BSE: SUNPHARMA - Sun Pharmaceutical Industries Limited

Yield per half year: +10.56%
Sector: Healthcare

Reporting Sun Pharmaceutical Industries Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹			1 388.95					2 420	2 400		2 720
Выручка, млрд ₹		284.87	315.78	264.89	290.66	328.38	334.98	386.54	438.86	477.58	477.58
Чистая прибыль, млрд ₹		45.46	69.64	20.96	26.65	37.65	29.04	32.73	84.74	95.76	95.76
EV, млрд ₹			1 418.14		1 183.06	924.85		2 310	2 380.13		2 380.13
EBIT, млрд ₹	69.66	75.39	85.72	40.9	47.37	49.48	64.28	81.47	92.43		92.43
EBITDA, млрд ₹				54.3	60.89	73.53	50.2	67.52	121.1		121.1
Баланс стоимость, млрд ₹		329.82	366.4	383.14	414.09	452.64	464.63	480.11	559.95	636.67	636.67
FCF, млрд ₹				19.46	-10.16	50.13	50	74.9	28.74	99.33	99.33
Операционный денежный поток, млрд ₹		66.86	70.82	39.07	21.96	65.55	61.7	89.85	55.26	121.35	121.35
Операционная прибыль, млрд ₹		68.74	86.26	33.83	36.88	47.69	21.47	35.78	90.92	104.68	104.68
Операционные расходы, млрд ₹		205.7	227.36	224.02	243.41	279.02	270.8	299.49	340.35	372.9	372.9
CAPEX, млрд ₹		34.04	36.93	19.61	32.13	15.42	11.7	14.95	20.86	22.02	22.02

	2017Q4	2019Q1	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ₹	1 280.02
Выручка, млрд ₹													107.62	109.52	112.41	109.31	119.41	121.92	121.57	118.13	125.25	132.64
Чистая прибыль, млрд ₹													20.61	22.62	21.66	19.84	20.23	23.76	25.24	26.55	28.36	30.4
EV, млрд ₹																2 380.13
EBIT, млрд ₹	11.14		13.08	12.13	9.56	12.68	24.49							25.88	23.47	21.58	26.78
EBITDA, млрд ₹								14.86	23.43	28.53	30.39	-14.82	28.87	30.42	31.78	30.04	32.13
Баланс стоимость, млрд ₹					452.64		450.72	464.63		495.36		480.11		531.18		559.95		598.26		636.67		691.15
Операционный денежный поток, млрд ₹		22.42	37.74		65.55		19.46	61.7		40.13		90.26		-9.39		55.26		57.2
Операционная прибыль, млрд ₹													21.51	25.88	23.47	19.86	23.56	25.81	27.3	24.79	30.03	31.85
Операционные расходы, млрд ₹													84.93	82.21	87.53	85.68	91.07	94.22	94.27	93.34	95.22	100.79
CAPEX, млрд ₹		32.13	8.24		15.42		6.75	11.7		9.81		14.95		10.76		20.86		9.58

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			53.89	51.05	55.15	34.31	19.1	30	26.77	43.7	92.86	92.86
Short Term Investments ₹			7.47	3.27	60.52	41.17	52.63	31.3	76.96	93.9	100.43	100.43
Long term investments ₹	7.88	5.99	19.14	14.91
Total Receivables ₹			67.61	84.98	84.16	100.63	94.21	90.61	105.93	114.39	112.49	112.49
Total Current Assets ₹			299.41	329.54	316.36	310.69	316.54	304.42	350.15	398.62	434.75	434.75
Чистые активы, млрд ₹		85.07	87.87	100.6	105.94	109.38	112.26	111.72	111.69	113.54		113.54
Активы, млрд ₹			555.3	614.1	645.16	646.94	682.52	676.67	698.08	807.44	854.63	854.63
Short Term Debt ₹			52.06	66.55	79.8	83.71	55.49	24.45	4.69	59.58	28.44	28.44
Long Term Debt ₹			30.39	13.7	16.69	14.23	17.78	6.55	4.82	5.6	0.0133	0.0133
Задолженность, млрд ₹			225.48	247.71	262.02	232.85	229.88	212.04	217.97	247.48	183.57	183.57
Чистый долг, млрд ₹					23.34	33.17	22.94	3.43	-17.27	21.34	-64.4	-64.4
Долг, млрд ₹			82.45	80.25	96.48	97.94	73.27	31	9.5	65.18	28.46	28.46
Interest income ₹			3.54	4.32	0.5693	0.478	1.24	5.86	5.35	2.81
Расходы на обслуживание долга ₹						5.25	2.91	1.41	1.27	1.72	2.38	2.38
Чист. проц. доходы, млрд ₹				0.4084	0.6825	1.44	0.6407	0.7004	4.26	-1.72	10.23	2.81
Goodwill ₹	29.12	50.61	56.35	55.36	56.07	59.56	64.81	62.88	65.91	87.13
Себестоимость, млрд ₹			77.13	96.95	89	92.39	104.71	98.85	117.08	119.42	120.7	120.7
Товарно материальные запасы ₹			64.23	77.35	68.81	78.86	82.69	93.62	93.11	105.13	98.68	98.68

	2017Q1	2017Q3	2017Q4	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ₹						64.88	52.19	64.46		72.84		45.08		42.96		46.24		54.03		92.86		80.13
Short Term Investments ₹						52.63	53.26	40.06		39.7		83.72		92.28		101.37		85.45		100.43		127.43
Long term investments ₹	14.91	25.33
Total Receivables ₹						105.11	95.6	90.61		99.6		104.85		123.86		114.39		113.03		112.49		129.42
Total Current Assets ₹						316.54	309.23	304.42		320.78		348.65		390.03		398.62		393.33		434.75		461.05
Чистые активы, млрд ₹				109.38	111.06	112.26	113.4	111.72		110.12		111.69		113.37		113.54		111.19
Активы, млрд ₹						682.52	676.71	676.67		690.54		698.08		744.55		807.44		794.41		854.63		881.16
Short Term Debt ₹		114.23	114.23	83.71	53.37	55.49	37.12	24.45		11.35										28.44		20.8
Long Term Debt ₹						20.29	17.61	8.98		6.48		2.3		4.47		5.6		3.13		0.0133		0.0133
Задолженность, млрд ₹						229.88	225.99	212.04		195.18		217.97		213.38		247.48		196.16		183.57		187.36
Чистый долг, млрд ₹																21.34				-64.4		-59.31
Долг, млрд ₹	112.02	131.22		98.93	74.72	75.78	54.73	33.43		17.83										28.46		20.81
Interest income ₹									0.4479	1.12	0.2956	1.24	1.32	2.61	0.4931	1.2	0.7884	0.8338
Расходы на обслуживание долга ₹													0.1369	0.1939	0.4618	0.9274	0.8088	0.4929	0.3473	0.7357	0.6154	0.6917
Чист. проц. доходы, млрд ₹										-0.3595	-0.1897	5.16	-0.1369	-0.1939	-0.4618	-0.9274	-0.8088	-0.4929	-0.3473
Goodwill ₹				59.56	60.94	64.81	63.43	62.88		63.8		65.91		70.41		87.13		89.2
Себестоимость, млрд ₹													29	27.08	28.04	22.5	27.58	27.87	27.37	37.87	26.75	26.94
Товарно материальные запасы ₹						78.75	86.26	89.97		87.02		89.25		98.75		105.13		99.56		98.68		99.36

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	19.61	28.92	9.01	11.01	15.69	12.1	13.64	35.32	39.91		39.91
Цена акции ао		570.8	430.65	432.5	592.35	845.4	1000.7	1260	1884.5	1746.05	1746.05
Число акций ао, млн		2399.3		2399.33	2399.33	2399	2399.33	2399.33	2399.33		2399.33
FCF/акцию				-4.24	20.89	20.84	31.21	11.98	41.4		41.4

	2017Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	5 quarters average	CAGR 5
EPS				-9.49	8.59	9.43	9.03	8.27	9.11	9.9	10.5	11.06	12.67
Цена акции ао		748.93	795.58	861.82	879.86	888.25	1002.19	996.34	980.91	1116.86	1182.12
Число акций ао, млн	2399.3

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		13.78	19.01	5.47	6.44	8.32	6.25	6.93	16.29	16.01		16.01	-10.48
ROA, %		8.19	11.34	3.25	4.12	5.52	4.29	4.76	11.26	11.52		11.52	-0.93
ROIC, %	13.47	12.78	16.13	6.03	6.14	9.78	9.01	11.83	18.19			18.19	18.20
ROS, %			22.05	7.91	9.17	11.47	8.67	8.47	19.31	20.05	20.05	20.05	-86.65
ROCE, %	24.45	22.86	23.4	10.67	11.44	10.93	13.83	15.49	15.19			16.51	5.70
Рентаб EBITDA, %				20.5	20.95	22.39	14.99	17.47	27.59			27.59	6.37
Чистая рентаб, %		15.96	22.05	7.91	9.17	11.47	8.67	8.47	19.31	20.05		20.05	-86.65
Operation Margin, %			27.32	12.77	12.69	14.52	6.41	9.26	20.72	21.92	21.92	21.92	-90.90

	2017Q1	2017Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %					0.8833	4.02	1.92		4.13		-4.74		4.26		4.68		8.2		6.66		5.77	-10.48
ROA, %					0.5858	2.68	1.32		2.96		-3.26		3.04		4.92		5.98		3.22		3.5	-0.93
ROIC, %			2.18	3.39	3.37	4.06	4.93		4.93													18.20
ROS, %												19.15	20.66	19.27	18.16	16.94	19.48	20.76	22.47	22.64	22.92	-86.65
ROCE, %	2.37	2.48		3.01	2.11	5.43							4.87		3.78							5.70
Рентаб EBITDA, %							17.44	24.1	29.64	30.81	-15.69	26.82	27.77	28.27	27.48	26.91						6.37
Чистая рентаб, %												19.15	20.66	19.27	18.16	16.94	19.48	20.76	22.47	22.64	22.92	-86.65
Operation Margin, %												19.98	23.63	20.88	18.17	19.73	21.17	22.46	20.98	23.98	24.01	-90.90

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	19.94		43.14	23.96	50.47	66.59	27.84	40.29		40.29	43.40
P/BV	3.79		2.78	1.99	3.15	4.54	4.21	5.75		5.75	24.61
P/S	4.4		3.96	2.75	4.38	5.64	5.37	8.08		8.08	39.08
P/FCF							94.64	27.38	27.38	27.38	-113.38
E/P	0.0501						0.0312	0.0352	0.0352	0.0352	0.01
EV/EBITDA			19.43	12.58		30.34	19.65			19.65	9.94
EV/Ebit				18.69			25.75	25.75	25.75	25.75
EV/S	4.49			2.82			5.42	4.98	4.98	4.98	38.65
EV/FCF				18.45			82.82	23.96	23.96	23.96	-193.31
Debt/EBITDA		1.78	1.61	0.9965	0.6174	0.1407	0.5383	0.235	0.235	0.235	0.19
Netdebt/Ebitda		0.4298	0.5448	0.312	0.0683	-0.2557	0.1762	-0.5318	-0.5318	-0.5318	-0.02
Debt/Ratio	0.1307	0.1496	0.1514	0.1074	0.0458	0.0136	0.0807	0.0333	0.0333	0.0333	0.04
Debt/Equity	0.219	0.2518	0.2365	0.1619	0.0667	0.0198	0.1164	0.0447	0.2506	0.2506	0.17
Debt/Net Income	1.15	4.6	3.67	1.95	1.07	0.2903	0.7692	0.2972	0.2972	0.2972	0.24
Бета						0	1.06	-0.1481	0.5321	0.5321	2.02
Индекс Альтмана						0	8.17	3.76	3.76	3.76	9.10

	2017Q1	2017Q3	2017Q4	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	Industry average	5 quarters average	CAGR 5
P/E			350.32					163.91	67.41		73.54	55.54	63.79	55	57.27	43.40
P/BV			3.47					3.15	4	4.54	4.05	4.21	4.65	5.75	6.66	24.61
P/S			19.24					17.2	10.92	7.9	5.58	10.78	12.03	11.04	12.4	39.08
E/P			0.0029													0.01
EV/EBITDA												19.67				9.94
Debt/EBITDA							2.23	2.25	0.6251							0.19
Netdebt/Ebitda												0.7104				-0.02
Debt/Ratio	0.1824	0.2038		0.1529	0.1147	0.111	0.0809	0.0494	0.0258					0.0333	0.0236	0.04
Debt/Equity	0.3057	0.3557		0.2389	0.1722	0.1674	0.1214	0.072	0.036					0.0447	0.0301	0.17
Debt/Net Income	9.15	14.39		15.56	7.02	18.95	3.02	3.74	0.8712					1.07	0.6845	0.24

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	3.1	7.24	2.4	7.98	4.8	13.79	15.59	25.19	28.98		28.98
Дивиденд		1	3.5	2	2.75	4	7.5	10.5	12.5	5	13.5
Див доход, ао, %		0.129	0.6046	0.3665	0.644	0.8385	1.07	0.986	0.8176	0.8235	0.8206	0.36
Дивиденды / прибыль, %		15.93	3.44	38.08	18.02	36.63	53.7	65.97	29.73	30.26	30.26	20.62

	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд		4.8	6.6	13.79	2.4	15.59	4.81	21.59	7.19	25.19	9.6
Дивиденд	2		2.75	3	1	5.5	2	7	3	7.5	4
Див доход, ао, %	0.3332		0.6587	0.7356	0.1969	0.9097	0.267	0.8122	0.3377	0.7528	0.3581	0.36
Дивиденды / прибыль, %		75.51	62.01	344.94	13.24	174.41	23.51	-94.8	31.8	126.93	40.4	20.62

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	157.06	161.46
ebit_margin	15.07	19.19	21.08	21.06
Персонал, чел				41000	41000

	CAGR 5

	CAGR 5