Nectar Lifescience Ltd

NECLIFE
Pharmaceuticals
โ‚น 27.11
Price
โ‚น 607.29
Market Cap
Small Cap
35.72
P/E Ratio

๐Ÿ“Š Score Snapshot

6.42 / 25
Performance
25 / 25
Valuation
1.77 / 20
Growth
7.0 / 30
Profitability
40.19 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Adj Cash EBITDA 235.40 133.67 94.91 71.75 294.03 258.04 80.68 225.46
Adj Cash EBITDA Margin 14.00 8.79 5.70 4.66 12.44 9.29 4.31 13.79
Adj Cash EBITDA To EBITDA 1.41 2.40 0.59 0.64 1.31 0.95 0.33 0.92
Adj Cash EPS 3.26 3.44 -1.48 -6.07 4.56 1.53 -4.84 1.62
Adj Cash PAT 74.05 77.15 -33.08 -135.82 102.25 34.81 -108.72 35.99
Adj Cash PAT To PAT 14.66 -90.76 -1.04 1.43 3.17 0.73 -2.08 0.64
Adj Cash PE 10.53 9.74 - - 2.37 11.20 - 22.19
Adj EPS 0.22 -0.05 1.43 -4.24 1.43 2.11 2.34 2.51
Adj EV To Cash EBITDA 5.92 8.16 15.07 18.22 3.40 4.91 19.75 7.33
Adj EV To EBITDA 8.37 19.58 8.95 11.59 4.46 4.68 6.59 6.73
Adj Number Of Shares 22.73 22.39 22.37 22.40 22.39 22.45 22.43 22.40
Adj PE 157.59 - 23.53 - 7.59 8.14 12.39 14.20
Adj Peg - - - - - - - 3.42
Bvps 47.03 47.52 48.59 47.41 50.74 49.22 47.17 44.91
Cash Conversion Cycle 170.00 179.00 182.00 166.00 150.00 145.00 203.00 215.00
Cash ROCE 7.37 9.82 4.21 1.71 12.02 9.13 0.87 8.82
Cash Roic 6.26 8.45 3.55 1.33 9.78 7.08 0.50 6.47
Cash Revenue 1,682 1,520 1,665 1,541 2,363 2,779 1,874 1,635
Cash Revenue To Revenue 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Dio 215.00 212.00 197.00 185.00 192.00 151.00 226.00 270.00
Dpo 127.00 100.00 112.00 108.00 104.00 80.00 142.00 167.00
Dso 82.00 67.00 98.00 89.00 61.00 73.00 119.00 112.00
Dividend Yield - - - - 0.53 0.25 0.16 0.14
EV 1,394 1,090 1,430 1,307 999.59 1,268 1,593 1,652
EV To EBITDA 8.38 71.91 9.50 9.46 4.47 4.68 6.60 6.77
EV To Fcff 11.07 5.95 17.65 43.53 4.30 7.10 130.38 11.02
Fcfe -13.37 79.88 -1.32 17.13 2.01 11.10 0.53 75.96
Fcfe Margin -0.79 5.26 -0.08 1.11 0.09 0.40 0.03 4.65
Fcfe To Adj PAT -2.65 -93.98 -0.04 -0.18 0.06 0.23 0.01 1.36
Fcff 125.86 183.30 81.03 30.03 232.28 178.64 12.22 149.96
Fcff Margin 7.48 12.06 4.87 1.95 9.83 6.43 0.65 9.17
Fcff To NOPAT 4.98 -53.44 1.09 0.71 1.69 1.09 0.09 1.13
Market Cap 778.50 355.11 589.45 431.20 241.59 387.26 648.23 788.48
PB 0.73 0.33 0.54 0.41 0.21 0.35 0.61 0.78
PE 155.68 - 23.53 - 7.60 8.14 12.40 14.25
Peg - - - - - - - 6.90
PS 0.46 0.23 0.35 0.28 0.10 0.14 0.35 0.48
ROCE 1.66 -0.10 3.87 2.34 7.19 8.42 7.52 7.93
ROE 0.47 -0.08 2.97 -8.63 2.88 4.42 5.07 5.71
Roic 1.26 -0.16 3.26 1.87 5.79 6.51 5.83 5.74
Share Price 34.25 15.86 26.35 19.25 10.79 17.25 28.90 35.20

๐Ÿ“Š Quarterly Results

Metric Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021 Sep 2021
Sales 454.98 428.09 359.30 441.38 452.17 397.97 394.13 388.81 344.13 388.65 403.03 476.24 443.01 364.57
Interest 17.12 19.81 19.98 24.16 24.84 20.52 17.62 19.66 17.46 20.99 21.37 17.43 17.62 18.01
Expenses - 410.27 384.76 319.49 392.88 409.98 371.11 358.59 370.72 342.69 396.05 361.21 427.09 396.43 337.11
Other Income - 0.57 0.69 0.55 1.47 0.48 10.61 0.47 17.92 13.24 10.71 0.36 0.52 0.53 5.10
Exceptional Items - - - - - - - - - - - - - -
Depreciation 15.61 15.55 15.46 14.70 15.37 15.31 15.33 14.85 14.78 14.79 14.70 14.26 14.28 14.15
Profit Before Tax 12.55 8.66 4.92 11.11 2.46 1.64 3.06 1.50 -17.56 -32.47 6.11 17.98 15.21 0.40
Tax % 37.53 35.33 39.63 94.69 36.18 37.80 40.52 -145.33 47.10 30.80 36.17 35.15 36.03 -365.00
Net Profit - 7.84 5.60 2.97 0.59 1.57 1.02 1.82 3.68 -9.29 -22.47 3.90 11.66 9.73 1.86
Exceptional Items At - - - - - - - - - - - - - -
Profit For PE 8.00 6.00 3.00 1.00 2.00 1.00 2.00 4.00 -9.00 -22.00 4.00 12.00 10.00 2.00
Profit For EPS 8.00 6.00 3.00 1.00 2.00 1.00 2.00 4.00 -9.00 -22.00 4.00 12.00 10.00 2.00
EPS In Rs 0.35 0.25 0.13 0.03 0.07 0.05 0.08 0.16 -0.41 -1.00 0.17 0.52 0.43 0.08
PAT Margin % 1.72 1.31 0.83 0.13 0.35 0.26 0.46 0.95 -2.70 -5.78 0.97 2.45 2.20 0.51
PBT Margin 2.76 2.02 1.37 2.52 0.54 0.41 0.78 0.39 -5.10 -8.35 1.52 3.78 3.43 0.11
Tax 4.71 3.06 1.95 10.52 0.89 0.62 1.24 -2.18 -8.27 -10.00 2.21 6.32 5.48 -1.46
Yoy Profit Growth % 399.00 449.00 63.00 -84.00 117.00 105.00 -53.00 -68.00 -195.00 -1,308 118.00 154.00 221.00 125.00
Adj Ebit 29.67 28.47 24.90 35.27 27.30 22.16 20.68 21.16 -0.10 -11.48 27.48 35.41 32.83 18.41
Adj EBITDA 45.28 44.02 40.36 49.97 42.67 37.47 36.01 36.01 14.68 3.31 42.18 49.67 47.11 32.56
Adj EBITDA Margin 9.95 10.28 11.23 11.32 9.44 9.42 9.14 9.26 4.27 0.85 10.47 10.43 10.63 8.93
Adj Ebit Margin 6.52 6.65 6.93 7.99 6.04 5.57 5.25 5.44 -0.03 -2.95 6.82 7.44 7.41 5.05
Adj PAT 7.84 5.60 2.97 0.59 1.57 1.02 1.82 3.68 -9.29 -22.47 3.90 11.66 9.73 1.86
Adj PAT Margin 1.72 1.31 0.83 0.13 0.35 0.26 0.46 0.95 -2.70 -5.78 0.97 2.45 2.20 0.51
Ebit 29.67 28.47 24.90 35.27 27.30 22.16 20.68 21.16 -0.10 -11.48 27.48 35.41 32.83 18.41
EBITDA 45.28 44.02 40.36 49.97 42.67 37.47 36.01 36.01 14.68 3.31 42.18 49.67 47.11 32.56
EBITDA Margin 9.95 10.28 11.23 11.32 9.44 9.42 9.14 9.26 4.27 0.85 10.47 10.43 10.63 8.93
Ebit Margin 6.52 6.65 6.93 7.99 6.04 5.57 5.25 5.44 -0.03 -2.95 6.82 7.44 7.41 5.05
NOPAT 18.18 17.97 14.70 1.79 17.12 7.18 12.02 7.95 -7.06 -15.36 17.31 22.63 20.66 61.89
NOPAT Margin 4.00 4.20 4.09 0.41 3.79 1.80 3.05 2.04 -2.05 -3.95 4.29 4.75 4.66 16.98
Operating Profit 29.10 27.78 24.35 33.80 26.82 11.55 20.21 3.24 -13.34 -22.19 27.12 34.89 32.30 13.31
Operating Profit Margin 6.40 6.49 6.78 7.66 5.93 2.90 5.13 0.83 -3.88 -5.71 6.73 7.33 7.29 3.65

๐Ÿ’ฐ Profit & Loss

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Sales 1,682 1,520 1,665 1,541 2,363 2,779 1,874 1,635 1,674 1,638 1,634 1,622
Interest 87.00 79.00 79.00 112.00 126.00 148.00 115.00 117.00 123.00 126.00 138.00 115.00
Expenses - 1,530 1,467 1,507 1,432 2,143 2,514 1,638 1,411 1,436 1,371 1,345 1,332
Other Income - 14.40 2.67 1.91 3.75 4.03 6.04 5.68 21.46 5.78 19.87 11.63 16.04
Exceptional Items 0.18 40.51 9.41 -25.41 0.29 -0.23 0.34 1.21 -0.16 0.09 0.02 -0.05
Depreciation 61.00 59.00 57.00 60.00 61.00 63.00 64.00 62.00 57.00 77.00 84.00 76.00
Profit Before Tax 18.00 -42.00 34.00 -85.00 37.00 59.00 63.00 67.00 64.00 85.00 78.00 115.00
Tax % 72.22 42.86 26.47 14.12 13.51 18.64 17.46 17.91 15.62 22.35 20.51 25.22
Net Profit - 5.00 -24.00 25.00 -73.00 32.00 48.00 52.00 55.00 54.00 66.00 62.00 86.00
Exceptional Items At 0.11 40.51 6.92 -25.41 0.22 -0.17 0.25 0.79 -0.12 0.06 0.01 -0.03
Profit For PE 4.89 -64.69 18.13 -47.85 31.57 47.77 52.02 54.55 54.36 66.20 62.07 85.77
Profit For EPS 5.00 -24.18 25.05 -73.26 31.79 47.60 52.27 55.34 54.24 66.26 62.08 85.74
EPS In Rs 0.22 -1.08 1.12 -3.27 1.42 2.12 2.33 2.47 2.42 2.95 2.77 3.82
Dividend Payout % - - - - 4.00 2.00 2.00 2.00 4.00 3.00 4.00 3.00
PAT Margin % 0.30 -1.58 1.50 -4.74 1.35 1.73 2.77 3.36 3.23 4.03 3.79 5.30
PBT Margin 1.07 -2.76 2.04 -5.52 1.57 2.12 3.36 4.10 3.82 5.19 4.77 7.09
Tax 13.00 -18.00 9.00 -12.00 5.00 11.00 11.00 12.00 10.00 19.00 16.00 29.00
Adj Ebit 105.40 -3.33 102.91 52.75 163.03 208.04 177.68 183.46 186.78 209.87 216.63 230.04
Adj EBITDA 166.40 55.67 159.91 112.75 224.03 271.04 241.68 245.46 243.78 286.87 300.63 306.04
Adj EBITDA Margin 9.89 3.66 9.60 7.32 9.48 9.75 12.90 15.01 14.56 17.51 18.40 18.87
Adj Ebit Margin 6.27 -0.22 6.18 3.42 6.90 7.49 9.48 11.22 11.16 12.81 13.26 14.18
Adj PAT 5.05 -0.85 31.92 -94.82 32.25 47.81 52.28 55.99 53.86 66.07 62.02 85.96
Adj PAT Margin 0.30 -0.06 1.92 -6.15 1.36 1.72 2.79 3.42 3.22 4.03 3.80 5.30
Ebit 105.22 -43.84 93.50 78.16 162.74 208.27 177.34 182.25 186.94 209.78 216.61 230.09
EBITDA 166.22 15.16 150.50 138.16 223.74 271.27 241.34 244.25 243.94 286.78 300.61 306.09
EBITDA Margin 9.88 1.00 9.04 8.97 9.47 9.76 12.88 14.94 14.57 17.51 18.40 18.87
Ebit Margin 6.26 -2.88 5.62 5.07 6.89 7.49 9.46 11.15 11.17 12.81 13.26 14.19
NOPAT 25.28 -3.43 74.27 42.08 137.52 164.35 141.97 132.99 152.73 147.53 162.95 160.03
NOPAT Margin 1.50 -0.23 4.46 2.73 5.82 5.91 7.58 8.13 9.12 9.01 9.97 9.87
Operating Profit 91.00 -6.00 101.00 49.00 159.00 202.00 172.00 162.00 181.00 190.00 205.00 214.00
Operating Profit Margin 5.41 -0.39 6.07 3.18 6.73 7.27 9.18 9.91 10.81 11.60 12.55 13.19

๐Ÿฆ Balance Sheet

Metric Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Accumulated Depreciation - 957.00 - 896.00 840.00 784.00 724.00 666.00 604.00 540.00
Advance From Customers - 12.00 - 6.00 7.00 7.00 11.00 10.00 11.00 7.00
Average Capital Employed 1,728 1,762 - 1,883 1,956 1,940 1,961 2,011 1,950 1,900
Average Invested Capital 1,852 2,009 - 2,168 2,280 2,252 2,374 2,524 2,436 2,317
Average Total Assets 2,163 2,190 - 2,290 2,390 2,510 2,669 2,714 2,652 2,568
Average Total Equity 1,072 1,066 - 1,076 1,074 1,099 1,120 1,082 1,032 980.00
Cwip 57.00 66.00 78.00 78.00 85.00 99.00 115.00 100.00 100.00 102.00
Capital Employed 1,707 1,705 1,749 1,818 1,948 1,965 1,914 2,008 2,014 1,885
Cash Equivalents 18.00 20.00 20.00 18.00 18.00 26.00 21.00 21.00 9.00 13.00
Fixed Assets 804.00 643.00 826.00 662.00 723.00 772.00 785.00 825.00 852.00 881.00
Gross Block - 1,599 - 1,558 1,563 1,556 1,509 1,490 1,456 1,421
Inventory 749.00 709.00 649.00 673.00 660.00 588.00 978.00 918.00 859.00 855.00
Invested Capital 1,675 1,996 2,029 2,022 2,314 2,247 2,258 2,490 2,557 2,315
Investments 1.00 1.00 1.00 1.00 1.00 1.00 - 1.00 1.00 1.00
Loans N Advances 12.00 68.00 - 59.00 62.00 68.00 31.00 56.00 58.00 57.00
Long Term Borrowings 99.00 140.00 183.00 226.00 291.00 128.00 121.00 166.00 220.00 164.00
Net Debt 610.00 615.00 660.00 735.00 841.00 876.00 758.00 881.00 945.00 864.00
Net Working Capital 814.00 1,287 1,125 1,282 1,506 1,376 1,358 1,565 1,605 1,332
Other Asset Items 162.00 305.00 270.00 420.00 395.00 461.00 307.00 226.00 232.00 173.00
Other Borrowings - - - - - - 38.00 102.00 101.00 84.00
Other Liability Items 63.00 54.00 54.00 46.00 59.00 74.00 181.00 203.00 160.00 161.00
Reserves 1,055 1,047 1,045 1,042 1,065 1,040 1,114 1,083 1,036 984.00
Share Capital 22.00 22.00 22.00 22.00 22.00 22.00 22.00 22.00 22.00 22.00
Short Term Borrowings 530.00 495.00 498.00 527.00 569.00 775.00 620.00 636.00 634.00 630.00
Short Term Loans And Advances - 1.00 - - - - - - - -
Total Assets 2,183 2,191 2,143 2,189 2,391 2,388 2,633 2,705 2,724 2,581
Total Borrowings 629.00 636.00 681.00 754.00 860.00 903.00 779.00 903.00 955.00 878.00
Total Equity 1,077 1,069 1,067 1,064 1,087 1,062 1,136 1,105 1,058 1,006
Total Equity And Liabilities 2,183 2,191 2,143 2,189 2,391 2,388 2,633 2,705 2,724 2,581
Total Liabilities 1,106 1,122 1,076 1,125 1,304 1,326 1,497 1,600 1,666 1,575
Trade Payables 413.00 420.00 340.00 319.00 377.00 342.00 527.00 484.00 539.00 528.00
Trade Receivables 379.00 758.00 600.00 560.00 894.00 750.00 792.00 1,118 1,224 1,000

๐Ÿ’ต Cash Flows

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Cash From Financing Activity -205.00 -186.00 -119.00 11.00 -252.00 -201.00 -40.00 -204.00
Cash From Investing Activity -17.00 52.00 17.00 -29.00 -33.00 -26.00 -29.00 -18.00
Cash From Operating Activity 225.00 134.00 95.00 21.00 285.00 239.00 65.00 199.00
Cash Paid For Purchase Of Fixed Assets -29.42 -30.06 -24.97 -31.24 -54.77 -38.13 -33.16 -53.38
Cash Paid For Purchase Of Investments - - - -0.25 - - -0.10 -
Cash Paid For Redemption Of Debentures - - - - - - - -
Cash Paid For Repayment Of Borrowings -119.00 -109.00 -207.00 -1.00 -125.00 -53.00 - -
Cash Received From Borrowings - 3.00 167.00 125.00 - 2.00 78.00 3.00
Cash Received From Sale Of Fixed Assets - 79.79 39.73 0.19 18.53 2.42 0.41 28.35
Cash Received From Sale Of Investments - 0.25 - - 0.41 - - 0.13
Change In Other Working Capital Items 69.00 78.00 -65.00 -41.00 70.00 -13.00 -161.00 -20.00
Change In Working Capital 69.00 78.00 -65.00 -41.00 70.00 -13.00 -161.00 -20.00
Direct Taxes Paid - - - -4.00 -9.00 -14.00 -13.00 -7.00
Dividends Paid - - - -1.00 -1.00 -1.00 -1.00 -3.00
Interest Paid -87.00 -79.00 -79.00 -112.00 -126.00 -148.00 -115.00 -117.00
Interest Received 12.39 1.73 1.88 2.68 2.70 5.96 5.22 6.79
Net Cash Flow 2.00 - -8.00 4.00 - 12.00 -4.00 -23.00
Other Cash Financing Items Paid - - - - - - -1.00 -87.00
Other Cash Investing Items Paid - - - - - 3.62 -1.80 -
Profit From Operations 156.00 56.00 160.00 66.00 224.00 266.00 239.00 226.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Neclife 2024-12-31 - 0.73 0.00 54.72 0.00
Neclife 2024-09-30 - 3.24 0.00 40.94 0.00
Neclife 2024-06-30 - 16.60 0.00 27.57 0.00
Neclife 2024-03-31 - 16.98 0.00 27.20 0.00
๐Ÿ’ฌ
Stock Chat