WEBSITE BSE:530239 NSE : SUVEN LIFE S 10 May, 16:01
Market Cap ₹2198 Cr.
Stock P/E -20.9
P/B 8.1
Current Price ₹100.8
Book Value ₹ 12.4
Face Value 1
52W High ₹128.8
Dividend Yield 0%
52W Low ₹ 55
Suven Life Sciences Ltd is a bio-pharmaceutical organization. The Company is engaged inside the business of manufacture and sale of bulk tablets and intermediaries. The Company's segments consist of Manufacturing (CRAMS), which develops and produces bulk pills and intermediates underneath contract manufacturing offerings; Services (DDDSS), which consists of collaborative research initiatives (CRP), clinical trials, and testing and evaluation services, and Research and Development. Its merchandise consist of active pharmaceutical ingredients (APIs), including Aripiprazole, Armodafinil, Calcium Acetate, Carprofen, Deferasirox, Doxofylline, Entacapone, Fenoprofen Calcium, Rosuvastatin Calcium, Sitagliptin Phosphate and Solifenacin succinate, and intermediates, which includes 2-nitro phenyl acetic acid and 3,4-dichlorobenzylamine. The Company is engaged in the drug discovery specializing in central nervous system (CNS)-primarily based packages with over 4 of the molecules in pipeline under clinical section of development.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 2 | 2 |
Other Income | 0 | 0 | 0 | 0 | 2 | 6 | 6 | 5 | 6 | 4 |
Total Income | 5 | 4 | 4 | 5 | 5 | 8 | 9 | 8 | 9 | 7 |
Total Expenditure | 37 | 24 | 25 | 26 | 55 | 34 | 32 | 27 | 49 | 33 |
Operating Profit | -32 | -20 | -21 | -21 | -49 | -26 | -22 | -18 | -40 | -26 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Exceptional Income / Expenses | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 7 | 0 | 0 |
Profit Before Tax | -34 | -21 | -16 | -23 | -51 | -28 | -24 | -13 | -42 | -28 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
Profit After Tax | -34 | -21 | -16 | -23 | -51 | -28 | -24 | -13 | -42 | -27 |
Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -34 | -21 | -16 | -23 | -51 | -28 | -24 | -13 | -42 | -27 |
Adjusted Earnings Per Share | -2.4 | -1.3 | -1 | -1.5 | -2.3 | -1.3 | -1.1 | -0.6 | -1.9 | -1.2 |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 521 | 500 | 544 | 625 | 286 | 14 | 13 | 12 | 14 | 11 |
Other Income | 9 | 20 | 21 | 23 | 27 | 14 | 8 | 2 | 8 | 21 |
Total Income | 529 | 519 | 565 | 649 | 313 | 28 | 21 | 13 | 22 | 33 |
Total Expenditure | 361 | 398 | 414 | 424 | 297 | 130 | 93 | 134 | 139 | 141 |
Operating Profit | 168 | 121 | 150 | 225 | 16 | -102 | -72 | -121 | -117 | -106 |
Interest | 5 | 6 | 6 | 5 | 2 | 1 | 1 | 1 | 1 | 0 |
Depreciation | 12 | 17 | 21 | 25 | 14 | 4 | 4 | 4 | 7 | 8 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 7 |
Profit Before Tax | 152 | 98 | 123 | 196 | 0 | -106 | -77 | -122 | -118 | -107 |
Provision for Tax | 43 | 26 | 36 | 72 | 24 | -12 | -5 | 0 | 0 | -1 |
Profit After Tax | 109 | 72 | 87 | 124 | -24 | -94 | -72 | -122 | -118 | -106 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 109 | 72 | 87 | 124 | -24 | -94 | -72 | -122 | -118 | -106 |
Adjusted Earnings Per Share | 7.9 | 5.2 | 6.3 | 9 | -1.7 | -6.8 | -5.2 | -7.7 | -5.4 | -4.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 17% | 0% | -53% | 0% |
Operating Profit CAGR | 0% | 0% | NAN% | 0% |
PAT CAGR | 0% | 0% | NAN% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 73% | 4% | -16% | 2% |
ROE Average | -50% | -88% | -63% | -27% |
ROCE Average | -50% | -76% | -56% | -21% |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 559 | 595 | 667 | 767 | 239 | 143 | 108 | 96 | 375 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 61 | 42 | 26 | 2 | 2 | 1 | 0 | 0 | 0 |
Other Non-Current Liabilities | 25 | -1 | 2 | 28 | 23 | 11 | 4 | 4 | 2 |
Total Current Liabilities | 127 | 211 | 208 | 226 | 157 | 120 | 110 | 102 | 105 |
Total Liabilities | 773 | 846 | 903 | 1023 | 421 | 275 | 222 | 202 | 483 |
Fixed Assets | 172 | 305 | 306 | 308 | 22 | 25 | 21 | 38 | 37 |
Other Non-Current Assets | 119 | 13 | 16 | 42 | 0 | 91 | 5 | 4 | 100 |
Total Current Assets | 477 | 528 | 581 | 674 | 398 | 160 | 197 | 160 | 345 |
Total Assets | 773 | 846 | 903 | 1023 | 421 | 275 | 222 | 202 | 483 |
#(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 68 | 280 | 241 | 9 | 18 | 0 | 15 | 9 | 5 |
Cash Flow from Operating Activities | 143 | 67 | 109 | 70 | -53 | -135 | -96 | -128 | -103 |
Cash Flow from Investing Activities | -110 | -39 | -311 | -1 | 37 | 146 | 56 | -22 | -261 |
Cash Flow from Financing Activities | 179 | -68 | -30 | -52 | 5 | 3 | 35 | 146 | 396 |
Net Cash Inflow / Outflow | 212 | -39 | -232 | 17 | -11 | 14 | -5 | -4 | 32 |
Closing Cash & Cash Equivalent | 279 | 241 | 9 | 26 | 0 | 15 | 9 | 5 | 37 |
# | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 7.87 | 5.2 | 6.31 | 8.95 | -1.73 | -6.82 | -5.22 | -7.73 | -5.42 |
CEPS(Rs) | 8.73 | 6.47 | 7.86 | 10.75 | -0.7 | -6.52 | -4.91 | -7.45 | -5.12 |
DPS(Rs) | 0.6 | 2 | 1 | 1.5 | 1.5 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 40.14 | 43.1 | 48.29 | 55.56 | 17.31 | 10.38 | 5.15 | 6.09 | 17.21 |
Core EBITDA Margin(%) | 30.57 | 20.26 | 23.71 | 32.25 | -3.84 | -802.77 | -593.11 | -1032.13 | -927.94 |
EBIT Margin(%) | 29.96 | 20.68 | 23.65 | 32.01 | 0.72 | -734.32 | -567.83 | -1024.33 | -869.55 |
Pre Tax Margin(%) | 29.06 | 19.51 | 22.6 | 31.27 | 0.05 | -738.14 | -574.81 | -1029.99 | -873.52 |
PAT Margin (%) | 20.85 | 14.36 | 16.01 | 19.78 | -8.37 | -653.62 | -535.31 | -1029.99 | -873.52 |
Cash Profit Margin (%) | 23.11 | 17.86 | 19.95 | 23.74 | -3.4 | -624.7 | -503.07 | -992.9 | -825.19 |
ROA(%) | 22.38 | 8.87 | 9.97 | 12.84 | -3.31 | -27.07 | -28.99 | -57.51 | -34.54 |
ROE(%) | 32.91 | 12.5 | 13.81 | 17.25 | -4.75 | -49.27 | -67.29 | -145.9 | -50.17 |
ROCE(%) | 37.93 | 15.43 | 18.19 | 26.01 | 0.4 | -54.67 | -60.09 | -117.81 | -49.89 |
Receivable days | 26.51 | 34.19 | 33.32 | 31.34 | 41 | 62.22 | 54.6 | 47.15 | 28.38 |
Inventory Days | 37.16 | 60.29 | 58.98 | 67.71 | 0 | 0 | 3.83 | 2.53 | 0 |
Payable days | 65.79 | 89.2 | 91.27 | 113.64 | 169.67 | 0 | 0 | 0 | 0 |
PER(x) | 33.74 | 34.16 | 24.18 | 17.27 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 6.62 | 4.12 | 3.16 | 2.78 | 13.89 | 1.9 | 12.61 | 14.02 | 2.82 |
Dividend Yield(%) | 0.21 | 1.04 | 0.6 | 0.89 | 0.57 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 6.72 | 4.59 | 3.99 | 3.43 | 11.63 | 17.99 | 63.12 | 113.42 | 64.46 |
EV/Core EBITDA(x) | 20.82 | 18.97 | 14.45 | 9.52 | 204.27 | -2.55 | -11.79 | -11.13 | -7.45 |
Net Sales Growth(%) | 344.11 | -4.1 | 8.81 | 15.04 | -54.31 | -94.95 | -6.5 | -12.12 | 14.31 |
EBIT Growth(%) | 1268.52 | -33.79 | 24.45 | 55.45 | -98.97 | -5215.23 | 27.7 | -58.53 | 2.96 |
PAT Growth(%) | 1201.92 | -33.93 | 21.35 | 41.86 | -119.33 | -294.15 | 23.42 | -69.08 | 3.06 |
EPS Growth(%) | 1083.54 | -33.93 | 21.35 | 41.86 | -119.33 | -294.16 | 23.42 | -48.03 | 29.86 |
Debt/Equity(x) | 0.2 | 0.14 | 0.11 | 0.04 | 0.01 | 0.01 | 0.02 | 0.01 | 0 |
Current Ratio(x) | 3.74 | 2.51 | 2.79 | 2.98 | 2.54 | 1.33 | 1.79 | 1.57 | 3.29 |
Quick Ratio(x) | 3.1 | 2.11 | 2.35 | 2.37 | 2.54 | 1.33 | 1.79 | 1.57 | 3.29 |
Interest Cover(x) | 33.18 | 17.61 | 22.65 | 43.25 | 1.08 | -191.96 | -81.35 | -181 | -218.91 |
Total Debt/Mcap(x) | 0.03 | 0.03 | 0.03 | 0.02 | 0 | 0.01 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 60 | 64.98 | 64.98 | 64.98 | 69.57 | 69.57 | 69.57 | 69.57 | 69.57 | 69.57 |
FII | 0.52 | 0.56 | 0.45 | 0.48 | 0.45 | 0.51 | 0.47 | 0.5 | 0.54 | 0.46 |
DII | 0.44 | 0.45 | 0.4 | 0.13 | 0.11 | 0.11 | 0.08 | 0.01 | 0.01 | 1.05 |
Public | 39.04 | 34.01 | 34.18 | 34.42 | 29.87 | 29.81 | 29.88 | 29.93 | 29.89 | 28.92 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 7.64 | 9.45 | 9.45 | 9.45 | 15.17 | 15.17 | 15.17 | 15.17 | 15.17 | 15.17 |
FII | 0.07 | 0.08 | 0.06 | 0.07 | 0.1 | 0.11 | 0.1 | 0.11 | 0.12 | 0.1 |
DII | 0.06 | 0.07 | 0.06 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0.23 |
Public | 4.97 | 4.94 | 4.97 | 5 | 6.51 | 6.5 | 6.52 | 6.53 | 6.52 | 6.31 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 12.73 | 14.54 | 14.54 | 14.54 | 21.81 | 21.81 | 21.81 | 21.81 | 21.81 | 21.81 |
Pros
Cons
* 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.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About