SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Shasun Pharmaceuticals Ltd.- (Amalgamation) (SHASUNPHAR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 524552 NSE: SHASUNPHAR Pharmaceuticals & Drugs | Small Cap | Shasun Pharma Share Price

BSE Share Price
Not Listed

Shasun Pharmaceuticals Ltd.- (Amalgamation) (SHASUNPHAR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 524552 NSE: SHASUNPHAR Pharmaceuticals & Drugs | Small Cap | Shasun Pharma Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹2,884 Cr.
Current Price
₹0
52-Week Low / High
₹408 / 432
TTM EPS
₹6.7
TTM Sales
₹1,024 Cr.
Book Value per Share
₹66.8
P/E Ratio
64.50
Industry PE
46.5
Price to Book (P/B)
6.42
Price to Sales (P/S)
2.82
EV/EBITDA
25.26
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
11.71%
Return on Capital Employed (ROCE)
10.79%
Return on Assets (ROA)
3.36%
Operating Profit Margin
11.8%
Net Profit Margin
3.83%
Gross Profit Margin
7.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
15.37%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
26.96%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
17.37%
Asset Quality
Promoter Holding
35.32%
Pledged shares (%) of Promoter's holding (%)
17.32%
Reserves
₹438 Cr.
Equity
₹13.5 Cr.
Face Value
₹2
All Time Low / High
₹3.20 / 432.05

Shasun Pharmaceuticals .- (Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray : Login to view analysis.

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.
Shasun Pharmaceuticals Ltd.- (Amalgamation) has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 19.9%16.1%9.4%-6.2%9.8%7.6%15.3%8.5%9.1%10.8%-

Growth Parameters

Sales 3574054324715315677367839351,0781,024
Sales YoY Gr.-13.3%6.7%9%12.7%6.9%29.8%6.4%19.4%15.4%-
Adj EPS 7.57.80.31.19.10.77.73.77.15.46.7
YoY Gr.-4.3%-96.7%323.1%722.7%-92%965.3%-51.9%93.2%-24.1%-
BVPS (₹) 37.343.246.639.743.135.346.850.255.465.366.8
Adj Net
Profit
35.937.61.35.343.73.542.320.940.432.545
Cash Flow from Ops. 30.853.147.7-3345.234.99.710.36675.6-
Debt/CF from Ops. 2.61.92.8-6.44.86.324.5398.17.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 13.1%15.2%13.6%15.4%
Adj EPS -3.5%-9.8%-11%-24.1%
BVPS6.4%8.7%11.7%17.9%
Share Price - - - -

Key Financial Parameters

Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
22.619.20.62.521.81.819.57.613.48.910.1
Op. Profit
Mgn %
19.416.55.511.813.86.99.18.71111.912.8
Net Profit
Mgn %
10.19.30.31.18.20.65.72.74.334.4
Debt to
Equity
0.40.50.61.111.30.91.41.71.50.3
Working Cap
Days
148157163181227244207223227238126
Cash Conv.
Cycle
77849291857959697167-14

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Sales357.14404.70431.81470.83530.55567.13735.91782.76934.721,078.39
Operating Expenses + 288338.03408.26471.61490.15528.22684.39714.63839.35957.31
Manufacturing Costs54.7954.9566.6659.8765.1674.0381.90100.75106.17114.23
Material Costs176.24222.59274.86279.32298.53351.98468.67484.96541.94628.32
Employee Cost 22.5029.0835.3544.8246.7251.6559.5276.7495.26114.11
Other Costs 34.4731.4231.4087.6079.7450.5674.3052.1795.99100.66
Operating Profit 69.1566.6723.55-0.7840.4038.9151.5268.1395.37121.08
Operating Profit Margin (%) 19.4%16.5%5.5%-0.2%7.6%6.9%7.0%8.7%10.2%11.2%
Other Income + 2.444.5434.744.0526.181640.9613.6612.2713.92
Exceptional Items 0000000001.46
Interest 5.345.777.4214.0520.2622.3430.4826.4941.5453.78
Depreciation 23.1525.0926.5326.9126.0224.2224.7331.6638.1536.85
Profit Before Tax 43.1040.3424.34-37.6820.308.3637.2723.6327.9545.82
Tax 6.602.062.08-4.31-1.773.48-15.79-2.64-7.284.48
Profit After Tax 36.5038.2822.27-33.3722.064.8853.0626.2835.2341.35
PAT Margin (%) 10.2%9.5%5.2%-7.1%4.2%0.9%7.2%3.4%3.8%3.8%
Adjusted EPS (₹)7.67.94.6-6.94.61.09.64.66.26.9
Dividend Payout Ratio (%)22.40%21.40%21.70%0%21.90%29.90%24.90%32.30%16.10%0%

Valuation of Shasun 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'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15

Equity and Liabilities

Shareholders Fund + 179.32208.72225.18191.81208.22171.49259.67287.27315.87394.32
Share Capital 9.629.649.669.669.669.7111.0311.3311.3312.03
Reserves 169.70199.08215.52182.15198.56161.78248.65275.94304.54382.30
Debt +79.48102.77135.49209.91214.68195.95214.30370.53489.54520.97
Long Term Debt79.48102.77135.49209.91214.6835.9949.0598.53180.29163.82
Short Term Debt00000159.96165.25272309.25357.14
Minority Interest0000000000
Trade Payables37.6756.7255.0477.96104.36117.62155.27176.05232.60248.28
Others Liabilities 57.0355.2952.0548.4961.5579.6383.7282.22100.62155.88
Total Liabilities 353.50423.49467.76528.16588.81564.69712.96916.071,138.621,319.44

Fixed Assets

Net Fixed Assets +174.75178.25175.36163.93147.20166.17194.33267.39276.62428.62
Gross Block291.39317.93340.08355.14360.43401.94444.86542.51586.11773.41
Accumulated Depreciation116.64139.67164.72191.21213.23235.77250.53275.13309.49344.79
CWIP 2.2010.0639.1529.1731.284.9330.8180.86101.6965.96
Investments 5.8525.3943.6343.610.652.355.0450.9057.4262.44
Inventories44.9852.8448.9445.0654.57104.87110.69145.33183.86211.50
Trade Receivables91.83119.21124.50183.32187.28137.92197.06220.68285.11296.34
Cash Equivalents 5.018.555.687.5213.0510.656.633.8810.562.28
Others Assets 28.8829.2030.5055.55154.79137.79168.41147.04223.36252.30
Total Assets 353.50423.49467.76528.16588.81564.69712.96916.071,138.621,319.44

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity + 30.7953.0847.72-33.0245.1934.939.7110.3265.9575.60
PBT 43.1040.3424.34-37.6820.308.3637.2723.6327.9545.82
Adjustment 28.1731.5931.1835.8151.719.335.9543.5058.1280.29
Changes in Working Capital -32.61-14.95-4.28-30.06-24.4318.07-32.03-52.26-14.21-43.14
Tax Paid -7.87-3.91-3.52-1.09-2.39-0.83-1.49-4.56-5.91-7.37
Cash Flow From Investing Activity + -31.85-55.57-69.29-19.86-23.29-16.82-48.50-146.96-140.30-139.85
Capex -26.49-36.42-51.85-4.88-10.01-20.05-58.28-151.30-168.08-143.14
Net Investments -5.79-19.54-18.240.02-0.20-1.700-2.70-6.251.62
Others 0.430.390.79-15-13.084.949.787.0434.021.66
Cash Flow From Financing Activity + -8.886.0218.7054.73-16.38-18.7136.88133.5480.8156.30
Net Proceeds from Shares 14.122.22-1.52000.4648.9711.25038.50
Net Proceeds from Borrowing -17.53-21.867.8453.08000000
Interest Paid -5.34-5.77-7.42-14.04-18.77-18.07-20.13-38.90-41.08-47.62
Dividend Paid -7.83-13.73-5.08-5.650-4.81-10.78-2.55-8.51-6
Others 7.7045.1524.8821.342.393.7118.82163.75130.3971.42
Net Cash Flow -9.943.53-2.871.855.52-0.60-1.92-3.106.45-7.95

Financial Ratio

PARTICULARSMar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)23.1619.7610.28-16.0211.032.5724.729.6911.7911.71
ROCE (%)19.8916.089.41-6.199.827.5515.258.459.0610.79
Asset Turnover Ratio1.091.091.020.990.981.011.180.990.940.91
PAT to CFO Conversion(x)0.841.392.14N/A2.057.160.180.391.871.83
Working Capital Days
Receivable Days77.6090.6098.20114.50123.60102.2080.9094.4095.6095.30
Inventory Days45.5042413533.2050.1052.1057.9062.2064.80
Payable Days79.6077.4074.2086.90111.50115.10106.30124.70137.60139.70

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *24.2931.7228.1428.0624.2417.2812.2913.1318.4117.32
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Shasun Pharmaceuticals Ltd.- (Amalgamation) FAQs

The current trading price of Shasun 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 Shasun Pharma stood at ₹2,884.3 Cr

The latest P/E ratio of Shasun Pharma as of 31-Dec-1969 is 64.50.

The latest P/B ratio of Shasun Pharma as of 31-Dec-1969 is 6.42.

The 52-week high of Shasun Pharma is ₹432.1 and the 52-week low is ₹407.8.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shasun Pharma is ₹1,024 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Shasun Pharmaceuticals Ltd.- (Amalgamation) is a below average quality company.

No data found

No data found

About Shasun Pharmaceuticals Ltd.- (Amalgamation)

Shasun Chemicals and Drugs Limited (SCDL) was incorporated in 1976 and is headquartered in Chennai, India.

Shasun Chemicals and Drugs manufactures active pharmaceutical ingredients (APIs), their intermediates and enteric coating excipients with a significant presence in some key generics. Shasun has created a strong product portfolio, building on its R & D Expertise, regulatory capabilities and multi scale production capacities.

Shasun has also emerged as a key player in various service segments in the pharmaceutical field besides APIs and intermediaries, and is strengthening its offer of contract research, custom synthesis, contract manufacturing and contract formulation services to clients.

Shasun is one of the largest producers of Ibuprofen worldwide. The company offers derivatives of Ibuprofen like Ibuprofen Sodium, Ibuprofen Lysinate and S+Ibuprofen. It is also one of the major producers of Ranitidine and Nizatidine in the world. Its products are exported to countries across North America, Europe, Asia and Latin America.

Shasun in its endeavour to become a true one-stop shop for global pharma companies, is evolving its business model to become a complete service provider, offering services right from the discovery stage to manufacturing formulations.

The company has recently added finished formulations capability as forward integration, and has invested in large facility to cater to the international regulated market. It has tied up with multinational companies in the formulations space wherein it will be developing and supplying products for the US market. 

The recent acquisition of the business and facilities of Rhodia Pharma Solutions by Shasun's wholly owned subsidiary Shasun Pharma Solutions Ltd (SPSL), UK equipped the company to evolve as a technology based service provider than as a contract manufacturing and research provider. Its services include innovative process research and development, rapid response small scale manufacture for clinical trial supply and full scale commercial manufacture of advanced intermediates and API’s, all with seamless technology transfer with and without GMP. The formulation unit at Puducherry has been approved by USFDA.

By integrating its facilities in India and UK, the company is trying to offer the benefits of operations in both the countries to its clients. The company has aligned its facilities so that while research can be conducted in India, development and manufacturing in kilo labs and pilot plant can be conducted either in UK or India and the optimal mix could be decided based on the regulatory, IP and cost. The company is planning to set up a multi-product pilot plant facility at Vizag, Andhra Pradesh, focusing on Contract Manufacturing Services business. In FY06, CRAMS business revenue has reached Rs 3430 million.   

Product range of the company includes:

  • Ibuprofen
  • Ibuprofen Derivatives
  • Ranitidine base  
  • Ranitidine
  • Nizatidine  
  • Methoxital
  • Isradipine  
  • Gabapentine  
  • Olanzapine  
  • Quinapril HCl  
  • Meprobamate

Subsidiary:

Shasun Pharma Solutions Ltd (SPSL) is the subsidiary of the company

Milestones:    1976-1990

  • Incorporated as a private limited company, Shasun Chemicals in Chennai
  • First production facility established at Velachery, Chennai, for manufacture of Analgin (antipyretic).
  • Second production facility was established at Puducherry for manufacture of Ibuprofen (anti-inflammatory) 

1990-2000

  • Third manufacturing unit set up at Cuddalore to manufacture the anti-ulcerative Ranitidine HCI
  • Shasun converted into a public limited company, incorporating its present name.
  • US subsidiary, Shasun Inc, is established
  • The company's shares were listed on Mumbai, Ahmedabad and Chennai stock exchanges.
  • Technology and joint marketing agreement signed with Nagase & Co, Japan for S+Ibuprofen
  • The company signed a technology agreement with Chircotech, UK, for S+Naproxen.
  • The company signed a joint venture agreement with Austin Chemical Company, USA.

2000-Present day

  • The company's exports exceeded Rs.100 cr.
  • Established a biotech laboratory in its R&D centre.
  • Signed a letter of intent with Eli Lilly for supply and manufacture of an anti-TB drug.
  • Multi Purpose Plant at Cuddalore was commissioned.
  • Completed setting up its new Research Centre.
  • Strategic partnership with Glenmark and Alpharma(now part of Actavis) for Development & Supply of Formulation products.
  • Completed its first ever acquisition of Rhodia Pharma Solutions business marking its advent in the Global supply arena 
  • 2009 - Commercial launch of recombinant streptokinase in India (June 09)
  • 2010 - The Company entered into the rapidly growing filed of Nanotechno by entering into collaboration with Nanoparticle Biochem
    Company has changed its name from Shasun Chemicals & Drugs Ltd. to Shasun Pharmaceuticals Ltd.
    Finished dosages sales grows 100% and reaches Rs. 50 crores
  • 2011 Formed 50:50 JV Shasun NBI LLC in USA with Nanoparticle Biochem
  • 2012 Sun Pharma won the patent battle against Novo-Nordisk in the US Supreme Court over its generic drug ‘Prandin&rsquo.

Award & Recognition:

  • Entrepreneur Award -S.Abhaya Kumar, Joint Managing Director, Shasun received an award, for being nominated as one of the Finalist for the Ernst & Young
  • Entrepreneur of the Year 2003, from L.K.Advani, Deputy Prime Minister of India, at New Delhi.  
  • Four Star Safety Award -British Safety Council after conducting an audit awarded 4 Star rating for Puducherry facility for the year 2002. 
  • IDMA Award 2002 -Shasun Cuddalore facility has been recognised for its Quality Excellence by Indian Drug Manufacturer's Association in 2002. 
  • First Award -First Award by Chemexcil for the year 1998 - 1999 for Outstanding Export performance.  IDMA Award 2000
  • Shasun has been recognized for its Quality Excellence by the Indian Drug Manufacturers Association in 2000. 
  • Top Award -Top Award for Outstanding Export performance from Chemexcil for the year 1999 - 2000.  
  • Trishul Award -Shasun has been recognized for its export achievements by the Government of India in the form of the Trishul Award in 1993 and Certificate of Merit in 1996. 
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:

×