Brawn Biotech Ltd
- Market Cap ₹ 6.23 Cr.
- Current Price ₹ 20.8
- High / Low ₹ 27.8 / 14.6
- Stock P/E
- Book Value ₹ 14.1
- Dividend Yield 0.00 %
- ROCE -25.9 %
- ROE -21.8 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -24.0% over past five years.
- Company has a low return on equity of -18.3% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Pharmaceuticals Industry: Pharmaceuticals - Indian - Bulk Drugs & Formln
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
25.70 | 34.42 | 38.65 | 46.88 | 59.78 | 55.71 | 65.18 | 49.62 | 34.98 | 8.53 | 22.23 | 16.49 | 13.65 | |
25.07 | 33.97 | 38.09 | 45.44 | 58.53 | 53.75 | 64.01 | 48.89 | 35.58 | 10.53 | 22.53 | 17.95 | 15.44 | |
Operating Profit | 0.63 | 0.45 | 0.56 | 1.44 | 1.25 | 1.96 | 1.17 | 0.73 | -0.60 | -2.00 | -0.30 | -1.46 | -1.79 |
OPM % | 2.45% | 1.31% | 1.45% | 3.07% | 2.09% | 3.52% | 1.80% | 1.47% | -1.72% | -23.45% | -1.35% | -8.85% | -13.11% |
0.04 | -0.07 | 0.04 | 0.01 | 0.61 | 0.09 | 0.74 | 0.17 | 0.31 | 0.00 | 0.01 | 0.08 | 0.08 | |
Interest | 0.08 | 0.14 | 0.10 | 0.11 | 0.07 | 0.06 | 0.07 | 0.05 | 0.04 | 0.06 | 0.01 | 0.06 | 0.00 |
Depreciation | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.11 | 0.10 | 0.12 |
Profit before tax | 0.58 | 0.23 | 0.47 | 1.31 | 1.76 | 1.96 | 1.81 | 0.82 | -0.36 | -2.11 | -0.41 | -1.54 | -1.83 |
Tax % | 37.93% | 39.13% | 40.43% | 27.48% | 20.45% | 34.69% | 26.52% | 28.05% | 55.56% | -22.27% | 109.76% | -19.48% | |
0.35 | 0.14 | 0.28 | 0.95 | 1.39 | 1.28 | 1.33 | 0.59 | -0.55 | -1.64 | -0.87 | -1.25 | -1.82 | |
EPS in Rs | 1.17 | 0.47 | 0.93 | 3.17 | 4.63 | 4.27 | 4.43 | 1.97 | -1.83 | -5.47 | -2.90 | -4.17 | -6.06 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 31.58% | 32.37% | 23.44% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -7% |
5 Years: | -24% |
3 Years: | -22% |
TTM: | -36% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -47% |
Stock Price CAGR | |
---|---|
10 Years: | 12% |
5 Years: | -4% |
3 Years: | 2% |
1 Year: | 15% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | -10% |
3 Years: | -18% |
Last Year: | -22% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
Reserves | 1.53 | 1.68 | 1.94 | 2.53 | 3.92 | 4.63 | 5.66 | 6.26 | 5.79 | 4.22 | 3.31 | 2.06 | 1.23 |
0.02 | 0.01 | 0.11 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
9.02 | 9.00 | 8.95 | 8.30 | 10.11 | 14.94 | 13.85 | 11.03 | 5.08 | 6.56 | 8.22 | 9.53 | 9.68 | |
Total Liabilities | 13.57 | 13.69 | 14.00 | 13.95 | 17.03 | 22.57 | 22.51 | 20.29 | 13.87 | 13.78 | 14.53 | 14.59 | 13.91 |
0.08 | 0.07 | 0.19 | 0.24 | 0.25 | 0.22 | 0.19 | 0.18 | 0.14 | 0.39 | 0.37 | 0.33 | 0.40 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.03 | 0.03 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
13.46 | 13.59 | 13.78 | 13.68 | 16.78 | 22.35 | 22.32 | 20.11 | 13.73 | 13.39 | 14.16 | 14.26 | 13.51 | |
Total Assets | 13.57 | 13.69 | 14.00 | 13.95 | 17.03 | 22.57 | 22.51 | 20.29 | 13.87 | 13.78 | 14.53 | 14.59 | 13.91 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.05 | 0.18 | 0.23 | 0.05 | 1.37 | -1.54 | 0.21 | -0.08 | 0.03 | 0.19 | 0.32 | -0.03 | |
0.00 | -0.01 | -0.12 | -0.08 | 0.57 | 0.00 | 0.00 | -0.02 | 0.00 | -0.30 | -0.10 | -0.01 | |
-0.08 | -0.15 | 0.00 | -0.05 | -0.11 | -0.06 | -0.06 | -0.05 | -0.04 | -0.06 | -0.01 | 0.00 | |
Net Cash Flow | -0.03 | 0.02 | 0.11 | -0.08 | 1.83 | -1.60 | 0.15 | -0.14 | 0.00 | -0.17 | 0.21 | -0.04 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 112.62 | 88.65 | 87.07 | 71.63 | 79.50 | 98.60 | 92.17 | 110.34 | 96.83 | 120.24 | 87.35 | 85.88 |
Inventory Days | 35.63 | 22.14 | 11.17 | 4.50 | 2.59 | 2.62 | 2.12 | 3.38 | 3.16 | 261.82 | 91.20 | 153.02 |
Days Payable | 147.43 | 87.79 | 73.72 | 44.59 | 47.70 | 83.93 | 64.58 | 74.47 | 32.34 | 224.66 | 123.19 | 144.12 |
Cash Conversion Cycle | 0.83 | 23.01 | 24.52 | 31.54 | 34.39 | 17.29 | 29.72 | 39.25 | 67.65 | 157.41 | 55.36 | 94.78 |
Working Capital Days | 11.22 | 15.59 | 15.87 | 18.92 | 28.21 | 43.37 | 42.06 | 58.04 | 77.53 | 241.76 | 80.62 | 137.90 |
ROCE % | 15.09% | 24.89% | 11.91% | 26.54% | 29.28% | 27.77% | 23.08% | 9.71% | -3.55% | -25.61% | -5.91% | -25.86% |
Documents
Announcements
-
Disclosure Of Non-Applicability For Filing Of Related Party Transaction
2d - Non-applicability of related party transactions filing.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Nov - Newspaper publication of UFR for quarter/half year ended 30/09/2024
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Nov - Newspaper publication of UFR for quarter/half year ended 30/09/2024
- Results For The Quarter Ended On 30.09.2024 14 Nov
-
Board Meeting Outcome for Outcome Of The Board Meeting To Consider And Approve Un-Audited Financial Results For Quarter Ended 30Th September 2024
14 Nov - Board approved un-audited financial results for Q2 2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1][2]
Company is a fully integrated healthcare company having product registration with health and govt. institutions in India and abroad. It deals in Critical Care range of Products along with other Pharmaceutical products. Company's Pharmaceutical Formulations cover all major product segments viz. Anti-bacterial, Cardiovascular, Anti-diabetic, Analgesics, Gastrointestinal, Antifungals, Skin Care, Antipsychotics, Anti asthmatics, Antacids, Anti-malarial, and Nutritionals