Mankind Pharma IPO – Schedule *(FINAL – Pg. 520 of RHP)*
20th April – Announcement of Price Band
24th April – Anchor Investors Allotment
25th April – Offer Opens
27th April – Offer Closes
03rd May – Finalisation of Basis of Allotment
04th May – Unblocking of funds from ASBA Account
08th May – Credit of Equity Shares to Demat accounts
09th May – Commencement of Trading
_______________________________________________________________________________________________________________________________
Mankind Pharma IPO – Issue Information *(FINAL)*
Issue Opens on: 25th April 2023
Issue Closes on: 27th April 2023
Issue Type: Book Built Issue IPO
Issue Size: 4,00,58,844 Shares
Face Value: Re.1/- per Share
Issue Price: Rs.1,026 – Rs.1,080 Share
Discount: NIL
Market Lot: 13 Shares
Listing At: NSE, BSE
Equity Shares outstanding prior to the Issue = 40,05,88,440 Shares
Fresh Issue of NIL Shares @1,080/- = Rs.NIL Crs
Offer for Sale of 4,00,58,844 Shares @1,080/- = Rs.4,326.36Crs
Equity Shares outstanding after the Issue = 40,05,88,440 Shares
Category-wise Break up:
Anchor – 1,20,17,263 Shares = 1,297.91Crs
QIB – 80,11,769 Shares = 865.27Crs
B-NII (>10L) – 40,05,885 Shares = 432.64Crs (Lot size: 936 = 4,280 Forms)
S-NII (2L-10L) – 20,02,942 Shares = 216.32Crs (Max Lot size: 195 = 10,271 Forms)
RII (<2L) – 1,40,20,595 Shares = 1514.22Crs (Max Lot size: 13 = 10,78,507 Forms)
Total Issue – 4,00,58,844 Shares = 4,326.36Crs.
_______________________________________________________________________________________________________________________________
Mankind Pharma IPO – Financial Information (Basis of Valuation)
The information is collated from the following documents:
1) RHP = Red Herring Prospectus Dated April 14,2023 (588 pages)
EPS for FY19-20 >>> Rs.25.72 (Page #140 of RHP)
EPS for FY20-21 >>> Rs.31.59 (Page #140 of RHP)
EPS for FY21-22 >>> Rs.35.78 (Page #140 of RHP)
EPS for 9M21-22 >>> Rs.31.04 (Page #140 of RHP)
*EPS for 9M22-23 >>> Rs.24.87 (Page #140 of RHP)*
RoNW for FY19-20 >>> 29.56% (Page #141 of RHP)
RoNW for FY20-21 >>> 26.80% (Page #141 of RHP)
RoNW for FY21-22 >>> 23.29% (Page #141 of RHP)
RoNW for 9M21-22 >>> 20.84% (Page #141 of RHP)
*RoNW for 9M22-23 >>> 13.94% (Page #141 of RHP)*
NAV as on 31st December 2022, was Rs.178.38 (Page #141 of RHP)
Listed Industry Peer Group (Page #144 of RHP): Sun Pharmaceuticals Industries, Cipla, Zydus Lifesciences, Torrent Pharmaceutical, Alkem, JB Chemicals & Pharmaceuticals, Eris Lifesciences, Ipca Laboratories, Abbott India, Glaxosmithkline Pharmaceuticals, Dabur India, Procter & Gamble Health, Zydus Wellness
_______________________________________________________________________________________________________________________________
Mankind Pharma IPO – *Required for 1X Subscription*:
Anchor = 1,297.91Crs
QIB = 865.27Crs
B-NII (>10L) Application = 20,543 Forms (for lotsize of 195)
S-NII (2L-10L) Application = 10,271 Forms (for lotsize of 195)
RII (<2L) Application = 10,78,507 Forms (for lotsize of 13)
_______________________________________________________________________________________________________________________________
Mankind Pharma IPO – *Market’s Current Estimates of OverSubscription*:
QIB = 40KCrs. = ~46.23X
B-NII (>10L) = 50K Forms = 2.43X Applic. wise (Avg allotment ~80.12 shares)
S-NII (2L-10L) = 75K Forms = 7.30X Applic. wise (Avg allotment ~26.71 shares)
RII (<2L) Application = 18L Forms = 1.67X Applic. wise (Avg allotment ~7.79 shares)
_______________________________________________________________________________________________________________________________
Interest cost *@9.00%p.a.* for 7days = *186.41paise for 1X*
Thus,
for QIB the costing = 46.23 X 186.41 paise = Rs.86.17 per share (= GMP)
for B-NII (>10L) the costing = 80.12 X 86.17 = Rs.6,904 per form
for S-NII (2L-10L) the costing = 26.71 X 86.17 = Rs.2,301 per form
And, for RII (<2L) the costing = 7.79 X 86.17 = Rs.671 (= Kostak)
_______________________________________________________________________________________________________________________________
Mankind Pharma IPO – *GMP Estimated* (as on 18/April EOD)
GMP = 85 +/- 2
KOSTAK
for B-NII (>10L) = 6,750/-
for S-NII (2L-10L) = 2,250/-
for RII (<2L) = 650/-
SUBJECT TO ALLOTMENT:
for NII (>2L) (for lotsize of 195) = 14,000/-
for RII (<2L) (for lotsize of 13) = 940/-
_______________________________________________________________________________________________________________________________
Mankind Pharma IPO
*HOS* Expected for FY23-24:
PAT = 1,925Crs
& EPS = 48.05
Therefore,
Forward P/E = 22.50X (if issue price = 1,080)
_______________________________________________________________________________________________________________________________
Mankind Pharma IPO – *Expected Delivery Volume on Listing Day*
Pre-opening = 56.00L shares (NSE + BSE)
EOD = 225.00L shares (NSE + BSE)