21 Oct 2017 | 1:55 AM
 

Syngene International Ltd. Share Price Live (BSE)
0

BSE Code: 539268 | NSE Symbol: SYNGENE
499.00
4.66
(0.95 %)
18 Oct 2017 | 03:43 PM
Change company
  • Open (Rs)
    506.25
  • Prev. close (Rs.)
    494.35
  • High (Rs.)
    507.00
  • Low (Rs.)
    501.60
  • 52W H (Rs.)
    663.30
  • 52W L (Rs.)
    430.00
  • Volume
    3985
  • MCap (Rs in Cr.)
    9,980.00

Syngene International Ltd. Financial Information

No Data Found !!
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 14.36 11.11 8.79 24.89 18.85 14.75 94.61
Adjusted Cash EPS (Rs.) 20.08 15.99 12.88 37.00 29.91 26.12 273.74
Reported EPS (Rs.) 14.36 11.11 8.79 24.89 18.85 14.75 94.61
Reported Cash EPS (Rs.) 20.08 15.99 12.88 37.00 29.91 26.12 273.74
Dividend Per Share 1.00 1.00 21.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 20.38 17.96 14.12 39.58 31.11 28.49 344.35
Book Value (Excl Rev Res) Per Share (Rs.) 20.38 17.96 14.12 39.58 31.11 28.49 344.35
Book Value (Incl Rev Res) Per Share (Rs.) 20.38 17.96 14.12 39.58 31.11 28.49 344.35
Net Operating Income Per Share (Rs.) 60.04 55.58 43.20 129.14 101.54 86.59 1,119.65
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 33.94 32.32 32.68 30.65 30.63 32.90 30.75
Gross Profit Margin (%) 24.42 23.53 23.22 21.27 19.74 19.77 14.75
Net Profit Margin (%) 23.92 19.98 20.35 19.27 18.56 17.03 8.44
Adjusted Cash Margin (%) 31.58 28.61 29.41 28.31 29.23 30.05 24.37
Adjusted Return On Net Worth (%) 20.33 21.01 20.71 20.44 19.68 23.92 12.32
Reported Return On Net Worth (%) 20.33 21.01 20.71 20.44 19.68 23.92 12.32
Return On long Term Funds (%) 17.30 14.99 24.48 23.81 21.75 27.87 21.97
LEVERAGE RATIOS
Long Term Debt / Equity 0.49 0.69 0.02 0.00 0.00 0.01 0.00
Total Debt/Equity 0.56 0.85 0.18 0.23 0.00 0.33 0.66
Owners fund as % of total Source 0.56 0.85 0.18 0.23 0.00 0.33 0.66
Fixed Assets Turnover Ratio 0.58 0.75 0.95 1.05 1.21 1.10 0.00
LIQUIDITY RATIOS
Current Ratio 2.18 2.91 1.58 1.06 1.29 1.00 0.82
Current Ratio (Inc. ST Loans) 1.62 1.67 1.20 0.64 1.29 0.55 0.26
Quick Ratio 2.01 2.82 1.49 1.02 1.20 0.92 0.77
Inventory Turnover Ratio 20.38 17.96 14.12 39.58 31.11 28.49 344.35
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 9.04 65.02 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 6.27 44.38 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 90.96 34.98 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 93.73 55.62 100.00 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.96 2.80 0.60 0.77 0.00 0.77 1.84
Financial Charges Coverage Ratio 27.33 43.32 37.06 556.50 26.57 13.59 4.76
Fin. Charges Cov.Ratio (Post Tax) 23.95 38.92 33.46 502.00 25.92 13.32 4.75
COMPONENT RATIOS
Material Cost Component(% earnings) 26.74 28.43 28.99 27.13 27.00 27.50 27.02
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 94.98 95.56 94.98 97.89 96.63 94.02 93.44
Import Comp. in Raw Mat. Consumed 0.00 45.39 44.20 43.25 44.91 48.42 44.36
Long term assets / Total Assets 0.58 0.75 0.95 1.05 1.21 1.10 0.00
Bonus Component In Equity Capital (%) 96.40 96.79 96.83 79.98 79.98 86.61 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 9,574.70 9,382.10 9,986.30 10,010.40 10,090.20 10,064.30 10,096.10
EV / Net Sales (X) 7.97 8.48 11.61 14.31 18.35 24.15 31.36
EV / EBITDA (X) 20.02 25.78 34.11 44.97 58.43 72.61 100.96
MarketCap / Sales (X) 8.41 9.13 11.75 14.44 18.37 24.24 31.38
Retention Ratios (%) 0.00 90.96 34.98 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 8.41 9.09 11.70 3.77 4.79 5.84 0.46
Earning Yield (%) 0.03 0.02 0.02 0.05 0.04 0.03 0.19
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 200.00 199.20 199.10 26.10 26.10 24.10 2.90
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 1,213.10 853.60 645.80 633.20 492.50 272.70 217.80
Loan Funds
Secured Loans 787.00 891.00 18.60 94.80 0.00 71.90 145.00
Unsecured Loans 0.00 0.00 136.40 60.10 0.00 24.90 0.00
Total 2,200.10 1,943.80 999.90 814.20 518.60 393.60 365.70
USES OF FUNDS
Fixed Assets
Gross Block 1,325.90 1,108.60 936.80 394.10 381.00 383.00 387.60
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 515.50 528.40 433.50 0.00 0.00 0.00 0.00
Net Block 810.40 580.20 503.30 394.10 381.00 383.00 387.60
Capital Work in Progress 174.90 236.80 105.10 45.30 8.80 10.80 0.90
Investments 540.40 276.40 146.00 352.10 69.20 0.10 2.60
Net Current Assets
Current Assets, Loans and Advances 1,248.10 1,296.10 667.10 399.40 265.20 192.70 113.00
Less : Current Liabilities and Provisions 573.70 445.70 421.60 376.70 205.60 193.00 138.40
Total Net Current Assets 674.40 850.40 245.50 22.70 59.60 -0.30 -25.40
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 2,200.10 1,943.80 999.90 814.20 518.60 393.60 365.70
Note :
Book Value of Unquoted Investments 540.40 276.40 146.00 352.10 69.20 0.10 2.60
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 303.80 268.10 319.90 220.20 163.20 144.00 137.00
Number of Equity shares outstanding 20.00 19.92 19.91 5.42 5.42 4.81 0.29
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,200.90 1,107.00 859.90 699.50 550.00 416.70 321.90
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.60 -4.40 -10.30 1.60 -3.30 -2.30 1.00
Total Income 1,201.50 1,102.60 849.60 701.10 546.70 414.40 322.90
EXPENDITURE :
Raw Materials 321.20 314.80 249.30 189.80 148.50 114.60 87.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 30.40 31.20 27.50 23.40 21.20 19.60 18.60
Other Manufacturing Expenses 30.40 31.20 27.50 23.40 21.20 19.60 18.60
Employee Cost 308.60 250.30 201.90 155.60 123.50 98.40 80.00
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 690.60 627.50 506.20 392.20 314.40 252.20 204.20
Profit before Interest, Depreciation and Tax 1,343.40 1,117.00 944.70 394.50 387.50 393.20 408.60
Interest and Financial Charges 17.50 8.40 7.90 0.40 6.50 10.20 21.00
Profit before Depreciation and Tax 1,325.90 1,108.60 936.80 394.10 381.00 383.00 387.60
Depreciation 114.30 97.30 81.40 65.60 59.90 54.70 51.50
Profit Before Tax 346.50 258.20 203.50 156.60 106.30 73.70 27.50
Tax 59.20 37.00 28.50 21.80 4.20 2.70 0.30
Profit After Tax 287.30 221.20 175.00 134.80 102.10 71.00 27.20
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 998.00 763.60 675.50 500.30 365.50 284.20 213.20
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 15.90 94.50 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 540.40 276.40 146.00 352.10 69.20 0.10 2.60
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 387.30 115.70 91.80 11.80 37.70 5.90 6.60
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 287.30 258.20 203.50 156.60 106.30 73.70 27.50
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 397.70 312.40 18.50 299.50 103.50 122.20 79.80
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -469.10 -748.80 12.00 -374.20 -150.10 -22.60 -18.40
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others -80.80 709.40 -10.10 155.40 20.70 -69.90 -62.10
Net Cash used in Financing Activities -80.80 709.40 -10.10 155.40 20.70 -69.90 -62.10
Net Inc./(Dec.) in Cash and Cash Equivalent -152.80 271.60 23.90 79.80 -25.90 31.80 -0.70
Cash and Cash Equivalents at End of the year 234.50 387.30 115.70 91.60 11.80 37.70 5.90
No Data Found !!
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 291.10 291.30 332.10 303.00 274.50 331.50 280.40
Other Income 17.20 23.90 14.60 16.30 15.90 2.70 0.30
Stock Adjustment -9.00 2.40 2.80 -3.10 -1.50 7.80 -1.20
Raw Material 78.30 78.40 88.30 81.60 72.90 82.10 82.60
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 86.00 77.90 80.10 76.70 73.90 74.60 60.50
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 39.80 32.20 48.10 42.20 40.40 63.90 44.50
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 96.00 100.40 112.80 105.60 88.80 103.10 94.00
Interest 5.30 2.80 6.80 2.70 5.20 1.00 1.20
Gross Profit 107.90 121.50 120.60 119.20 99.50 104.80 93.10
Depreciation 31.90 31.10 28.80 27.80 26.60 26.00 25.30
Taxation 14.00 12.00 17.40 16.70 13.10 12.30 9.00
Net Profit / Loss 62.00 78.40 74.40 74.70 59.80 66.50 58.80
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 200.00 200.00 200.00 200.00 200.00 199.20 199.20
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.16 4.00 3.80 3.81 3.08 3.43 3.03
Diluted EPS 3.13 3.95 3.76 3.77 3.03 3.32 2.94
EPS After Extra Ordinary Items
Basic EPS 3.16 4.00 3.80 3.81 3.08 3.43 3.03
Diluted EPS 3.13 3.95 3.76 3.77 3.03 3.32 2.94
No Data Found !!
Rs in Cr Dec 2017 Mar 2017 Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015
Sales 1,200.90 623.40 1,107.00 611.90 495.07 859.90 479.42
Other Income 70.70 38.50 6.10 3.00 3.11 11.70 3.27
Stock Adjustment 0.60 5.20 -4.40 6.60 -11.03 -10.30 -4.96
Raw Material 321.20 166.70 314.80 164.70 150.08 249.30 140.30
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 308.60 158.00 250.30 135.10 115.24 201.90 104.37
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 162.90 80.30 188.50 108.40 80.05 137.90 78.68
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 407.60 213.20 357.80 197.10 160.73 281.10 161.03
Interest 17.50 9.60 8.40 2.20 6.22 7.90 3.31
Gross Profit 460.80 242.10 355.50 197.90 157.62 284.90 160.99
Depreciation 114.30 59.90 97.30 51.30 45.99 81.40 43.49
Taxation 59.20 29.40 37.00 21.30 15.70 28.50 17.06
Net Profit / Loss 287.30 152.80 221.20 125.30 95.93 175.00 100.44
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 200.00 200.00 199.20 199.20 199.06 199.10 199.10
Equity Dividend Rate 10.00 0.00 0.00 0.00 0.00 210.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 4.42 2.22 2.22
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 22.11 11.12 11.12
EPS Before Extra Ordinary Items
Basic EPS 14.71 0.00 11.40 0.00 4.96 9.20 0.00
Diluted EPS 14.55 0.00 11.06 0.00 4.79 8.89 0.00
EPS After Extra Ordinary Items
Basic EPS 14.71 0.00 11.40 0.00 4.96 9.20 0.00
Diluted EPS 14.55 0.00 11.06 0.00 4.79 8.89 0.00