Table of Contents
Merck Limited is engaged in manufacturing and marketing of pharmaceuticals, bulk drugs, fine chemicals and pigments. Below is the details of MERCK Merck Ltd Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31. Standalone Figures in The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement. Standalone Figures in A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios. Standalone Figures in Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow. Standalone Figures in Merck Ltd
Stock/Share Code - MERCK
Market Cap ₹6,791 Cr. Current Price ₹4,091 52 Week High / Low Price ₹5,050 / ₹2,100 Face Value ₹10 Stock P/E 7.93 Book Value ₹441.72 Dividend Yield 0.37 % ROCE 19.38 % ROE 12.04 % Sales Growth (3yrs) 8.37 % Sector Pharmaceuticals Industry Pharmaceuticals - Multinational Listed on BSE AND NSE Company Website Company Website Merck Ltd Peer Comparison in Pharmaceuticals
S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Qtr Sales Var % Sales Qtr Rs.Cr. ROCE % 1. Glaxosmi. Pharma ₹19.55 50.61 ₹21,429.86 Cr. 1.38 ₹123.03 Cr. 18.42 0.35 751.22 25.61 2. 36.70 ₹16,527.29 Cr. 0.71 ₹113.19 Cr. 13.10 14.96 906.31 40.63 3. 33.90 ₹14,545.72 Cr. 0.63 ₹109.47 Cr. 4.75 3.02 535.66 21.48 4. Sanofi India 32.19 ₹12,587.28 Cr. 1.53 ₹92.9 Cr. 12.61 16.12 717.30 28.84 5. Merck 7.93 ₹6,791.14 Cr. 0.37 ₹40.71 Cr. 109.85 16.58 231.03 19.38 6. Astrazeneca Phar 90.45 ₹4,923 Cr. 0.00 ₹9.82 Cr. 204.97 26.25 190.30 18.64 7. Novartis India 54.24 ₹1,714.53 Cr. 1.44 ₹19.53 Cr. -26.22 -11.92 110.38 17.32
Talk to our investment specialistMerck Ltd Fundamentals
Quarterly Results
Rs. Crores
Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Sales 266 269 250 229 165 206 179 198 220 226 204 231 YOY Sales Growth % 7.73% 5.16% 5.2% 6.22% -37.96% -23.54% -28.53% -13.44% 33.28% 9.86% 14.47% 16.58% Expenses 232 223 226 206 150 169 174 174 169 168 189 181 Material Cost % 46.01% 41.4% 37.78% 39.42% 35.78% 37.87% 27.92% 32.03% 31.3% 31.15% 32.54% 34.68% Employee Cost % 14.8% 14.67% 16.11% 17.89% 15.15% 13.97% 15.71% 15.24% 15.38% 12.78% 18.74% 13.11% Operating Profit 34 47 24 23 15 37 4 24 51 58 15 50 OPM % 13% 17% 10% 10% 9% 18% 2% 12% 23% 26% 8% 22% Other Income 7 4 8 7 13 16 38 20 21 17 709 18 Interest 0 0 0 0 0 0 0 0 0 0 0 0 Depreciation 6 6 6 6 5 5 5 7 5 4 5 4 Profit before tax 34 44 26 23 23 48 37 37 67 71 720 63 Tax % 34% 36% 25% 36% 13% 34% 26% 38% 28% 26% 1% 36% Net Profit 23 28 19 15 20 32 27 23 48 52 715 41 Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Profit & Loss
Rs. Crores
Dec 2006 Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 TTM Sales 328 313 387 473 509 590 687 798 867 940 993 1,104 882 Sales Growth % -16.71% -4.72% 23.96% 22.11% 7.6% 15.81% 16.57% 16.08% 8.74% 8.3% 5.65% 11.22% % Expenses 249 246 338 412 450 503 582 721 809 855 877 966 707 Material Cost % 42.47% 40.47% 41.29% 43.56% 40.83% 41.18% 43.51% 45.5% 46.16% 46.33% 41.46% 39.96% % Manufacturing Cost % 5.54% 6.27% 6.51% 6.54% 6.06% 6.99% 5.5% 7.76% 7.46% 6.64% 5.91% 6.83% % Employee Cost % 9.24% 9.38% 11.02% 11.09% 12.43% 13.58% 12.27% 12.66% 13.09% 13.11% 15.54% 15.37% % Other Cost % 18.56% 22.46% 28.33% 25.96% 28.99% 23.53% 23.37% 24.43% 26.49% 24.9% 25.43% 25.39% % Operating Profit 79 67 50 61 60 87 106 77 59 85 116 138 174 OPM % 24% 21% 13% 13% 12% 15% 15% 10% 7% 9% 12% 12% 20% Other Income 97 40 48 43 43 17 20 21 20 22 24 41 765 Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 Depreciation 6 7 6 8 7 8 9 10 13 23 25 26 18 Profit before tax 170 100 92 96 96 96 117 88 67 83 115 152 922 Tax % 21% 31% 31% 32% 34% 33% 33% 37% 35% 36% 31% 38% Net Profit 133 69 63 65 63 64 78 56 43 54 79 94 857 EPS in Rs 76.29 37.72 34.40 36.05 22.28 38.36 46.83 32.22 24.84 30.74 47.67 56.57 Dividend Payout % 25% 49% 47% 51% 250% 0% 5% 25% 23% 23% 23% 27% Compounded Sales Growth
Compounded Profit Growth
Return on Equity
Balance Sheet
Rs. Crores
Dec 2006 Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Share Capital 17 17 17 17 17 17 17 17 17 17 17 17 17 Equity Capital 16.86 16.86 16.86 16.6 16.6 16.6 16.6 16.6 16.6 16.6 16.6 16.6 Reserves 376 406 435 451 330 393 467 506 538 575 647 717 1,524 Borrowings 0 0 0 0 0 0 0 0 0 0 0 0 0 Other Liabilities 86 68 113 105 85 95 117 132 162 203 215 258 219 Trade Payables 19.19 20.06 40.16 35.16 54.25 29.38 39.59 37.43 54.48 67.43 81.95 87.01 91.42 Total Liabilities 479 491 564 572 431 505 600 655 716 794 879 991 1,759 Fixed Assets 40 38 60 63 49 72 75 85 110 132 111 115 104 Gross Block 115.39 116.82 140.58 148.29 153.6 167.94 178.38 196.93 231.72 271.28 143.96 191.51 Accumulated Depreciation 75.43 78.78 80.13 85.47 90.05 96.44 103.23 112.1 122.01 139.55 24.82 51.22 CWIP 0 2 2 1 2 0 2 9 28 7 30 9 17 Investments 248 234 153 24 20 23 24 24 24 42 28 70 0 Other Assets 191 216 349 485 360 411 500 537 555 613 711 797 1,639 Inventories 35.94 36.29 72.98 58.49 61.12 113.09 130.96 151.82 177.32 166.86 163.94 157.74 113.35 Trade receivables 28.03 31.12 44.44 43.81 56.08 62.18 64.42 84.12 104.53 126.57 107.04 122.66 66.17 Cash Equivalents 106.01 116.91 184.77 324.64 142.77 113.28 192.98 187.69 163.95 188.42 279.27 278.18 1243.42 Loans n Advances 21 31.79 46.57 57.71 100.1 73.85 52.64 36.52 38.81 64.36 77.34 154.58 4.02 Total Assets 479 491 564 572 431 505 600 655 716 794 879 991 1,759 Cash Flows
Rs. Crores
Dec 2006 Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Cash from Operating Activity 66 38 4 42 66 19 54 0 5 83 107 54 Profit from operations 89.59 81.61 70.41 77.76 98.53 77.15 108.98 91.22 87.66 99.65 130.05 161.01 Working Capital Changes 12.96 -1.27 -29.57 -4.88 5.49 -27.91 -14.89 -50.94 -48.53 15.64 30.11 -47.82 Taxes paid -36.43 -42.23 -36.95 -31.14 -38.05 -30.45 -39.83 -39.83 -34.18 -31.82 -53.12 -59.53 Cash from Investing Activity -15 21 16 2 176 -9 -82 7 11 -68 -75 -48 Fixed Assets Purchased -5.07 -7.12 -29.34 -9.55 -8.79 -15.06 -13.61 -33.41 -40.38 -45.19 -31.65 -30.3 Fixed Assets Sold 0.1 0.39 2.23 0.28 0.25 0.15 0.15 0.06 0.24 0.2 0.1 19.89 Investments purchased -1487.73 -1658.83 -1485.34 -828.75 -954.22 -566.76 -731.99 -854.76 -911.33 -990.3 0 -42.2 Investments sold 1380.84 1673.59 1566.63 957.96 957.97 564.2 731.09 854.11 911.73 971.94 14.5 0 Cash from Financing Activity -29 -58 -20 -45 -222 -0 0 -5 -17 -12 -15 -22 Dividends Paid -25.18 -50.4 -16.82 -29.46 -189.94 0 0 -4.15 -14.22 -9.93 -12.45 -18.26 Net Cash Flow 22 2 -0 -2 20 10 -28 3 -1 4 17 -16
Talk to our investment specialistRatios
Dec 2006 Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 ROCE % 30% 24% 21% 21% 24% 25% 26% 18% 12% 15% 18% 19% Debtor Days 31 36 42 34 40 38 34 38 44 49 39 41 Inventory Turnover 8.43 8.65 7.09 7.20 8.51 6.77 5.63 5.64 5.27 5.46 6.00 6.86 Announcements & News
Recent Announcements
Credit Ratings
Annual Reports
How to Invest in Mutual Funds SIP Online?