Result Analysis: Sun Pharmaceutical Ltd. Result Update Q3FY22


Particulars (In ₹. Cr) Q3FY22 Q2FY22 Q3FY21 QoQ % YoY%
Revenue From Operation 9814.17 9556.74 8808.83 2.69% 11.41%
Other Operating Revenue 48.89 69.19 27.95 -29.34% 74.92%
Other Income 432.50 222.89 314.95 94.04% 37.32%
Total Income 10295.56 9848.82 9151.73 4.54% 12.50%
Material Expenses 1713.70 1548.90 1427.60 10.64% 20.04%
Employee Cost as % of Revenue 17.46 16.21 16.21 7.74% 7.74%
Other Expenses 6115.68 6013.40 5561.00 1.70% 9.97%
EBITDA 2606.00 2560.80 2407.00 1.77% 8.27%
EBITDA Margin 26.55% 26.80% 27.32% -0.90% -2.82%
PAT 2059.00 2047.00 1759.90 0.59% 17.00%
PAT Margin 20.98% 21.42% 19.98% -2.05% 5.01%
Basic EPS (in Rs.) 8.60 8.50 7.70 1.18% 11.69%
Revenue Breakup Q3FY22 Q2FY22 Q3FY21 QoQ % YoY%
India Formulation 3167.50 3187.80 2752.70 -0.64% 15.07%
US Formulation 2971.70 2677.30 2762.88 11.00% 7.56%
Emerging Market 1789.91 1800.54 1507.26 -0.59% 18.75%
ROW Formulations 1353.15 1392.60 1299.11 -2.83% 4.16%

Result Highlight: 

  • Sun Pharma Consolidated Revenues at Rs. 9814.2 Crore, up 11% Y-o-Y. Other income saw a growth of 94.04% QoQ to ₹ 432.50

  • India formulation sales at Rs. 3167.50 crores, up 15.07% over same quarter last year.

  • EBITDA at Rs. 2606 crores, up by about 8.27% over Q3 last year, with EBITDA margin at 26.55%

  • US formulation sales at Rs.2971.70 crores, growth of 7.56% over Q3 last year.

  • Emerging Markets formulation sales at 1789.91, up by 18.75% over Q3 last year.

  • Rest of World formulation sales at Rs. 1353.15, up by 4.16% over same quarter last year

  • R&D investments at Rs. 547.1 crores compared to Rs. 559.5 crores for Q3FY21.

  • The company has repaid debt of about US$ 254 million in 9mFY22 compared to the debt as of March 31, 2021.

  • For Q3FY22, the company launched 25 new products in the Indian market.

  • The Board has declared an Interim dividend of Rs. 7.0 per share for the year FY22 against Rs. 5.50 per share interim dividend for the previous year.

Taro Performance:

Taro posted Q3FY22 sales of US$ 139 million, nearly flat YoY and net profit of about US$ 26.3 million, lower by 20% over Q3 last year. For the first nine months, sales were US$ 418 million, up by about 4% over the nine month period last year. Excluding the impact from the settlement and loss contingencies charges in both periods, adjusted net profit for 9mFY22 was US$ 99.2 million compared to US$ 107 million for 9mFY21. Taro’s reported net profit for 9mFY22 was US$ 30.9 million.

Active Pharmaceutical Ingredients (API):

Strategic strength For Q3FY22, external sales of API were at Rs. 471 crores, higher by about 5% over Q3 last year. For the first nine months, API sales were at Rs. 1421.8 crores, down by about 6% over the same period last year. API business imparts benefits of vertical integration and continuity of supply chain for our formulations business. We continue to focus on increasing API supplies for captive consumption relating to key products.

Disclosure in pursuance of Section 19 of SEBI (RA) Regulation 2014

Elite Wealth Limited does/does not do business with companies covered in its research reports. Investors should be aware that the Elite Wealth Limited may/may not have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only information in making their investment decision and must exercise their own judgment before making any investment decision.
For analyst certification and other important disclosures, see the Disclosure Appendix, or go to Analysts employed by Elite Wealth Limited are registered/qualified as research analysts with SEBI in India.( SEBI Registration No.: INH100002300)
Disclosure Appendix
Analyst Certification (For Reports)
Israil Khan, Elite Wealth Limited,
The analyst(s) certify that all of the views expressed in this report accurately reflect my/our personal views about the subject company or companies and its or their securities. I/We also certify that no part of my compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed in this report. Unless otherwise stated, the individuals listed on the cover page of this report are analysts in Elite Wealth Limited.
As to each individual report referenced herein, the primary research analyst(s) named within the report individually certify, with respect to each security or issuer that the analyst covered in the report, that:
(1) all of the views expressed in the report accurately reflect his or her personal views about any and all of the subject securities or issuers; and
(2) no part of any of the research analyst’s compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed in the report.
For individual analyst certifications, please refer to the disclosure section at the end of the attached individual notes.
Research Excerpts
This note may include excerpts from previously published research. For access to the full reports, including analyst certification and important disclosures, investment thesis, valuation methodology, and risks to rating and price targets, please visit
Company-Specific Disclosures
Important disclosures, including price charts, are available and all Elite Wealth Limited covered companies by visiting, or emailing with your request. Elite Wealth Limited may screen companies based on Strategy, Technical, and Quantitative Research. For important disclosures for these companies, please e-mail
Options related research:
If the information contained herein regards options related research, such information is available only to persons who have received the proper option risk disclosure documents. For a copy of the risk disclosure documents, please contact your Broker’s Representative or visit the OCC’s website at
Other Disclosures
All research reports made available to clients are simultaneously available on our client websites. Not all research content is redistributed, e-mailed or made available to third-party aggregators. For all research reports available on a particular stock, please contact your respective broker’s sales person.
Ownership and material conflicts of interest Disclosure
Elite Wealth Limited policy prohibits its analysts, professionals reporting to analysts from owning securities of any company in the analyst’s area of coverage. Analyst compensation: Analysts are salary based permanent employees of Elite Wealth Limited. Analyst as officer or director: Elite Wealth Limited policy prohibits its analysts, persons reporting to analysts from serving as an officer, director, board member or employee of any company in the analyst’s area of coverage.
Country Specific Disclosures
India – For private circulation only, not for sale.
Legal Entities Disclosures
Mr. Ravinder Parkash Seth is the Managing Director of Elite Wealth Ltd (EWL, henceforth), having its registered office at Casa Picasso, Golf Course Extension, Near Rajesh Pilot Chowk, Radha Swami, Sector-61, Gurgaon-122001 Haryana, is a SEBI registered Research Analyst and is regulated by Securities and Exchange Board of India. Telephone:011-43035555, Facsimile: 011-22795783 and Website:
EWL discloses all material information about itself including its business activity, disciplinary history, the terms and conditions on which it offers research report, details of associates and such other information as is necessary to take an investment decision, including the following:
1. Reports
a) EWL or his associate or his relative has no financial interest in the subject company and the nature of such financial interest;
(b) EWL or its associates or relatives, have no actual/beneficial ownership of one per cent. or more in the securities of the subject company, at the end of the month immediately preceding the date of publication of the research report or date of the public appearance;
(c) EWL or its associate or his relative, has no other material conflict of interest at the time of publication of the research report or at the time of public appearance;
2. Compensation
(a) EWL or its associates have not received any compensation from the subject company in the past twelve months;
(b) EWL or its associates have not managed or co-managed public offering of securities for the subject company in the past twelve months;
(c) EWL or its associates have not received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months;
(d) EWL or its associates have not received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months;
(e) EWL or its associates have not received any compensation or other benefits from the Subject Company or third party in connection with the research report.
3 In respect of Public Appearances
(a) EWL or its associates have not received any compensation from the subject company in the past twelve months;
(b) The subject company is not now or never a client during twelve months preceding the date of distribution of the research report and the types of services provided by EWL





a. Register on SCORES portal

b. Mandatory details for filing complaints on SCORES:
i. Name, PAN, Address, Mobile Number, E-mail ID

c. Benefits:
i. Effective communication
ii. Speedy redressal of the grievances