 | 2 | 2 | 5 | 5 | 7 | 8 | 10 | 15 | 21 | 12 | |
Total Liabilities | 12 | 15 | 15 | 16 | 21 | 36 | 41 | 52 | 61 | 77 | 144 | 171 |
4 | 4 | 4 | 4 | 4 | 6 | 14 | 16 | 19 | 27 | 36 | 81 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 42 | 17 |
Investments | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 7 | 3 | 0 | 0 | 5 |
8 | 10 | 11 | 11 | 17 | 25 | 23 | 29 | 37 | 47 | 66 | 69 | |
Total Assets | 12 | 15 | 15 | 16 | 21 | 36 | 41 | 52 | 61 | 77 | 144 | 171 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | 5 | -1 | -2 | 2 | -1 | -5 | 4 | 3 | 13 | 17 | 30 | |
0 | -1 | 1 | 1 | 0 | -3 | -0 | -3 | -1 | -12 | -54 | -33 | |
-1 | -0 | -0 | -0 | -0 | 8 | -0 | -0 | -1 | -1 | 41 | 10 | |
Net Cash Flow | 0 | 3 | -1 | -0 | 2 | 4 | -5 | 1 | 2 | 0 | 5 | 7 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 100 | 45 | 93 | 133 | 136 | 78 | 101 | 104 | 99 | 94 | 113 | 59 |
Inventory Days | 186 | 126 | 132 | 130 | 103 | 102 | 125 | 56 | 206 | 132 | 138 | 159 |
Days Payable | 47 | 23 | 43 | 32 | 90 | 43 | 75 | 39 | 101 | 92 | 111 | 52 |
Cash Conversion Cycle | 239 | 149 | 183 | 232 | 149 | 137 | 151 | 120 | 205 | 134 | 141 | 166 |
Working Capital Days | 187 | 96 | 160 | 202 | 172 | 156 | 149 | 115 | 159 | 133 | 129 | 123 |
ROCE % | 25% | 44% | 16% | 12% | 26% | 27% | 27% | 33% | 28% | 33% | 25% |
Business segments[1]
Pharmaceutical intermediates: 32+ products; 54 Cr sales in FY23 (vs 51 Cr in FY22)
Human pharma segments: Antipsychotic, Antidepression, Oncology, Diabetic, Diuretic
Veterinary segment: Feed Additives, Antiparasitic, Anti-Inflammator
Fine and Specialty Chemicals: 11+ products; 37 Cr. sales in FY23 (vs 20 Cr. in FY22)
Industries served: Aroma & Health, Agrochem, Polymer, Electronics