Ind-Swift Laboratories Ltd - Stock Valuation and Financial Performance

BSE: 532305 | NSE: INDSWFTLAB | Pharmaceuticals & Drugs | Small Cap

Ind-Swift Lab. Share Price

124.65 6.40 5.41%
as on 23-Apr'24 15:40

DeciZen - make an informed investing decision on Ind-Swift Lab.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Ind-Swift Laboratories stock performance -

mw4me loader
P/E Ratio (SA):
19.27
Market Cap:
730.1 Cr.
52-wk low:
63.4
52-wk high:
138.3

Is Ind-Swift Laboratories Ltd an attractive stock to invest in?

1. Is Ind-Swift Laboratories Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Ind-Swift Laboratories Ltd is a average quality company.

2. Is Ind-Swift Laboratories Ltd undervalued or overvalued?

The key valuation ratios of Ind-Swift Laboratories Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Ind-Swift Laboratories Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Ind-Swift Laboratories Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Ind-Swift Lab.:

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.
Ind-Swift Laboratories Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -0.9%0%1.2%1.4%2.3%2.3%2.6%3.9%3.6%7.3%-
Value Creation
Index
-1.1NA-0.9-0.9-0.8-0.8-0.8-0.7-0.7-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9416466396757287247528579881,1521,136
Sales YoY Gr.--31.4%-1.1%5.7%7.9%-0.5%3.8%13.9%15.4%16.6%-
Adj EPS -24.4-20.1-12.2-8.33.1-5.4-5.2-1.1-1.78.26.4
YoY Gr.-NANANANA-276.5%NANANANA-
BVPS (₹) 92.566.656.156.963.473.570.972.373.783.194.7
Adj Net
Profit
-99.7-82.2-49.9-37.313.9-25.7-30.5-6.7-1048.538
Cash Flow from Ops. 66.399.980.492.771.5-74.6123135136183-
Debt/CF from Ops. 20.414.118.113.415.2-158.17.26.94.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.3%9.6%15.3%16.6%
Adj EPS NA21.8%NANA
BVPS-1.2%5.6%5.5%12.8%
Share Price 12.4% 28.2% 15.7% 88.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-12.7-12.5-9-7.22.6-4.5-4.9-1-1.67.47.2
Op. Profit
Mgn %
6.213.816.715.617.417.318.821.120.319.320.6
Net Profit
Mgn %
-10.6-12.7-7.8-5.51.9-3.5-4.1-0.8-14.23.3
Debt to
Equity
3.65.26.34.93.83.22.42.32.11.7-
Working Cap
Days
385546531478427428420384350324172
Cash Conv.
Cycle
235322314305286278267253235208120

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 7.20%

Sales growth is growing at healthy rate in last 3 years 15.28%

Debt to equity has declined versus last 3 years average to 1.72

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.20%

Latest Financials - Ind-Swift Laboratories Ltd.

Standalone Consolidated
TTM EPS (₹) 6.4 7.5
TTM Sales (₹ Cr.) 1,136 1,192
BVPS (₹.) 94.7 95.7
Reserves (₹ Cr.) 501 507
P/BV 1.30 1.29
PE 19.27 16.51
From the Market
52 Week Low / High (₹) 63.40 / 138.25
All Time Low / High (₹) 13.25 / 297.35
Market Cap (₹ Cr.) 730
Equity (₹ Cr.) 59.1
Face Value (₹) 10
Industry PE 47.6

Management X-Ray of Ind-Swift Lab.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *86.8786.8186.8486.8486.8486.8486.8486.8486.8448.57
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Ind-Swift Lab.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales9416466396757287247528579881,152
Operating Expenses 882557532570602599611676794930
Manufacturing Costs6365616993879410299119
Material Costs737399344377372379379425498617
Employee Cost 4348616885899495115123
Other Costs 39456656514344548271
Operating Profit 5889107105127125141180194222
Operating Profit Margin (%) 6.2%13.8%16.7%15.6%17.4%17.3%18.8%21.1%19.6%19.3%
Other Income 13221623264736234233
Interest 1171171069035921071009692
Depreciation 6684858887104908713157
Exceptional Items -33-53-15-5-28300-2-27
Profit Before Tax -143-143-83-562959-2016879
Tax -20-24-24-1611201211437
Profit After Tax -123-119-59-401839-21-4-642
PAT Margin (%) -13.0%-18.5%-9.2%-5.9%2.4%5.3%-2.8%-0.5%-0.6%3.7%
Adjusted EPS (₹)-30.0-29.1-14.4-8.93.98.1-3.5-0.7-1.07.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 714592515523542590645639633675
Share Capital 41424245464860606060
Reserves 673551473478496542585579573616
Minority Interest0000000000
Debt1,3551,2661,2509988321,058974948903793
Long Term Debt964816746592520966891875839744
Short Term Debt3914505044063119383736449
Trade Payables20613012995117116127124163193
Others Liabilities 552452873994117037485496
Total Liabilities 2,3302,2332,1812,0151,9011,8341,7821,7581,7531,758

Fixed Assets

Gross Block1,4041,4041,4201,4071,3491,3791,3561,2981,3151,330
Accumulated Depreciation232287322374425478513560688745
Net Fixed Assets1,1731,1171,0991,032924901843738627585
CWIP 78113787069201119108
Investments 272626393939265511185
Inventories377348356344317317343354414428
Trade Receivables427375359341383333385400428469
Cash Equivalents 19182114629910910
Others Assets229236242174163195165182153174
Total Assets 2,3302,2332,1812,0151,9011,8341,7821,7581,7531,758

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 66100809371-75123135136183
PBT -110-90-69-5131-24-201610106
Adjustment 145170187168104176176179226133
Changes in Working Capital 4124-38-24-63-227-33-60-99-56
Tax Paid -9-300000000
Cash Flow From Investing Activity -27-37-30-31-17-2-10-103-14
Capex -31-40-30-32-21-15-11-4-13-13
Net Investments 0000000-615-1
Others 34114131111
Cash Flow From Financing Activity -38-64-48-69-62100-133-124-140-168
Net Proceeds from Shares 0000110000
Net Proceeds from Borrowing 0000000000
Interest Paid -24-29-17-6-21-62-68-84-105-129
Dividend Paid 0000000000
Others -14-35-31-63-42161-66-40-35-40
Net Cash Flow 103-7-823-201-11
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-28.18-36.57-23.42-16.416.5112.12-5.41-1.04-1.329.17
ROCE (%)-1.53-1.521.382.144.4510.656.048.247.4712.67
Asset Turnover Ratio0.410.290.30.330.380.390.420.490.570.66
PAT to CFO Conversion(x)N/AN/AN/AN/A3.94-1.92N/AN/AN/A4.36
Working Capital Days
Receivable Days156220203184179180173166152142
Inventory Days158199195184164159159147141133
Payable Days99154137109104112117108105105

Ind-Swift Laboratories Ltd Stock News

Ind-Swift Laboratories Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Ind-Swift Lab. on 23-Apr-2024 15:40 is ₹124.7.
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 23-Apr-2024 15:40 the market cap of Ind-Swift Lab. stood at ₹730.1.
The latest P/E ratio of Ind-Swift Lab. as of 23-Apr-2024 15:40 is 19.27.
The latest P/B ratio of Ind-Swift Lab. as of 23-Apr-2024 15:40 is 1.30.
The 52-week high of Ind-Swift Lab. is ₹138.2 and the 52-week low is ₹63.40.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ind-Swift Lab. is ₹1,136 ( Cr.) .

About Ind-Swift Laboratories Ltd

Ind-Swift Laboratories is a part of the Ind-swift Group and is based at Chandigarh, India. It has been promoted by Ind-Swift Limited in a joint venture with the Punjab State Industrial Development Corporation Limited (PSIDC). The group has established a strong reputation as innovators in the Indian pharmaceutical industry. 

Ind-Swift Laboratories Ltd. went public in 1997 and concentrated on the manufacturing of Active Pharmaceutical Ingredients (API). Its strength in organic synthetic chemistry resulted in the company emerging as the pioneer for a number of products both in the national and international markets. As the company built up vast skills in the area of research and development, quality systems as well as matters relating to regulatory compliance, it began establishing a presence in the highly regulated markets of the world.

Over a short period of time, Ind-Swift Laboratories Ltd. has emerged as a respectable and dependable supplier of Bulk-Actives in more than 40 countries. Not only are the company's plants built as per USFDA, the company employs current Good Manufacturing Practices (cGMP) also, which are recognised and accepted in the stringent regulated markets. This includes a responsible commitment to the environment.   To leverage its quality commitment, the Company has drawn out a long term strategy of emerging as a powerful force in the regulated markets as drugs worth over US$ 80 billion goes off patent during this decade.

The company's shares are listed on the Bombay, National, Ludhiana and Delhi stock exchanges.

Product range of the company include:

  • Macrolide antibiotics
  • Cardiovascular
  • Anti histamine
  • Anti diabetic
  • Analgesic
  • Aromatase inhibtors
  • Anti depressant
  • Alcohol absistence

MANUFACTURING

Ind-Swift's manufacturing facilities are second to none, and in fact has grown over the years to accommodate a wide range of products. However, even with the spiraling increase in production, it has never compromised on Quality, which has always remained its mantra.

The company has put to operation three new manufacturing facilities covered under its Rs 1 billion expansion plans. The three facilities were a dedicated facility to manufacture Statins ( installed capacity of 40TPA) , a new dedicated facility for an Anti-Histamine drug ( installed capacity 27 TPA) and a New API facility at Samba, Jammu (installed capacity of 50TPA ) . All these facilities conform to USFDA standards and have been put to commercial production. The new facility at Jammu is situated in a tax free zone and shall be entitled to tax holiday for a period of ten years.

Strict Quality Control

Equipped with state-of-the-art quality testing equipment and well trained personnel, Ind-Swift maintains strict quality control, storage to delivery in accordance with GMP and ISO 9002. Quality of products meet the respective requirement of USP/BP/EP/JP etc., as per the international quality standards.

Manufacturing Facilities

  • 1,50,000 sq. ft. covered area
  • 5 Dedicated Blocks operating as per US FDA guidelines.
  • 132 Stainless Steel and Glass Lined Reaction Vessels with capacities ranging from 50 to 6000 liters. (Total Volume 245 kilo liters)
  • 3 Automated Fluidized Bed Coaters with capacity of manufacturing 3 MT of Granules per month.
  • cGMP Pilot Plant having 7 reaction vessels with capacities ranging from 250 to 1000 liters. (Total Volume 3.63 kilo liters)
  • Fully Automated Solvent Recovery System
  • Biological Waste Water Treatment Plant

Future plans

While development of new molecules will remain its core activity in the post patent era the Company will also focus on alternate and non-infringing routes for the drugs whose patent will expire in coming years.

To enter the regulated markets like USA, EU, Australia, and New Zealand, the company is focusing on getting its manufacturing plant approved by regulatory agencies like USFDA, TGA and MCA.

A new R&D Center with investment of $ 5 Million is already planned in Mohali with a focus to develop NCEs.

Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.