Zydus Lifesciences Ltd
NSE:ZYDUSLIFE

Watchlist Manager
Zydus Lifesciences Ltd Logo
Zydus Lifesciences Ltd
NSE:ZYDUSLIFE
Watchlist
Price: 1 023.95 INR -1.94% Market Closed
Updated: May 30, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

195.5B
+5%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+36%
5 Years
+48%
7 Years
+104%
10 Years
+171%
45.4B
+16%
Operating Income
Growth Rates:
1 Year
+59%
3 Years
+66%
5 Years
+91%
7 Years
+196%
10 Years
+354%
38.6B
+30%
Net Income
Growth Rates:
1 Year
+97%
3 Years
+81%
5 Years
+109%
7 Years
+159%
10 Years
+380%

Earnings Waterfall
Zydus Lifesciences Ltd

Revenue
195.5B INR
Cost of Revenue
-62.3B INR
Gross Profit
133.2B INR
Operating Expenses
-87.8B INR
Operating Income
45.4B INR
Other Expenses
-6.8B INR
Net Income
38.6B INR

Income Statement
Zydus Lifesciences Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
72 241
N/A
76 371
+6%
79 983
+5%
83 315
+4%
86 513
+4%
90 427
+5%
93 296
+3%
95 336
+2%
96 170
+1%
95 240
-1%
95 326
+0%
94 875
0%
95 723
+1%
94 740
-1%
102 924
+9%
111 885
+9%
119 544
+7%
126 257
+6%
123 650
-2%
126 830
+3%
131 656
+4%
137 682
+5%
141 736
+3%
142 338
+0%
142 531
+0%
142 714
+0%
145 637
+2%
145 586
0%
144 035
-1%
148 907
+3%
149 916
+1%
150 136
+0%
152 652
+2%
152 875
+0%
156 624
+2%
163 697
+5%
172 374
+5%
183 043
+6%
185 384
+1%
186 813
+1%
195 474
+5%
Gross Profit
Cost of Revenue
(27 136)
(29 875)
(31 334)
(31 721)
(35 779)
(32 255)
(32 058)
(32 575)
(37 786)
(32 640)
(33 552)
(34 965)
(41 158)
(36 688)
(38 710)
(40 372)
(47 876)
(42 840)
(41 801)
(44 140)
(53 050)
(49 893)
(51 539)
(50 460)
(55 079)
(48 402)
(49 270)
(48 840)
(54 427)
(49 774)
(50 951)
(52 411)
(62 485)
(56 584)
(58 918)
(60 549)
(70 563)
(64 752)
(63 546)
(63 127)
(62 282)
Gross Profit
45 105
N/A
46 496
+3%
48 649
+5%
51 594
+6%
50 734
-2%
58 172
+15%
61 238
+5%
62 761
+2%
58 384
-7%
62 600
+7%
61 774
-1%
59 910
-3%
54 565
-9%
58 052
+6%
64 214
+11%
71 513
+11%
71 668
+0%
83 417
+16%
81 849
-2%
82 690
+1%
78 606
-5%
87 789
+12%
90 197
+3%
91 878
+2%
87 452
-5%
94 312
+8%
96 367
+2%
96 746
+0%
89 608
-7%
99 133
+11%
98 965
0%
97 725
-1%
90 167
-8%
96 291
+7%
97 706
+1%
103 148
+6%
101 811
-1%
118 291
+16%
121 838
+3%
123 686
+2%
133 192
+8%
Operating Income
Operating Expenses
(35 115)
(35 809)
(36 573)
(38 055)
(35 907)
(41 330)
(42 491)
(42 757)
(37 990)
(42 907)
(43 209)
(43 377)
(39 246)
(45 586)
(48 694)
(52 021)
(48 558)
(56 696)
(57 033)
(58 129)
(54 784)
(64 472)
(67 750)
(71 102)
(66 436)
(71 870)
(72 066)
(71 733)
(62 252)
(70 149)
(69 151)
(68 121)
(63 873)
(70 532)
(72 834)
(76 225)
(73 283)
(82 760)
(83 845)
(84 567)
(87 800)
Selling, General & Administrative
(10 712)
(10 982)
(11 125)
(11 680)
(28 860)
(12 210)
(12 470)
(12 280)
(33 613)
(13 162)
(13 744)
(14 474)
(31 506)
(15 965)
(16 886)
(17 831)
(38 500)
(19 472)
(20 048)
(20 633)
(42 876)
(21 873)
(22 628)
(23 578)
(51 428)
(24 361)
(24 432)
(24 383)
(52 546)
(23 073)
(23 230)
(22 944)
(53 859)
(24 327)
(24 849)
(25 884)
(62 633)
(28 150)
(28 962)
(30 245)
(31 376)
Depreciation & Amortization
(2 013)
(2 219)
(2 434)
(2 645)
(2 873)
(2 887)
(2 879)
(2 913)
(2 921)
(3 073)
(3 212)
(3 369)
(3 733)
(4 106)
(4 505)
(5 076)
(5 388)
(5 590)
(5 802)
(5 870)
(5 986)
(6 284)
(6 532)
(6 736)
(6 965)
(6 977)
(7 000)
(7 021)
(6 696)
(6 701)
(6 728)
(6 798)
(7 130)
(7 035)
(7 080)
(7 064)
(7 227)
(7 218)
(7 242)
(7 374)
(7 641)
Other Operating Expenses
(22 392)
(22 610)
(23 014)
(23 732)
(4 174)
(26 235)
(27 143)
(27 565)
(1 456)
(26 672)
(26 253)
(25 534)
(4 007)
(25 515)
(27 303)
(29 114)
(4 670)
(31 634)
(31 183)
(31 626)
(5 922)
(36 315)
(38 590)
(40 788)
(8 043)
(40 532)
(40 634)
(40 329)
(3 010)
(40 375)
(39 193)
(38 379)
(2 884)
(39 170)
(40 905)
(43 277)
(3 423)
(47 392)
(47 641)
(46 948)
(48 783)
Operating Income
9 989
N/A
10 686
+7%
12 075
+13%
13 538
+12%
14 827
+10%
16 842
+14%
18 747
+11%
20 004
+7%
20 394
+2%
19 693
-3%
18 565
-6%
16 533
-11%
15 319
-7%
12 466
-19%
15 520
+24%
19 492
+26%
23 110
+19%
26 721
+16%
24 816
-7%
24 561
-1%
23 822
-3%
23 317
-2%
22 447
-4%
20 776
-7%
21 016
+1%
22 442
+7%
24 301
+8%
25 013
+3%
27 356
+9%
28 984
+6%
29 814
+3%
29 604
-1%
26 294
-11%
25 759
-2%
24 872
-3%
26 923
+8%
28 528
+6%
35 531
+25%
37 993
+7%
39 119
+3%
45 392
+16%
Pre-Tax Income
Interest Income Expense
(902)
(805)
(785)
(758)
(353)
(618)
(575)
(533)
556
(549)
(564)
(509)
823
(524)
(784)
(852)
236
(379)
(331)
(652)
48
(2 476)
(3 016)
(3 366)
(2 273)
(3 204)
(2 759)
(2 225)
(1 217)
(1 184)
(1 033)
(1 073)
1 001
(1 340)
(1 390)
(1 407)
3 210
1 436
2 522
2 858
(2)
Non-Reccuring Items
(172)
(184)
(182)
(256)
(104)
(269)
(274)
(174)
(25)
(6)
(3)
5
(3)
(1)
(1)
0
0
0
0
0
0
0
(2 681)
(2 697)
(3 636)
(3 636)
(2 275)
(2 259)
(2 051)
(2 051)
396
396
1 127
3 182
2 055
2 055
(6 042)
(6 155)
(6 155)
(6 155)
(142)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(10)
0
0
0
(8)
0
0
0
(23)
0
0
0
(77)
0
0
0
(147)
0
0
0
(36)
0
0
0
(17)
0
0
0
208
0
0
0
0
Total Other Income
507
486
510
482
85
690
744
967
72
1 069
1 105
948
15
1 341
1 330
1 421
(15)
1 118
1 197
1 250
28
1 224
1 189
1 080
(6)
1 138
1 144
1 215
(60)
547
805
1 141
(24)
2 590
2 501
2 278
(7)
1 567
1 663
1 655
2 841
Pre-Tax Income
9 422
N/A
10 184
+8%
11 620
+14%
13 008
+12%
14 455
+11%
16 646
+15%
18 642
+12%
20 264
+9%
20 987
+4%
20 207
-4%
19 103
-5%
16 977
-11%
16 146
-5%
13 282
-18%
16 065
+21%
20 061
+25%
23 308
+16%
27 460
+18%
25 682
-6%
25 159
-2%
23 821
-5%
22 065
-7%
17 939
-19%
15 793
-12%
14 954
-5%
16 740
+12%
20 411
+22%
21 744
+7%
23 992
+10%
26 296
+10%
29 982
+14%
30 068
+0%
28 381
-6%
30 191
+6%
28 038
-7%
29 849
+6%
25 897
-13%
32 379
+25%
36 023
+11%
37 477
+4%
48 089
+28%
Net Income
Tax Provision
(1 060)
(1 381)
(1 851)
(2 234)
(2 594)
(2 786)
(2 993)
(3 108)
(1 774)
(1 601)
(1 468)
(643)
(1 289)
(1 038)
(2 516)
(4 221)
(5 644)
(6 554)
(5 678)
(5 478)
(5 303)
(4 891)
(4 039)
(3 380)
(3 198)
(3 589)
(4 194)
(4 312)
(1 936)
(2 328)
(2 685)
(2 747)
(5 117)
(5 243)
(5 256)
(6 101)
(5 878)
(6 855)
(7 749)
(7 935)
(9 775)
Income from Continuing Operations
8 363
8 803
9 769
10 774
11 861
13 860
15 649
17 156
19 213
18 606
17 635
16 334
14 857
12 244
13 549
15 840
17 664
20 906
20 004
19 681
18 518
17 174
13 900
12 413
11 756
13 151
16 217
17 432
22 056
23 968
27 297
27 321
23 264
24 948
22 782
23 748
20 019
25 524
28 274
29 542
38 314
Income to Minority Interest
(326)
(315)
(334)
(380)
(376)
(382)
(380)
(334)
(304)
(290)
(282)
(259)
(291)
(299)
(301)
(333)
(346)
(344)
(358)
(366)
(499)
(649)
(410)
(276)
(278)
(387)
(135)
(168)
(514)
(741)
(1 221)
(1 315)
(1 310)
(1 338)
(1 278)
(1 259)
(1 316)
(1 202)
(1 191)
(1 111)
(1 133)
Equity Earnings Affiliates
0
0
0
0
0
207
385
318
430
405
417
629
338
358
294
254
628
606
659
639
469
394
326
311
288
350
353
438
474
377
386
454
462
613
638
874
946
940
1 026
1 131
1 184
Net Income (Common)
8 037
N/A
8 488
+6%
9 435
+11%
10 394
+10%
11 506
+11%
13 706
+19%
15 675
+14%
17 161
+9%
19 339
+13%
18 721
-3%
17 770
-5%
16 704
-6%
14 877
-11%
12 277
-17%
13 511
+10%
15 705
+16%
17 758
+13%
20 979
+18%
20 121
-4%
19 795
-2%
18 488
-7%
16 919
-8%
13 816
-18%
12 448
-10%
11 766
-5%
13 270
+13%
16 932
+28%
18 465
+9%
21 336
+16%
22 668
+6%
47 957
+112%
47 689
-1%
44 873
-6%
44 184
-2%
19 386
-56%
20 611
+6%
19 603
-5%
25 289
+29%
28 071
+11%
29 738
+6%
38 595
+30%
EPS (Diluted)
7.86
N/A
8.3
+6%
9.23
+11%
10.16
+10%
11.22
+10%
13.37
+19%
15.29
+14%
16.75
+10%
18.89
+13%
18.29
-3%
17.36
-5%
16.31
-6%
14.52
-11%
11.98
-17%
13.22
+10%
15.35
+16%
17.34
+13%
20.5
+18%
19.66
-4%
19.34
-2%
18.06
-7%
16.54
-8%
13.51
-18%
12.17
-10%
11.49
-6%
12.94
+13%
16.51
+28%
18.03
+9%
20.83
+16%
22.15
+6%
46.83
+111%
46.61
0%
43.82
-6%
43.14
-2%
19.09
-56%
20.34
+7%
19.3
-5%
24.98
+29%
27.73
+11%
29.37
+6%
38.14
+30%

See Also

Summary
ZYDUSLIFE intrinsic value, competitors valuation, and company profile.
DCF Valuation
ZYDUSLIFE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ZYDUSLIFE stock valuation using valuation multiples.
Wall Street Estimates
ZYDUSLIFE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ZYDUSLIFE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 142,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.