SlideShare a Scribd company logo
1QFY2011 Result Update | Pharmaceutical
                                                                                                                                      July 30, 2010



 Ipca Laboratories                                                                                   NEUTRAL
                                                                                                     CMP                                     Rs280
 Performance Highlights                                                                              Target Price                                -
  Y/E March (Rs cr)         1QFY2011 4QFY2010 % chg qoq 1QFY2010 % chg yoy                           Investment Period                            -
  Net Sales                         415            365        13.5           358         15.9
                                                                                                     Stock Info
  Other Income                        4              3        19.1                5     (23.1)
                                                                                                     Sector                          Pharmaceutical
  Operating Profit                   68             65            4.4         71         (4.1)
                                                                                                     Market Cap (Rs cr)                        3,505
  Interest                            5              6       (17.1)               8     (36.2)
                                                                                                     Beta                                        0.3
  Net Profit                         39             37            4.1         50        (21.9)
                                                                                                     52 Week High / Low                      325/114
  Source: Company, Angel Research
                                                                                                     Avg. Daily Volume                        36757
 Ipca Labs (Ipca) 1QFY2011 performance was below expectations impacted by                            Face Value (Rs)                              2
 subdued performance by the anti-malarial segment, and higher employee and                           BSE Sensex                               17,868
 promotional expenses. However, going forward, management expects recovery                           Nifty                                     5,368
 in the anti-malarial formulation segment and gradual increase in the productivity                   Reuters Code                            IPCA.BO
 of the newly recruited sales force (1,000 MRs). We maintain Neutral on the stock                    Bloomberg Code                         IPCA@IN
 owing to fair valuations.
 Results disappoints on the operating front: Ipca reported net sales of Rs414.5cr
                                                                                                     Shareholding Pattern (%)
 (Rs357.8cr), which was in line with our estimates. On the domestic front,
 formulation sales grew 16.1% to Rs168.2cr (Rs144.9cr) driven by the CVS and                         Promoters                                 46.2
 NSAID segments, but was lower than estimated due to subdued performance by                          MF / Banks / Indian Fls                   34.8
 the anti-malarial segment. Exports surprised and offset the partial                                 FII / NRIs / OCBs                          6.8
 underperformance on the domestic front. The company clocked OPM of 16.3%                            Indian Public / Others                    12.1
 (19.8%), which was below our estimates of 20.0% on account of higher employee
 and promotional expenses. Ipca reported net profit of Rs38.8cr (Rs49.7cr), down
 21.9% impacted by lower OPM and forex losses. Excluding forex losses, recurring                     Abs. (%)                  3m      1yr       3yr
 profit de-grew 4.1% to Rs41.8cr (Rs43.6cr).                                                         Sensex                    1.8   16.1      17.1
 Outlook and Valuation: We expect net sales to post 17.4% CAGR to Rs2,150cr                          Ipca                      6.3 132.4       97.1
 and EPS to register 20.0% CAGR to Rs23.7 over FY2010-12E, driven by the US
 and domestic markets and the API segment. The stock is currently trading at fair
 valuations of 14.4x and 11.8x FY2011E and FY2012E earnings, respectively. We
 maintain Neutral on the stock.

 Key Financials
  Y E March (Rs. cr)                  FY2009             FY2010         FY2011E       FY2012E
  Net Sales                               1,284           1,560           1,834         2,150
  % chg                                    23.2            21.5            17.6          17.3
  Net Profit                               101             205             244           296
  % chg                                   (28.7)          104.1            18.6          21.4
  EPS                                       8.1            16.4            19.5          23.7
  EBITDA Margin (%)                        20.0            20.7            20.9          21.0
  P/E (x)                                  34.8            17.0            14.4          11.8       Sarabjit Kour Nangra
  RoE (%)                                  29.0            28.0            27.5          27.1       Tel: 022 – 4040 3800 Ext: 343
  RoCE (%)                                 20.1            22.0            22.6          23.9       sarabjit@angeltrade.com

  P/BV (x)                                  5.5             4.4             3.6           2.9
                                                                                                    Sushant Dalmia
  EV/Sales (x)                              3.1             2.5             2.2           1.8
                                                                                                    Tel: 022 – 4040 3800 Ext: 320
  EV/EBITDA (x)                            15.4            12.3            10.3           8.6       sushant.dalmia@angeltrade.com
 Source: Company, Angel Research



Please refer to important disclosures at the end of this report                                                                                   1
Ipca Laboratories | 1QFY2011 Result Update




Exhibit 1: 1QFY2011 performance
Y/E March (Rs cr)                    1QFY2011       4QFY2010       % chg    1QFY2010       % chg      FY2010         FY2009   % chg
Net Sales                                 415               365     13.5          358          15.9    1,546          1,265    22.1
Other Income                                   4              3     19.1            5     (23.1)          13            10     30.6
Total Income                              419               368     13.6        363.1          15.3    1,559          1276     22.2
Gross profit                              240               207     15.6          209      14.9          905           767     17.9
Gross margins (%)                        57.8            56.8                    58.3                   58.5           60.6
Operating profit                           68                65      4.4           71      (4.1)         325           260     25.0
Operating Margin (%)                     16.3            17.8                    19.8                   21.0           20.5
Interest                                       5              6    (17.1)           8     (36.2)          26            30    (15.0)
Depreciation                               13                12     10.1           11          17.1       46            39     17.9
PBT                                        54                51      6.6           57      (5.7)         266           200     32.7
Provision for Taxation                     12                15    (19.3)          14     (10.5)          63            23    169.1
PAT before Extra-ordinary item             42                35     17.7           44      (4.1)         203           177     14.8
Less: Exceptional Items                        3             (2)        -          (6)   (147.5)          (6)           86
PAT after Extra-ordinary item & MI         39                37      4.1           50     (21.9)         209            91    129.1
EPS (Rs)                                   3.1              3.0                   4.0                   16.7            7.3
Source: Company, Angel Research



                                        Exhibit 2: 1QFY2011- Actual v/s Angel estimates
                                         Rs cr                                       Actual            Estimates          Variation
                                         Net Sales                                       415                417                (0.6)
                                         Other Income                                     4                     5             (18.8)
                                         Operating Profit                                 68                    85            (20.3)
                                         Interest                                         5                     6             (11.6)
                                         Tax                                              12                    15            (18.0)
                                         Net Profit                                       39                    53            (26.7)
                                         Source: Company, Angel Research


                                        Revenue in- line with expectation, up 16%: Ipca reported net sales of Rs414.5cr
                                        (Rs357.8cr) and was inline with our estimates. On the domestic front, the
                                        formulation sales grew by 16.1% to Rs168.2cr (Rs144.9cr) driven by CVS and
                                        NSAID segments, but was marginally lower than estimated. The domestic API sales
                                        de-grew by 4.5% to Rs36.0cr (Rs37.7cr). The lower-than-expected performance on
                                        the domestic front was due to de-growth reported by the anti-malarial segment
                                        (contributes ~10-12% to domestic sales) following delay in the onset of monsoons.




July 30, 2010                                                                                                                      2
Ipca Laboratories | 1QFY2011 Result Update




                Exhibit 3: Domestic market sales trend
                           200
                                              171                                            168
                                                               159
                           160    145
                                                                                  121
                           120




                 (Rs cr)
                            80

                                        38          38                 34               32         36
                            40


                             0
                                 1QFY2010    2QFY2010         3QFY2010            4QFY2010   1QFY2011
                                                         Formulation        API

                Source: Company, Angel Research



                The export segment surprised on the positive side off-setting the partial
                underperformance on the domestic front. Formulation sales grew by a strong
                29.2% to Rs122.3cr (Rs94.6cr) driven by the UK and US regions. In generics, sales
                in the US almost doubled to Rs22.9cr (Rs11.6cr), while UK grew by 20.9% to
                Rs52.0cr (Rs43.0cr). Branded generic sales in Russia grew by 15%. API sales
                increased 9.6% to Rs88.3cr (Rs80.6cr).


                Exhibit 4: Export market sales trend
                           160
                                             138
                                                                                  131
                                                               126                           122
                           120
                                  95
                                                                                                   88
                 (Rs cr)




                                        81          82                                  79
                                                                       75
                           80


                           40


                            0
                                 1QFY2010    2QFY2010         3QFY2010            4QFY2010   1QFY2011
                                                         Formulation        API

                Source: Company, Angel research



                OPM disappoints on back of higher employee and promotional cost: The company
                clocked OPM of 16.3% (19.8%), which was below our estimate of 20.0%. Though
                gross margins were flat yoy at 57.8%, OPM was impacted by higher employee and
                promotional expenses. Ipca hired 1,000 MRs in 4QFY2010 owing to which
                employee expenses for the quarter grew 26.9% to Rs65.8cr (Rs51.8cr). Ipca now
                has 4,000 MRs on the domestic front and 500 strong sales force on the
                international front, which would aid growth going forward. Similarly, other
                expenses grew 23.3% to Rs106.2cr (Rs86.1cr) due to higher promotional
                expenses.


July 30, 2010                                                                                           3
Ipca Laboratories | 1QFY2011 Result Update




                Exhibit 5: OPM trend

                           25.0
                                                       23.5

                           22.0                                      22.5


                                         19.8
                           19.0                                                    17.8




                 (%)
                           16.0                                                                  16.3


                           13.0


                           10.0
                                   1QFY2010     2QFY2010      3QFY2010      4QFY2010      1QFY2011

                Source: Company, Angel Research



                Recurring profit down 4%: Ipca reported net profit of Rs38.8cr (Rs49.7cr) down
                21.9% impacted by lower OPM and forex losses. Excluding forex losses, recurring
                profit de-grew 4.1% to Rs41.8cr (Rs43.6cr). On the positive note, interest cost
                declined by 36.2% to Rs4.9cr (Rs7.6cr) on the back of lower rates.


                Exhibit 6: Net profit trend
                           80

                                                  64
                                                                58
                           60
                                    50
                 (Rs cr)




                                                                              37            39
                           40



                           20



                            0
                                  1QFY2010      2QFY2010      3QFY2010      4QFY2010      1QFY2011

                Source: Company, Angel Research




July 30, 2010                                                                                           4
Ipca Laboratories | 1QFY2011 Result Update




                Concall takeaways

                      Post the subdued performance in the anti-malarial segment, Ipca’s earlier
                      FY2011 guidance of 18-20% growth and OPM of 21-22% may have a
                      marginal down-side risk. However, management seems confident of recovery
                      in anti-malarial formulation sales going ahead.


                      Management expects to incur capex of Rs150cr in FY2011E primarily at its
                      Sikkim facility.


                      Management expects its Indore SEZ to get the US FDA nod by 3QFY2011 and
                      UK MHRA approval by 2QFY2011. Management also plans to file 12 ANDAs
                      during the year.


                      Ipca has forex cover to the tune of US $155mn (covering 60% of its 18 months
                      export).

                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   
                   

July 30, 2010                                                                                     5
Ipca Laboratories | 1QFY2011 Result Update




                Recommendation Rationale

                Domestic formulations business the cash cow: Ipca has been successful in
                changing its business focus to the high-margin chronic and lifestyle segments from
                the low-margin anti-malarial segment. The chronic and lifestyle segments
                comprising CVS, anti-diabetics, pain-management, CNS and dermatology
                products constitute more than 50% of its domestic formulation sales. Management
                has ramp up its field force significantly by 1,000 MRs (30% increase) by adding
                three more divisions in the domestic formulation segment, taking the total strength
                to nearly 4,000 MRs by end FY2010.

                Exports to be the next avenue for growth: On the formulations front, the company
                has been increasing its penetration in the regulated markets, viz. Europe and US
                by expanding the list of generic drugs backed by its own API. In the emerging and
                semi-regulated markets, Ipca plans to focus on building brands in the CVS, CNS,
                pain-management, anti-malarial segments and tapping new geographies. On the
                API front where it is among the low-cost producers, the company is aggressively
                pursuing supply tie-ups with the MNC pharma companies.

                Indore SEZ approval and tender business to enhance momentum: Ipca is awaiting
                US FDA approval for its Indore SEZ. Once approved, the facility would cater to the
                US generic market and could clock sales to the tune of Rs300-350cr (19% of its
                FY2010 revenues). Further, the company has received approval from the WHO for
                its anti-malarial product making it eligible to participate in global tender worth US
                $300mn along with three other players.

                Valuation: We expect net sales to post 17.4% CAGR to Rs2,150cr and EPS to
                register 20.0% CAGR to Rs23.7 over FY2010-12E, driven by the US and domestic
                markets and the API segment. The stock is trading at fair valuations of 14.4x and
                11.8x FY2011E and FY2012E earnings, respectively. We maintain Neutral on the
                stock.


                Exhibit 7: Key assumptions
                                                                           FY2011E         FY2012E
                Domestic Sales Growth (%)                                      16.0            14.6
                Export Sales Growth (%)                                        20.5            19.6
                Growth in Employee Expenses (%)                                24.6            17.2
                R&D as % of Sales                                                4.0             4.0
                Operating Margins (%)                                          20.9              21
                Capex (Rs)                                                      160             100
                Net Debt/Equity (x)                                              0.5             0.3
                Source: Company, Angel Research




July 30, 2010                                                                                      6
Ipca Laboratories | 1QFY2011 Result Update



                                                     Exhibit 8: One-year forward PE band

                                                         350
                                                                                                                                                                                                                                                                       16x
                                                         300

                                                         250                                                                                                                                                                                                           12x
                                                         200

                                                         150                                                                                                                                                                                                            8x

                                                         100                                                                                                                                                                                                            4x
                                                          50

                                                             -

                                                                 Apr-05
                                                                          Jul-05



                                                                                                     Apr-06
                                                                                                              Jul-06



                                                                                                                                         Apr-07
                                                                                                                                                  Jul-07



                                                                                                                                                                             Apr-08
                                                                                                                                                                                      Jul-08



                                                                                                                                                                                                                 Apr-09
                                                                                                                                                                                                                          Jul-09



                                                                                                                                                                                                                                                     Apr-10
                                                                                                                                                                                                                                                              Jul-10
                                                                                   Oct-05




                                                                                                                       Oct-06




                                                                                                                                                           Oct-07




                                                                                                                                                                                               Oct-08




                                                                                                                                                                                                                                   Oct-09
                                                                                            Jan-06




                                                                                                                                Jan-07




                                                                                                                                                                    Jan-08




                                                                                                                                                                                                        Jan-09




                                                                                                                                                                                                                                            Jan-10
                                                      Source: Company, Angel Research




Exhibit 9: Recommendation Summary
Company                 Reco             CMP      Tgt Price Upside                                                      FY2012E                                                                     FY10-12E                                         FY2012E
                                           (Rs)       (Rs)                % PE (x)                       EV/Sales (x)                             EV/EBITDA (x)                                CAGR in EPS (%) RoCE                                                    ROE
Alembic                 Buy                58          74             28                8.8                                     0.8                                          6.2                                              48.4                   15.2 19.0
Aventis*                Reduce          1,873       1,658          (11)              20.3                                       2.9                                     15.9                                                  16.1                    0.2 18.9
Cadila Healthcare       Accumulate        634         714             13             16.0                                       2.6                                     12.5                                                  26.6                   26.0 34.7
Cipla                   Accumulate        327         360             10             19.1                                       3.8                                     18.2                                                  12.7                   15.3 19.1
Dr Reddy's#             Neutral         1,353            -                  -        17.3                                       2.3                                     11.7                                                  93.5                   24.7 25.2
Dishman Pharma          Buy               220         279             27             10.3                                       1.8                                          7.1                                              21.7                   12.5 16.8
GSK Pharma*             Sell            2,016       1,700          (16)              27.3                                       6.1                                     17.3                                                  11.0                   38.7 28.9
Indoco Remedies         Buy               410         541             32                7.6                                     1.0                                          6.2                                              25.7                   14.6 18.7
Ipca labs               Neutral           280            -                  -        11.8                                       1.8                                          8.6                                              20.0                   23.9 27.1
Lupin                   Accumulate      1,879       2,099             12             16.1                                       2.6                                     13.4                                                  23.2                   23.9 31.2
Orchid Chemicals        Neutral           186            -                  -        10.9                                       1.6                                          8.5                                                        -             7.0 13.0
Piramal Healthcare      Neutral           483            -                  -        14.3                                       2.2                                     10.6                                                  21.1                   25.4 32.7
Ranbaxy*                Neutral           449            -                  -        15.7                                       1.9                                          9.9                                           100.9                     19.9 21.6
Sun Pharma              Neutral         1,771            -                  -        20.9                                       5.6                                     16.8                                                  14.0                   16.4 17.7
Source: Company, Angel Research; Note: # The current estimates are as per IGAAP; *December year ending




July 30, 2010                                                                                                                                                                                                                                                                7
Ipca Laboratories | 1QFY2011 Result Update




                Profit & Loss Statement (Consolidated)
                Y/E March (Rs cr)                     FY07     FY08     FY09     FY10 FY11E FY12E
                Gross sales                            985     1,097    1,326    1,626    1,888 2,212
                Less: Excise duty                        57       46       43       67      54     62
                Net Sales                              928     1,051    1,284    1,560    1,834 2,150
                Other operating income                   12       40        9        7      15     18
                Total operating income                 940     1,092    1,292    1,567    1,848 2,168
                % chg                                  18.9     16.1     18.4     21.2     18.0   17.3
                Total Expenditure                      743       884    1,027    1,236    1,450 1,698
                Net Raw Materials                      401       464      507     646      766    905
                Other Mfg costs                        115       134      147         -    165    194
                Personnel                              117       147      188     221      275    323
                Other                                  109       138      185     370      244    277
                EBITDA                                 186      168      256      324      383    452
                % chg                                  40.6     (9.6)    52.8     26.2     18.5   17.9
                (% of Net Sales)                       20.0     16.0     20.0     20.7     20.9   21.0
                Depreciation& Amortisation               29       33       40       47      52     57
                EBIT                                   156      135      217      277      331    395
                % chg                                  51.6    (13.4)    60.2     27.8     19.7   19.2
                (% of Net Sales)                       16.8     12.9     16.9     17.8     18.1   18.4
                Interest & other Charges                 22       20       32       26      33     33
                Other Income                              9       20        1        3       1      1
                (% of PBT)                              5.6     11.5      0.3      1.0      0.4    0.3
                Share in profit of Associates              -        -        -        -       -      -
                Recurring PBT                          154      175      194      260      314    380
                % chg                                 103.0     13.7     10.8     33.8     20.7   21.2
                Extraordinary Expense/(Inc.)           (0.8)        -    76.2     (6.3)       -      -
                PBT (reported)                         155      175      118      266      314    380
                Tax                                    29.4     35.8     23.3     62.7     70.1   84.4
                (% of PBT)                             18.9     20.4     19.7     23.6     22.4   22.2
                PAT (reported)                         126      140        95     204      244    296
                Add: Share of earnings of associate      (0)      (4)       6        2        -      -
                Less: Minority interest (MI)               -        -        -        -       -      -
                Prior period items                         -        -        -        -       -      -
                PAT after MI (reported)                126      136      101      205      244    296
                ADJ. PAT                               125      136      177      199      244    296
                % chg                                 101.5      8.9     29.9     12.6     22.3   21.4
                (% of Net Sales)                       13.5     12.9      7.8     13.2     13.3   13.8
                Basic EPS (Rs)                         10.1     10.8      8.1     16.4     19.5   23.7
                Fully Diluted EPS (Rs)                 10.1     10.8      8.1     16.4     19.5   23.7
                % chg                                 110.3      7.5    (25.8)   104.1     18.6   21.4




July 30, 2010                                                                                        8
Ipca Laboratories | 1QFY2011 Result Update




                Balance Sheet (Consolidated)
                Y/E March (Rs cr)                 FY07       FY08        FY09        FY10E       FY11E       FY12E
                SOURCES OF FUNDS
                Equity Share Capital                25         25          25          25          25          25
                Share Appilcation Money              0          0           0            0          0            0
                Reserves& Surplus                  449        564         606         767         953        1,180
                Shareholders Funds                 474        589         631         792         978        1,205
                Minority Interest                    -           -         (0)         (0)         (0)         (0)
                Total Loans                        239        353         460         481         471         421
                Deferred Tax Liability              51         57          65          93         110         115
                Total Liabilities                  764       1,000       1,156       1,366       1,559       1,741
                APPLICATION OF FUNDS
                Gross Block                        511        579         779         919        1,079       1,179
                Less: Acc. Depreciation            136        165         202         246         298         355
                Net Block                          375        414         577         673         781         824
                Capital Work-in-Progress            57        128          14          14          14          14
                Investments                          9         10          41          41          41          41
                Current Assets                     466        605         740         880        1,011       1,220
                Cash                                10          9          11          10          13          47
                Loans & Advances                    39         69          83         133         156         183
                Other                              417        527         645         738         843         990
                Current liabilities                143        157         216         243         288         359
                Net Current Assets                 323        448         524         638         723         861
                Total Assets                       764       1,000       1,156       1,366       1,559       1,741



                Cash Flow Statement (Consolidated)
                Y/E March (Rs cr)                  FY07       FY08         FY09       FY10E       FY11E FY12E
                Profit before tax                   154        175         118          268         314        380
                Depreciation                         29         33           40          47          52         57
                (Inc)/Dec in Working Capital        (54)       (48)        (88)        (115)        (82)      (104)
                Direct taxes paid                   (24)       (29)        (22)         (34)        (53)       (80)
                Cash Flow from Operations           106        131           48         165         230        253
                (Inc.)/Dec.in Fixed Assets          (89)      (144)        (90)        (140)       (160)      (100)
                (Inc.)/Dec. in Investments           (1)        (4)              -           -           -        -
                Cash Flow from Investing            (90)      (148)        (90)        (140)       (160)      (100)
                Issue of Equity                          0           2       (5)             -           -        -
                Inc./(Dec.) in loans                 19         74           26          22         (10)       (50)
                Dividend Paid (Incl. Tax)           (19)       (22)        (34)         (48)        (57)       (69)
                Others                              (11)       (37)          56              -           -        -
                Cash Flow from Financing            (11)        17           44         (27)        (67)      (119)
                Inc./(Dec.) in Cash                      5      (1)              2       (1)             3      34
                Opening Cash balances                    5      10               9       11          10         13
                Closing Cash balances                10              9       11          10          13         47




July 30, 2010                                                                                                     9
Ipca Laboratories | 1QFY2011 Result Update




                Key Ratios
                Y/E March                                FY07   FY08   FY09 FY10E FY11E     FY12E
                Valuation Ratio (x)
                P/E (on FDEPS)                           27.7   25.8   34.8   17.0   14.4    11.8
                P/CEPS                                   22.5   20.8   24.9   13.9   11.8     9.9
                P/BV                                      7.4    6.0    5.5    4.4    3.6     2.9
                Dividend yield (%)                        0.5    0.6    0.8    1.2    1.4     1.7
                EV/Sales                                  4.0    3.7    3.1    2.5    2.2     1.8
                EV/EBITDA                                20.1   23.0   15.4   12.3   10.3     8.6
                EV / Total Assets                         4.9    3.9    3.4    2.9    2.5     2.2
                Per Share Data (Rs)
                EPS (Basic)                              10.1   10.8    8.1   16.4   19.5    23.7
                EPS (fully diluted)                      10.1   10.8    8.1   16.4   19.5    23.7
                Cash EPS                                 12.4   13.4   11.2   20.2   23.7    28.2
                DPS                                       1.5    1.6    2.2    3.3    3.9     4.7
                Book Value                               37.9   47.0   50.5   63.3   78.3    96.4
                Dupont Analysis
                EBIT margin                              16.8   12.9   16.9   17.8   18.1    18.4
                Tax retention ratio                      81.1   79.6   80.3   76.4   77.6    77.8
                Asset turnover (x)                        1.4    1.3    1.2    1.3    1.3     1.3
                ROIC (Post-tax)                          19.5   12.8   16.4   17.0   17.9    19.1
                Cost of Debt (Post Tax)                   8.4    5.5    6.3    4.3    5.4     5.8
                Leverage (x)                              0.5    0.5    0.6    0.7    0.5     0.4
                Operating ROE                            25.1   16.7   23.0   25.3   24.5    24.3
                Returns (%)
                RoCE (Pre-tax)                           23.5   15.3   20.1   22.0   22.6    23.9
                Angel RoIC (Pre-tax)                     25.4   17.3   21.7   22.4   23.1    24.6
                RoE                                      29.6   25.6   29.0   28.0   27.5    27.1
                Turnover ratios (x)
                Asset Turnover (Gross Block)              1.9    2.0    1.9    1.8    1.9     1.9
                Inventory / Sales (days)                  82     84     81     76     72      70
                Receivables (days)                        62     74     85     85     84      84
                Payables (days)                           30     28     31     29     25      26
                Working capital cycle (ex-cash) (days)   132    126    134    133    132     128
                Solvency ratios (x)
                Net debt to equity                        0.5    0.6    0.7    0.6    0.5     0.3
                Net debt to EBITDA                        1.2    2.0    1.8    1.5    1.2     0.8
                Interest Coverage (EBIT / Interest)       6.9    6.6    6.8   10.5    9.9    11.8




July 30, 2010                                                                                 10
Ipca Laboratories | 1QFY2011 Result Update




  Research Team Tel: 022 - 4040 3800               E-mail: research@angeltrade.com                   Website: www.angeltrade.com

  DISCLAIMER

 This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
 decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
 such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
 referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
 risks of such an investment.

 Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
 investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
 document are those of the analyst, and the company may or may not subscribe to all the views expressed within.

 Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
 trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
 fundamentals.

 The information in this document has been printed on the basis of publicly available information, internal data and other reliable
 sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
 document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way
 responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report.
 Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,
 nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While
 Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,
 compliance, or other reasons that prevent us from doing so.
 This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
 redistributed or passed on, directly or indirectly.

 Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
 other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
 the past.

 Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
 connection with the use of this information.

 Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please
 refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and
 its affiliates may have investment positions in the stocks recommended in this report.




 Disclosure of Interest Statement                                                Ipca Labs
 1. Analyst ownership of the stock                                                  No
 2. Angel and its Group companies ownership of the stock                            No
 3. Angel and its Group companies' Directors ownership of the stock                 No
 4. Broking relationship with company covered                                       No

 Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors.



 Ratings (Returns) :             Buy (> 15%)                      Accumulate (5% to 15%)                 Neutral (-5 to 5%)
                                 Reduce (-5% to 15%)              Sell (< -15%)


July 30, 2010                                                                                                                             11

More Related Content

What's hot (19)

Rallis India - RU2QFY2011
Rallis India - RU2QFY2011Rallis India - RU2QFY2011
Rallis India - RU2QFY2011
 
Exide
Exide Exide
Exide
 
ITC
ITCITC
ITC
 
Lupin
LupinLupin
Lupin
 
Hindalco
Hindalco Hindalco
Hindalco
 
Polyplex Corporation
Polyplex CorporationPolyplex Corporation
Polyplex Corporation
 
Balaji ru4 qfy2010e-290410
Balaji  ru4 qfy2010e-290410Balaji  ru4 qfy2010e-290410
Balaji ru4 qfy2010e-290410
 
RIL - result Update
RIL - result UpdateRIL - result Update
RIL - result Update
 
Orchid
Orchid Orchid
Orchid
 
Ranbaxy
Ranbaxy Ranbaxy
Ranbaxy
 
Tcs Result Update
Tcs  Result UpdateTcs  Result Update
Tcs Result Update
 
Polyplex
PolyplexPolyplex
Polyplex
 
HT Media
HT MediaHT Media
HT Media
 
Essel propack ru5 qcy2010-300410
Essel propack ru5 qcy2010-300410Essel propack ru5 qcy2010-300410
Essel propack ru5 qcy2010-300410
 
61107576 rallis-india
61107576 rallis-india61107576 rallis-india
61107576 rallis-india
 
HUL
HULHUL
HUL
 
Gipcl ru4 qfy2010-260510
Gipcl ru4 qfy2010-260510Gipcl ru4 qfy2010-260510
Gipcl ru4 qfy2010-260510
 
Marico
Marico Marico
Marico
 
Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510
 

Similar to IPCA (17)

Cipla
Cipla Cipla
Cipla
 
Bharat Forge
Bharat ForgeBharat Forge
Bharat Forge
 
Alembic
Alembic Alembic
Alembic
 
Bajaj Electricals
Bajaj ElectricalsBajaj Electricals
Bajaj Electricals
 
Bayer India- Result Update
Bayer India- Result UpdateBayer India- Result Update
Bayer India- Result Update
 
SAIL
SAILSAIL
SAIL
 
Gipcl
Gipcl Gipcl
Gipcl
 
Dishman
DishmanDishman
Dishman
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Glaxo - Result Update
Glaxo - Result UpdateGlaxo - Result Update
Glaxo - Result Update
 
Cesc
Cesc Cesc
Cesc
 
Cipla result update 4 qfy2010 100510
Cipla result update 4 qfy2010 100510Cipla result update 4 qfy2010 100510
Cipla result update 4 qfy2010 100510
 
Cipla result update 4 qfy2010 100510
Cipla result update 4 qfy2010 100510Cipla result update 4 qfy2010 100510
Cipla result update 4 qfy2010 100510
 
Kec International
Kec International Kec International
Kec International
 
Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510
 
SpiceJet
SpiceJetSpiceJet
SpiceJet
 
JP Associates
JP AssociatesJP Associates
JP Associates
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castingsAngel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011Angel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011Angel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result UpdatedAngel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services Angel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result UpdatedAngel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011Angel Broking
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Ht media
Ht mediaHt media
Ht media
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
 

Recently uploaded

Instant Issue Debit Cards
Instant Issue Debit CardsInstant Issue Debit Cards
Instant Issue Debit Cards
egoetzinger
 
how to sell pi coins effectively (from 50 - 100k pi)
how to sell pi coins effectively (from 50 - 100k  pi)how to sell pi coins effectively (from 50 - 100k  pi)
how to sell pi coins effectively (from 50 - 100k pi)
DOT TECH
 
一比一原版(UoB毕业证)伯明翰大学毕业证如何办理
一比一原版(UoB毕业证)伯明翰大学毕业证如何办理一比一原版(UoB毕业证)伯明翰大学毕业证如何办理
一比一原版(UoB毕业证)伯明翰大学毕业证如何办理
nexop1
 
在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样
在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样
在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样
5spllj1l
 
WhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller Coaster
WhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller CoasterWhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller Coaster
WhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller Coaster
muslimdavidovich670
 
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
University of Calabria
 
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
mayaclinic18
 
Turin Startup Ecosystem 2024 - Ricerca sulle Startup e il Sistema dell'Innov...
Turin Startup Ecosystem 2024  - Ricerca sulle Startup e il Sistema dell'Innov...Turin Startup Ecosystem 2024  - Ricerca sulle Startup e il Sistema dell'Innov...
Turin Startup Ecosystem 2024 - Ricerca sulle Startup e il Sistema dell'Innov...
Quotidiano Piemontese
 
Applying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdfApplying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdf
alexiusbrian1
 
Earn a passive income with prosocial investing
Earn a passive income with prosocial investingEarn a passive income with prosocial investing
Earn a passive income with prosocial investing
Colin R. Turner
 
This assessment plan proposal is to outline a structured approach to evaluati...
This assessment plan proposal is to outline a structured approach to evaluati...This assessment plan proposal is to outline a structured approach to evaluati...
This assessment plan proposal is to outline a structured approach to evaluati...
lamluanvan.net Viết thuê luận văn
 
can I really make money with pi network.
can I really make money with pi network.can I really make money with pi network.
can I really make money with pi network.
DOT TECH
 
how to sell pi coins in Hungary (simple guide)
how to sell pi coins in Hungary (simple guide)how to sell pi coins in Hungary (simple guide)
how to sell pi coins in Hungary (simple guide)
DOT TECH
 
Tumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdf
Tumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdfTumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdf
Tumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdf
Henry Tapper
 
How Non-Banking Financial Companies Empower Startups With Venture Debt Financing
How Non-Banking Financial Companies Empower Startups With Venture Debt FinancingHow Non-Banking Financial Companies Empower Startups With Venture Debt Financing
How Non-Banking Financial Companies Empower Startups With Venture Debt Financing
Vighnesh Shashtri
 
SWAIAP Fraud Risk Mitigation Prof Oyedokun.pptx
SWAIAP Fraud Risk Mitigation   Prof Oyedokun.pptxSWAIAP Fraud Risk Mitigation   Prof Oyedokun.pptx
SWAIAP Fraud Risk Mitigation Prof Oyedokun.pptx
Godwin Emmanuel Oyedokun MBA MSc PhD FCA FCTI FCNA CFE FFAR
 
Financial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptxFinancial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptx
Writo-Finance
 
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
bbeucd
 
Intro_Economics_ GPresentation Week 4.pptx
Intro_Economics_ GPresentation Week 4.pptxIntro_Economics_ GPresentation Week 4.pptx
Intro_Economics_ GPresentation Week 4.pptx
shetivia
 
how to swap pi coins to foreign currency withdrawable.
how to swap pi coins to foreign currency withdrawable.how to swap pi coins to foreign currency withdrawable.
how to swap pi coins to foreign currency withdrawable.
DOT TECH
 

Recently uploaded (20)

Instant Issue Debit Cards
Instant Issue Debit CardsInstant Issue Debit Cards
Instant Issue Debit Cards
 
how to sell pi coins effectively (from 50 - 100k pi)
how to sell pi coins effectively (from 50 - 100k  pi)how to sell pi coins effectively (from 50 - 100k  pi)
how to sell pi coins effectively (from 50 - 100k pi)
 
一比一原版(UoB毕业证)伯明翰大学毕业证如何办理
一比一原版(UoB毕业证)伯明翰大学毕业证如何办理一比一原版(UoB毕业证)伯明翰大学毕业证如何办理
一比一原版(UoB毕业证)伯明翰大学毕业证如何办理
 
在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样
在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样
在线办理(TAMU毕业证书)美国德州农工大学毕业证PDF成绩单一模一样
 
WhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller Coaster
WhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller CoasterWhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller Coaster
WhatsPump Thriving in the Whirlwind of Biden’s Crypto Roller Coaster
 
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
 
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
 
Turin Startup Ecosystem 2024 - Ricerca sulle Startup e il Sistema dell'Innov...
Turin Startup Ecosystem 2024  - Ricerca sulle Startup e il Sistema dell'Innov...Turin Startup Ecosystem 2024  - Ricerca sulle Startup e il Sistema dell'Innov...
Turin Startup Ecosystem 2024 - Ricerca sulle Startup e il Sistema dell'Innov...
 
Applying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdfApplying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdf
 
Earn a passive income with prosocial investing
Earn a passive income with prosocial investingEarn a passive income with prosocial investing
Earn a passive income with prosocial investing
 
This assessment plan proposal is to outline a structured approach to evaluati...
This assessment plan proposal is to outline a structured approach to evaluati...This assessment plan proposal is to outline a structured approach to evaluati...
This assessment plan proposal is to outline a structured approach to evaluati...
 
can I really make money with pi network.
can I really make money with pi network.can I really make money with pi network.
can I really make money with pi network.
 
how to sell pi coins in Hungary (simple guide)
how to sell pi coins in Hungary (simple guide)how to sell pi coins in Hungary (simple guide)
how to sell pi coins in Hungary (simple guide)
 
Tumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdf
Tumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdfTumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdf
Tumelo-deep-dive-into-pass-through-voting-Feb23 (1).pdf
 
How Non-Banking Financial Companies Empower Startups With Venture Debt Financing
How Non-Banking Financial Companies Empower Startups With Venture Debt FinancingHow Non-Banking Financial Companies Empower Startups With Venture Debt Financing
How Non-Banking Financial Companies Empower Startups With Venture Debt Financing
 
SWAIAP Fraud Risk Mitigation Prof Oyedokun.pptx
SWAIAP Fraud Risk Mitigation   Prof Oyedokun.pptxSWAIAP Fraud Risk Mitigation   Prof Oyedokun.pptx
SWAIAP Fraud Risk Mitigation Prof Oyedokun.pptx
 
Financial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptxFinancial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptx
 
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
 
Intro_Economics_ GPresentation Week 4.pptx
Intro_Economics_ GPresentation Week 4.pptxIntro_Economics_ GPresentation Week 4.pptx
Intro_Economics_ GPresentation Week 4.pptx
 
how to swap pi coins to foreign currency withdrawable.
how to swap pi coins to foreign currency withdrawable.how to swap pi coins to foreign currency withdrawable.
how to swap pi coins to foreign currency withdrawable.
 

IPCA

  • 1. 1QFY2011 Result Update | Pharmaceutical July 30, 2010 Ipca Laboratories NEUTRAL CMP Rs280 Performance Highlights Target Price - Y/E March (Rs cr) 1QFY2011 4QFY2010 % chg qoq 1QFY2010 % chg yoy Investment Period - Net Sales 415 365 13.5 358 15.9 Stock Info Other Income 4 3 19.1 5 (23.1) Sector Pharmaceutical Operating Profit 68 65 4.4 71 (4.1) Market Cap (Rs cr) 3,505 Interest 5 6 (17.1) 8 (36.2) Beta 0.3 Net Profit 39 37 4.1 50 (21.9) 52 Week High / Low 325/114 Source: Company, Angel Research Avg. Daily Volume 36757 Ipca Labs (Ipca) 1QFY2011 performance was below expectations impacted by Face Value (Rs) 2 subdued performance by the anti-malarial segment, and higher employee and BSE Sensex 17,868 promotional expenses. However, going forward, management expects recovery Nifty 5,368 in the anti-malarial formulation segment and gradual increase in the productivity Reuters Code IPCA.BO of the newly recruited sales force (1,000 MRs). We maintain Neutral on the stock Bloomberg Code IPCA@IN owing to fair valuations. Results disappoints on the operating front: Ipca reported net sales of Rs414.5cr Shareholding Pattern (%) (Rs357.8cr), which was in line with our estimates. On the domestic front, formulation sales grew 16.1% to Rs168.2cr (Rs144.9cr) driven by the CVS and Promoters 46.2 NSAID segments, but was lower than estimated due to subdued performance by MF / Banks / Indian Fls 34.8 the anti-malarial segment. Exports surprised and offset the partial FII / NRIs / OCBs 6.8 underperformance on the domestic front. The company clocked OPM of 16.3% Indian Public / Others 12.1 (19.8%), which was below our estimates of 20.0% on account of higher employee and promotional expenses. Ipca reported net profit of Rs38.8cr (Rs49.7cr), down 21.9% impacted by lower OPM and forex losses. Excluding forex losses, recurring Abs. (%) 3m 1yr 3yr profit de-grew 4.1% to Rs41.8cr (Rs43.6cr). Sensex 1.8 16.1 17.1 Outlook and Valuation: We expect net sales to post 17.4% CAGR to Rs2,150cr Ipca 6.3 132.4 97.1 and EPS to register 20.0% CAGR to Rs23.7 over FY2010-12E, driven by the US and domestic markets and the API segment. The stock is currently trading at fair valuations of 14.4x and 11.8x FY2011E and FY2012E earnings, respectively. We maintain Neutral on the stock. Key Financials Y E March (Rs. cr) FY2009 FY2010 FY2011E FY2012E Net Sales 1,284 1,560 1,834 2,150 % chg 23.2 21.5 17.6 17.3 Net Profit 101 205 244 296 % chg (28.7) 104.1 18.6 21.4 EPS 8.1 16.4 19.5 23.7 EBITDA Margin (%) 20.0 20.7 20.9 21.0 P/E (x) 34.8 17.0 14.4 11.8 Sarabjit Kour Nangra RoE (%) 29.0 28.0 27.5 27.1 Tel: 022 – 4040 3800 Ext: 343 RoCE (%) 20.1 22.0 22.6 23.9 sarabjit@angeltrade.com P/BV (x) 5.5 4.4 3.6 2.9 Sushant Dalmia EV/Sales (x) 3.1 2.5 2.2 1.8 Tel: 022 – 4040 3800 Ext: 320 EV/EBITDA (x) 15.4 12.3 10.3 8.6 sushant.dalmia@angeltrade.com Source: Company, Angel Research Please refer to important disclosures at the end of this report 1
  • 2. Ipca Laboratories | 1QFY2011 Result Update Exhibit 1: 1QFY2011 performance Y/E March (Rs cr) 1QFY2011 4QFY2010 % chg 1QFY2010 % chg FY2010 FY2009 % chg Net Sales 415 365 13.5 358 15.9 1,546 1,265 22.1 Other Income 4 3 19.1 5 (23.1) 13 10 30.6 Total Income 419 368 13.6 363.1 15.3 1,559 1276 22.2 Gross profit 240 207 15.6 209 14.9 905 767 17.9 Gross margins (%) 57.8 56.8 58.3 58.5 60.6 Operating profit 68 65 4.4 71 (4.1) 325 260 25.0 Operating Margin (%) 16.3 17.8 19.8 21.0 20.5 Interest 5 6 (17.1) 8 (36.2) 26 30 (15.0) Depreciation 13 12 10.1 11 17.1 46 39 17.9 PBT 54 51 6.6 57 (5.7) 266 200 32.7 Provision for Taxation 12 15 (19.3) 14 (10.5) 63 23 169.1 PAT before Extra-ordinary item 42 35 17.7 44 (4.1) 203 177 14.8 Less: Exceptional Items 3 (2) - (6) (147.5) (6) 86 PAT after Extra-ordinary item & MI 39 37 4.1 50 (21.9) 209 91 129.1 EPS (Rs) 3.1 3.0 4.0 16.7 7.3 Source: Company, Angel Research Exhibit 2: 1QFY2011- Actual v/s Angel estimates Rs cr Actual Estimates Variation Net Sales 415 417 (0.6) Other Income 4 5 (18.8) Operating Profit 68 85 (20.3) Interest 5 6 (11.6) Tax 12 15 (18.0) Net Profit 39 53 (26.7) Source: Company, Angel Research Revenue in- line with expectation, up 16%: Ipca reported net sales of Rs414.5cr (Rs357.8cr) and was inline with our estimates. On the domestic front, the formulation sales grew by 16.1% to Rs168.2cr (Rs144.9cr) driven by CVS and NSAID segments, but was marginally lower than estimated. The domestic API sales de-grew by 4.5% to Rs36.0cr (Rs37.7cr). The lower-than-expected performance on the domestic front was due to de-growth reported by the anti-malarial segment (contributes ~10-12% to domestic sales) following delay in the onset of monsoons. July 30, 2010 2
  • 3. Ipca Laboratories | 1QFY2011 Result Update Exhibit 3: Domestic market sales trend 200 171 168 159 160 145 121 120 (Rs cr) 80 38 38 34 32 36 40 0 1QFY2010 2QFY2010 3QFY2010 4QFY2010 1QFY2011 Formulation API Source: Company, Angel Research The export segment surprised on the positive side off-setting the partial underperformance on the domestic front. Formulation sales grew by a strong 29.2% to Rs122.3cr (Rs94.6cr) driven by the UK and US regions. In generics, sales in the US almost doubled to Rs22.9cr (Rs11.6cr), while UK grew by 20.9% to Rs52.0cr (Rs43.0cr). Branded generic sales in Russia grew by 15%. API sales increased 9.6% to Rs88.3cr (Rs80.6cr). Exhibit 4: Export market sales trend 160 138 131 126 122 120 95 88 (Rs cr) 81 82 79 75 80 40 0 1QFY2010 2QFY2010 3QFY2010 4QFY2010 1QFY2011 Formulation API Source: Company, Angel research OPM disappoints on back of higher employee and promotional cost: The company clocked OPM of 16.3% (19.8%), which was below our estimate of 20.0%. Though gross margins were flat yoy at 57.8%, OPM was impacted by higher employee and promotional expenses. Ipca hired 1,000 MRs in 4QFY2010 owing to which employee expenses for the quarter grew 26.9% to Rs65.8cr (Rs51.8cr). Ipca now has 4,000 MRs on the domestic front and 500 strong sales force on the international front, which would aid growth going forward. Similarly, other expenses grew 23.3% to Rs106.2cr (Rs86.1cr) due to higher promotional expenses. July 30, 2010 3
  • 4. Ipca Laboratories | 1QFY2011 Result Update Exhibit 5: OPM trend 25.0 23.5 22.0 22.5 19.8 19.0 17.8 (%) 16.0 16.3 13.0 10.0 1QFY2010 2QFY2010 3QFY2010 4QFY2010 1QFY2011 Source: Company, Angel Research Recurring profit down 4%: Ipca reported net profit of Rs38.8cr (Rs49.7cr) down 21.9% impacted by lower OPM and forex losses. Excluding forex losses, recurring profit de-grew 4.1% to Rs41.8cr (Rs43.6cr). On the positive note, interest cost declined by 36.2% to Rs4.9cr (Rs7.6cr) on the back of lower rates. Exhibit 6: Net profit trend 80 64 58 60 50 (Rs cr) 37 39 40 20 0 1QFY2010 2QFY2010 3QFY2010 4QFY2010 1QFY2011 Source: Company, Angel Research July 30, 2010 4
  • 5. Ipca Laboratories | 1QFY2011 Result Update Concall takeaways Post the subdued performance in the anti-malarial segment, Ipca’s earlier FY2011 guidance of 18-20% growth and OPM of 21-22% may have a marginal down-side risk. However, management seems confident of recovery in anti-malarial formulation sales going ahead. Management expects to incur capex of Rs150cr in FY2011E primarily at its Sikkim facility. Management expects its Indore SEZ to get the US FDA nod by 3QFY2011 and UK MHRA approval by 2QFY2011. Management also plans to file 12 ANDAs during the year. Ipca has forex cover to the tune of US $155mn (covering 60% of its 18 months export).                                                         July 30, 2010 5
  • 6. Ipca Laboratories | 1QFY2011 Result Update Recommendation Rationale Domestic formulations business the cash cow: Ipca has been successful in changing its business focus to the high-margin chronic and lifestyle segments from the low-margin anti-malarial segment. The chronic and lifestyle segments comprising CVS, anti-diabetics, pain-management, CNS and dermatology products constitute more than 50% of its domestic formulation sales. Management has ramp up its field force significantly by 1,000 MRs (30% increase) by adding three more divisions in the domestic formulation segment, taking the total strength to nearly 4,000 MRs by end FY2010. Exports to be the next avenue for growth: On the formulations front, the company has been increasing its penetration in the regulated markets, viz. Europe and US by expanding the list of generic drugs backed by its own API. In the emerging and semi-regulated markets, Ipca plans to focus on building brands in the CVS, CNS, pain-management, anti-malarial segments and tapping new geographies. On the API front where it is among the low-cost producers, the company is aggressively pursuing supply tie-ups with the MNC pharma companies. Indore SEZ approval and tender business to enhance momentum: Ipca is awaiting US FDA approval for its Indore SEZ. Once approved, the facility would cater to the US generic market and could clock sales to the tune of Rs300-350cr (19% of its FY2010 revenues). Further, the company has received approval from the WHO for its anti-malarial product making it eligible to participate in global tender worth US $300mn along with three other players. Valuation: We expect net sales to post 17.4% CAGR to Rs2,150cr and EPS to register 20.0% CAGR to Rs23.7 over FY2010-12E, driven by the US and domestic markets and the API segment. The stock is trading at fair valuations of 14.4x and 11.8x FY2011E and FY2012E earnings, respectively. We maintain Neutral on the stock. Exhibit 7: Key assumptions FY2011E FY2012E Domestic Sales Growth (%) 16.0 14.6 Export Sales Growth (%) 20.5 19.6 Growth in Employee Expenses (%) 24.6 17.2 R&D as % of Sales 4.0 4.0 Operating Margins (%) 20.9 21 Capex (Rs) 160 100 Net Debt/Equity (x) 0.5 0.3 Source: Company, Angel Research July 30, 2010 6
  • 7. Ipca Laboratories | 1QFY2011 Result Update Exhibit 8: One-year forward PE band 350 16x 300 250 12x 200 150 8x 100 4x 50 - Apr-05 Jul-05 Apr-06 Jul-06 Apr-07 Jul-07 Apr-08 Jul-08 Apr-09 Jul-09 Apr-10 Jul-10 Oct-05 Oct-06 Oct-07 Oct-08 Oct-09 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Source: Company, Angel Research Exhibit 9: Recommendation Summary Company Reco CMP Tgt Price Upside FY2012E FY10-12E FY2012E (Rs) (Rs) % PE (x) EV/Sales (x) EV/EBITDA (x) CAGR in EPS (%) RoCE ROE Alembic Buy 58 74 28 8.8 0.8 6.2 48.4 15.2 19.0 Aventis* Reduce 1,873 1,658 (11) 20.3 2.9 15.9 16.1 0.2 18.9 Cadila Healthcare Accumulate 634 714 13 16.0 2.6 12.5 26.6 26.0 34.7 Cipla Accumulate 327 360 10 19.1 3.8 18.2 12.7 15.3 19.1 Dr Reddy's# Neutral 1,353 - - 17.3 2.3 11.7 93.5 24.7 25.2 Dishman Pharma Buy 220 279 27 10.3 1.8 7.1 21.7 12.5 16.8 GSK Pharma* Sell 2,016 1,700 (16) 27.3 6.1 17.3 11.0 38.7 28.9 Indoco Remedies Buy 410 541 32 7.6 1.0 6.2 25.7 14.6 18.7 Ipca labs Neutral 280 - - 11.8 1.8 8.6 20.0 23.9 27.1 Lupin Accumulate 1,879 2,099 12 16.1 2.6 13.4 23.2 23.9 31.2 Orchid Chemicals Neutral 186 - - 10.9 1.6 8.5 - 7.0 13.0 Piramal Healthcare Neutral 483 - - 14.3 2.2 10.6 21.1 25.4 32.7 Ranbaxy* Neutral 449 - - 15.7 1.9 9.9 100.9 19.9 21.6 Sun Pharma Neutral 1,771 - - 20.9 5.6 16.8 14.0 16.4 17.7 Source: Company, Angel Research; Note: # The current estimates are as per IGAAP; *December year ending July 30, 2010 7
  • 8. Ipca Laboratories | 1QFY2011 Result Update Profit & Loss Statement (Consolidated) Y/E March (Rs cr) FY07 FY08 FY09 FY10 FY11E FY12E Gross sales 985 1,097 1,326 1,626 1,888 2,212 Less: Excise duty 57 46 43 67 54 62 Net Sales 928 1,051 1,284 1,560 1,834 2,150 Other operating income 12 40 9 7 15 18 Total operating income 940 1,092 1,292 1,567 1,848 2,168 % chg 18.9 16.1 18.4 21.2 18.0 17.3 Total Expenditure 743 884 1,027 1,236 1,450 1,698 Net Raw Materials 401 464 507 646 766 905 Other Mfg costs 115 134 147 - 165 194 Personnel 117 147 188 221 275 323 Other 109 138 185 370 244 277 EBITDA 186 168 256 324 383 452 % chg 40.6 (9.6) 52.8 26.2 18.5 17.9 (% of Net Sales) 20.0 16.0 20.0 20.7 20.9 21.0 Depreciation& Amortisation 29 33 40 47 52 57 EBIT 156 135 217 277 331 395 % chg 51.6 (13.4) 60.2 27.8 19.7 19.2 (% of Net Sales) 16.8 12.9 16.9 17.8 18.1 18.4 Interest & other Charges 22 20 32 26 33 33 Other Income 9 20 1 3 1 1 (% of PBT) 5.6 11.5 0.3 1.0 0.4 0.3 Share in profit of Associates - - - - - - Recurring PBT 154 175 194 260 314 380 % chg 103.0 13.7 10.8 33.8 20.7 21.2 Extraordinary Expense/(Inc.) (0.8) - 76.2 (6.3) - - PBT (reported) 155 175 118 266 314 380 Tax 29.4 35.8 23.3 62.7 70.1 84.4 (% of PBT) 18.9 20.4 19.7 23.6 22.4 22.2 PAT (reported) 126 140 95 204 244 296 Add: Share of earnings of associate (0) (4) 6 2 - - Less: Minority interest (MI) - - - - - - Prior period items - - - - - - PAT after MI (reported) 126 136 101 205 244 296 ADJ. PAT 125 136 177 199 244 296 % chg 101.5 8.9 29.9 12.6 22.3 21.4 (% of Net Sales) 13.5 12.9 7.8 13.2 13.3 13.8 Basic EPS (Rs) 10.1 10.8 8.1 16.4 19.5 23.7 Fully Diluted EPS (Rs) 10.1 10.8 8.1 16.4 19.5 23.7 % chg 110.3 7.5 (25.8) 104.1 18.6 21.4 July 30, 2010 8
  • 9. Ipca Laboratories | 1QFY2011 Result Update Balance Sheet (Consolidated) Y/E March (Rs cr) FY07 FY08 FY09 FY10E FY11E FY12E SOURCES OF FUNDS Equity Share Capital 25 25 25 25 25 25 Share Appilcation Money 0 0 0 0 0 0 Reserves& Surplus 449 564 606 767 953 1,180 Shareholders Funds 474 589 631 792 978 1,205 Minority Interest - - (0) (0) (0) (0) Total Loans 239 353 460 481 471 421 Deferred Tax Liability 51 57 65 93 110 115 Total Liabilities 764 1,000 1,156 1,366 1,559 1,741 APPLICATION OF FUNDS Gross Block 511 579 779 919 1,079 1,179 Less: Acc. Depreciation 136 165 202 246 298 355 Net Block 375 414 577 673 781 824 Capital Work-in-Progress 57 128 14 14 14 14 Investments 9 10 41 41 41 41 Current Assets 466 605 740 880 1,011 1,220 Cash 10 9 11 10 13 47 Loans & Advances 39 69 83 133 156 183 Other 417 527 645 738 843 990 Current liabilities 143 157 216 243 288 359 Net Current Assets 323 448 524 638 723 861 Total Assets 764 1,000 1,156 1,366 1,559 1,741 Cash Flow Statement (Consolidated) Y/E March (Rs cr) FY07 FY08 FY09 FY10E FY11E FY12E Profit before tax 154 175 118 268 314 380 Depreciation 29 33 40 47 52 57 (Inc)/Dec in Working Capital (54) (48) (88) (115) (82) (104) Direct taxes paid (24) (29) (22) (34) (53) (80) Cash Flow from Operations 106 131 48 165 230 253 (Inc.)/Dec.in Fixed Assets (89) (144) (90) (140) (160) (100) (Inc.)/Dec. in Investments (1) (4) - - - - Cash Flow from Investing (90) (148) (90) (140) (160) (100) Issue of Equity 0 2 (5) - - - Inc./(Dec.) in loans 19 74 26 22 (10) (50) Dividend Paid (Incl. Tax) (19) (22) (34) (48) (57) (69) Others (11) (37) 56 - - - Cash Flow from Financing (11) 17 44 (27) (67) (119) Inc./(Dec.) in Cash 5 (1) 2 (1) 3 34 Opening Cash balances 5 10 9 11 10 13 Closing Cash balances 10 9 11 10 13 47 July 30, 2010 9
  • 10. Ipca Laboratories | 1QFY2011 Result Update Key Ratios Y/E March FY07 FY08 FY09 FY10E FY11E FY12E Valuation Ratio (x) P/E (on FDEPS) 27.7 25.8 34.8 17.0 14.4 11.8 P/CEPS 22.5 20.8 24.9 13.9 11.8 9.9 P/BV 7.4 6.0 5.5 4.4 3.6 2.9 Dividend yield (%) 0.5 0.6 0.8 1.2 1.4 1.7 EV/Sales 4.0 3.7 3.1 2.5 2.2 1.8 EV/EBITDA 20.1 23.0 15.4 12.3 10.3 8.6 EV / Total Assets 4.9 3.9 3.4 2.9 2.5 2.2 Per Share Data (Rs) EPS (Basic) 10.1 10.8 8.1 16.4 19.5 23.7 EPS (fully diluted) 10.1 10.8 8.1 16.4 19.5 23.7 Cash EPS 12.4 13.4 11.2 20.2 23.7 28.2 DPS 1.5 1.6 2.2 3.3 3.9 4.7 Book Value 37.9 47.0 50.5 63.3 78.3 96.4 Dupont Analysis EBIT margin 16.8 12.9 16.9 17.8 18.1 18.4 Tax retention ratio 81.1 79.6 80.3 76.4 77.6 77.8 Asset turnover (x) 1.4 1.3 1.2 1.3 1.3 1.3 ROIC (Post-tax) 19.5 12.8 16.4 17.0 17.9 19.1 Cost of Debt (Post Tax) 8.4 5.5 6.3 4.3 5.4 5.8 Leverage (x) 0.5 0.5 0.6 0.7 0.5 0.4 Operating ROE 25.1 16.7 23.0 25.3 24.5 24.3 Returns (%) RoCE (Pre-tax) 23.5 15.3 20.1 22.0 22.6 23.9 Angel RoIC (Pre-tax) 25.4 17.3 21.7 22.4 23.1 24.6 RoE 29.6 25.6 29.0 28.0 27.5 27.1 Turnover ratios (x) Asset Turnover (Gross Block) 1.9 2.0 1.9 1.8 1.9 1.9 Inventory / Sales (days) 82 84 81 76 72 70 Receivables (days) 62 74 85 85 84 84 Payables (days) 30 28 31 29 25 26 Working capital cycle (ex-cash) (days) 132 126 134 133 132 128 Solvency ratios (x) Net debt to equity 0.5 0.6 0.7 0.6 0.5 0.3 Net debt to EBITDA 1.2 2.0 1.8 1.5 1.2 0.8 Interest Coverage (EBIT / Interest) 6.9 6.6 6.8 10.5 9.9 11.8 July 30, 2010 10
  • 11. Ipca Laboratories | 1QFY2011 Result Update Research Team Tel: 022 - 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. Disclosure of Interest Statement Ipca Labs 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors. Ratings (Returns) : Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%) July 30, 2010 11