SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Elder Pharmaceuticals Ltd (ELDERPHARM)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532322 NSE: ELDERPHARM Pharmaceuticals & Drugs | Small Cap | Elder Pharma Share Price

BSE Share Price
Not Listed

Elder Pharmaceuticals Ltd (ELDERPHARM)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532322 NSE: ELDERPHARM Pharmaceuticals & Drugs | Small Cap | Elder Pharma Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹78 Cr.
Current Price
₹0
52-Week Low / High
₹37 / 38
TTM EPS
₹-30.2
TTM Sales
₹233 Cr.
Book Value per Share
₹299.2
P/E Ratio
0.00
Industry PE
47
Price to Book (P/B)
0.13
Price to Sales (P/S)
0.34
EV/EBITDA
-0.64
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
1.01%
Return on Capital Employed (ROCE)
16.85%
Return on Assets (ROA)
0.38%
Operating Profit Margin
-13.4%
Net Profit Margin
1.64%
Gross Profit Margin
-68.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-50.99%
Operating Profit Growth (1 Year)
-
-132.74%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-91.55%
Asset Quality
Promoter Holding
25.34%
Pledged shares (%) of Promoter's holding (%)
84.69%
Reserves
₹594 Cr.
Equity
₹20.5 Cr.
Face Value
₹10
All Time Low / High
₹20.35 / 474.00

Elder Pharmaceuticals stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Jun'14TTM
ROCE % 15.1%15.5%15.1%15.9%12.5%12.5%12.7%13.1%14.5%16.9%-

Growth Parameters

Sales 285355449551620703839985986483233
Sales YoY Gr.-24.4%26.6%22.7%12.5%13.4%19.3%17.4%0.2%-51%-
Adj EPS 1221.128.436.627.431.236.243.237.6-117.8-30.2
YoY Gr.-75.7%35%28.6%-25.2%14.2%15.9%19.3%-12.9%-413.1%-
BVPS (₹) 124.2146.3172.8203.9220.2251.7297.6336.8303382.5299.2
Adj Net
Profit
19.236.852.868.851.658.974.388.677.3-242-62
Cash Flow from Ops. -10.3-5.370.9-37.462.28.961.819.5-25.51,153-
Debt/CF from Ops. -12.8-37.63.3-9.16.462.212.145.4-35.70.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 6%-4.9%-16.8%-51%
Adj EPS -228.9%-233.9%-248.2%-413.1%
BVPS13.3%11.7%8.7%26.3%
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Jun'14TTM
Return on
Equity %
12.616.118.219.412.913.213.713.613.1-30.9-8.9
Op. Profit
Mgn %
14.717.117.419.116.318.42120.621.8-13.4-95.3
Net Profit
Mgn %
6.710.411.812.58.38.48.997.8-50-26.7
Debt to
Equity
0.70.80.70.911.21.21.31.50.8-
Working Cap
Days
261243231212232250257281327755415
Cash Conv.
Cycle
148143132109117132137147122179-82

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Jun'14
Sales285.34354.83449.25551.20620.02702.79838.59984.691,233.10483.47
Operating Expenses + 243.45294.23371.25445.87520.65578.19662.78782.53964.03571.58
Manufacturing Costs19.4231.6335.5443.4144.8250.6635.3839.9847.3334.19
Material Costs144.79160.87203.20244.62278.97304.54368.66471.35573.09308.35
Employee Cost 31.3740.9055.8967.2183.3790.67104.33108.98151.43112.39
Other Costs 47.8760.8476.6290.63113.50132.31154.40162.22192.17116.65
Operating Profit 41.8960.6078105.3399.37124.61175.81202.16269.07-88.10
Operating Profit Margin (%) 14.7%17.1%17.4%19.1%16.0%17.7%21.0%20.5%21.8%-18.2%
Other Income + 6.545.937.467.598.147.638.0424.3126.2215.13
Exceptional Items 000000-5.01-6.29-5.09380.04
Interest 14.0214.1315.5823.7337.3950.7862.9089.02137.97260.06
Depreciation 4.175.558.7910.6111.5216.7726.8727.6436.5229.16
Profit Before Tax 30.2446.8561.1078.5858.5964.6889.07103.51115.7017.85
Tax 9.8510.158.339.937.959.2918.2819.4421.979.93
Profit After Tax 20.3936.7052.7768.6550.6455.3970.7984.0793.747.92
PAT Margin (%) 7.2%10.3%11.8%12.5%8.2%7.9%8.4%8.5%7.6%1.6%
Adjusted EPS (₹)12.821.028.436.526.929.434.540.945.63.9
Dividend Payout Ratio (%)19.60%11.90%8.80%6.80%9.30%10.20%8.70%7.30%0%0%

Valuation of Elder Pharma - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Jun'14

Equity and Liabilities

Shareholders Fund + 198.75255.58320.99383.12415.33474.67611.12691.76777.83785.59
Share Capital 16.0217.5018.6018.8218.8918.8920.5720.5720.5720.57
Reserves 182.73238.08302.39364.30396.44455.78590.55671.19757.26765.03
Debt +131.87197.69236.52341.59400.14555.68679.76780.87972.26544.64
Long Term Debt131.87197.69236.52341.59400.14555.68375.44423.97573.63349.10
Short Term Debt000000304.32356.90398.63195.54
Minority Interest0000000000
Trade Payables23.1429.4939.1132.7132.3037.8744.3143.8368.0633.83
Others Liabilities 56.8267.7976.3960.4386.2486.92164.61197.88389.38571.69
Total Liabilities 410.58550.55673.01817.84934.011,155.131,499.801,714.342,207.531,935.74

Fixed Assets

Net Fixed Assets +63.7889.94140.30169.17171.26465.31475.77507.61484.23434.91
Gross Block82.08113.37172.38211.53224.87535.40570.94630.07642.97599.80
Accumulated Depreciation18.3023.4332.0842.3653.6170.1095.17122.46158.74164.89
CWIP 29.2594.92137.19163.36252.1565.7493.03191.01268.36304.26
Investments 45.1342.7637.5361.893.9319.6810.8721.093.903.73
Inventories96.35107.0793.2683.6888.11142.56184.90221.25159.2627.90
Trade Receivables61.53108.20122.43139.55177.63193.24226.66284.47328.3784.47
Cash Equivalents flag 48.8436.5256.4466.7163.7977.31251.67129.3487.83538.39
Others Assets 65.7071.1585.86133.49177.14191.30256.89359.57875.58542.09
Total Assets 410.58550.55673.01817.84934.011,155.131,499.801,714.342,207.531,935.74

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Jun'14
Cash Flow From Operating Activity + -10.29-5.2570.93-37.4462.158.9361.8219.48-31.931,153.39
PBT 30.2446.8561.1078.5858.5964.6889.07103.51120.79-362.19
Adjustment 11.5513.3316.7626.4241.9764.4082.77100.46144.28668.69
Changes in Working Capital -28.31-40.2519.94-109.518.58-58.87-91.41-163.4-272.5856.16
Tax Paid -9.75-11.06-11.29-9.20-9.60-10.50-18.61-21.09-24.50-9.26
Cash Flow From Investing Activity + -50.66-88.66-88.59-82.08-37.50-137-47.42-145.18-48.17-14.99
Capex -34.37-96.96-101.29-65.32-102.13-124.13-64.65-157.68-90.50-28.32
Net Investments -22.842.375.23-24.3657.96-15.758.80-10.2217.200.17
Others 6.545.937.467.596.672.888.4322.7225.1413.17
Cash Flow From Financing Activity + 76.5281.5937.57129.80-27.57141.59159.973.3638.59-687.85
Net Proceeds from Shares 80.1126.6721.647.540069.70000
Net Proceeds from Borrowing 0.4759.9021137.91-21.59147.1162.1448.54149.66-224.53
Interest Paid 000000-59.29-89.02-137.97-260.06
Dividend Paid -3.60-4.37-4.64-4.66-4.71-4.71-5.66-6.16-6.160
Others -0.47-0.61-0.42-10.98-1.27-0.8093.0850.0133.07-203.25
Net Cash Flow 15.56-12.3219.9110.28-2.9213.52174.36-122.34-41.50450.55

Financial Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Jun'13Jun'14
Ratios
ROE (%)13.4716.1618.3119.512.6912.4513.0412.9112.761.01
ROCE (%)15.0815.515.115.912.4512.5112.7213.1214.5316.85
Asset Turnover Ratio0.820.80.760.760.720.680.640.620.640.24
PAT to CFO Conversion(x)-0.5-0.141.34-0.551.230.160.870.23-0.34145.63
Working Capital Days
Receivable Days88.5080.9090.8084.3091.9095.4090.3093.8089.80154.50
Inventory Days101.8096.9078.9056.9049.8059.3070.4074.5055.8070.10
Payable Days71.8059.7061.6053.6042.5042.1040.7034.1035.6060.30

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.4299.1795.3091.4989.9477.7377.5685.0684.7384.69
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Elder Pharmaceuticals Ltd FAQs

The current trading price of Elder Pharma on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Elder Pharma stood at ₹78.04 Cr

The latest P/E ratio of Elder Pharma as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Elder Pharma as of 31-Dec-1969 is 0.13.

The 52-week high of Elder Pharma is ₹38.00 and the 52-week low is ₹37.10.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Elder Pharma is ₹233 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Elder Pharmaceuticals Ltd

Elder Pharmaceuticals was incorporated in the year 1983 and commenced operations in 1989. The company is engaged into manufacturing and marketing of prescription pharmaceutical brands, surgical and medical devices.

Elder is one the leading companies in the pharmaceutical formulation market in India. It holds market leader position in three therapeutic segments - Women’s Healthcare, Wound Care and Nutraceuticals.

Products

Elder manufactures API and formulations spread across 4 manufacturing plants in India and one in Nepal. It manufactures various dosage forms like tablets, capsules, syrups, injectables, topical creams and ointments.

It manufactures wide range of pharmaceutical brands such as Thrive G, Formic, Carnitor, Tanatril, B-long, Cranbe, Bonviva etc.

Company Shelcal brand is one of the top brands in the Indian pharmaceutical industry.

Awards

The company was awarded Amity Corporate Excellence Award for the year 2008

Elder was also honoured Frost & Sullivan Market Leadership Award for its 'Shelcal' brand for the year 2008.

It was among the Forbes list of 'Asia's 200 Best under a billion' over a period of three years.

It has subsidiary namely Elder International FZCO in Dubai, Somerta Holdings Company in Cyprus and Elder Biomeda EDA in Bulgaria.

In 2012 - Joint Managing Director Mr Alok Saxena has been bestowed with “Brand Slam Leadership Award” on 13th Oct, 2012 by Indira Group of Institutes, Pune.
- Elder Pharma is awarded India's Most Admired Nutrition and Neutraceutical Company of the Year 2012
-Elder Pharmaceuticals Limited is awarded with CIO100 Award.
-Elder Pharma join hands with Swedish firm Sterisol AB

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×