Gujarat Themis Biosyn Ltd

About [ edit ]

Gujarat Themis Biosyn is principally engaged in the business pertaining to manufacturing of pharmaceuticals and medicinal chemicals.

Key Points [ edit ]
  • Market Cap 332 Cr.
  • Current Price 228
  • High / Low 304 / 72.4
  • Stock P/E 9.39
  • Book Value 39.0
  • Dividend Yield 0.72 %
  • ROCE 83.8 %
  • ROE 75.9 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 36.24% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 59.70%

Cons

  • Debtor days have increased from 54.64 to 86.75 days.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
9.95 10.38 10.51 9.81 10.36 11.71 16.47 30.60 26.35 15.66 27.20 24.40
8.41 8.45 8.68 7.85 8.75 9.99 14.51 15.66 13.13 9.07 12.46 13.71
Operating Profit 1.54 1.93 1.83 1.96 1.61 1.72 1.96 14.94 13.22 6.59 14.74 10.69
OPM % 15.48% 18.59% 17.41% 19.98% 15.54% 14.69% 11.90% 48.82% 50.17% 42.08% 54.19% 43.81%
Other Income 0.09 0.10 0.09 0.12 1.91 0.69 0.55 0.17 0.29 0.86 0.95 0.66
Interest 0.11 0.03 0.04 0.06 -0.00 0.13 0.22 0.27 0.30 0.23 0.28 0.17
Depreciation 0.29 0.30 0.28 0.29 0.36 0.31 0.31 0.34 0.39 0.34 0.34 0.38
Profit before tax 1.23 1.70 1.60 1.73 3.16 1.97 1.98 14.50 12.82 6.88 15.07 10.80
Tax % 18.70% 21.18% 16.88% 30.06% 20.57% 28.43% 18.69% 33.03% 14.59% 19.04% 24.68% 30.83%
Net Profit 1.00 1.34 1.34 1.21 2.52 1.41 1.60 9.71 10.95 5.57 11.35 7.47
EPS in Rs 0.69 0.92 0.92 0.83 1.73 0.97 1.10 6.68 7.54 3.83 7.81 5.14
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
13 15 14 9 28 30 31 33 36 39 41 85 94
13 14 15 11 25 24 25 27 30 33 34 53 48
Operating Profit -1 1 -1 -2 3 7 7 6 6 6 7 32 45
OPM % -7% 7% -8% -26% 11% 22% 21% 19% 17% 16% 18% 37% 48%
Other Income 0 1 0 6 0 0 -0 0 0 0 2 2 3
Interest 2 2 1 1 1 1 0 0 0 0 0 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax -4 -1 -3 2 1 5 5 5 5 5 8 31 46
Tax % -2% -5% -0% -0% -0% -0% -0% -0% 10% 20% 22% 24%
Net Profit -4 -1 -3 2 1 5 5 5 4 4 6 24 35
EPS in Rs -3.14 -0.93 -2.83 1.37 0.74 3.12 3.16 3.19 3.01 2.66 4.41 16.29 24.32
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% 10%
Compounded Sales Growth
10 Years:19%
5 Years:22%
3 Years:34%
TTM:35%
Compounded Profit Growth
10 Years:37%
5 Years:36%
3 Years:74%
TTM:132%
Stock Price CAGR
10 Years:42%
5 Years:39%
3 Years:70%
1 Year:77%
Return on Equity
10 Years:%
5 Years:67%
3 Years:60%
Last Year:76%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
12 12 12 12 7 7 7 7 7 7 7 7 7
Reserves -23 -24 -27 -25 -17 -13 -8 -3 1 5 11 35 49
Borrowings 16 14 14 11 11 9 6 3 4 1 6 8 0
7 11 14 20 17 13 9 8 9 8 8 14 20
Total Liabilities 12 13 13 17 18 16 15 15 21 20 33 64 77
9 8 9 11 12 11 10 9 11 11 15 17 17
CWIP 0 0 0 1 -0 0 0 0 0 0 1 0 0
Investments -0 -0 -0 0 0 0 0 0 0 0 0 0 -0
3 4 4 6 6 5 5 5 11 10 17 47 60
Total Assets 12 13 13 17 18 16 15 15 21 20 33 64 77

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-1 4 3 2 0 4 3 4 3 6 1 1
-0 -0 -1 -4 -3 -0 -0 -1 -3 -1 -6 -3
1 -3 -2 2 2 -3 -3 -3 -0 -4 5 2
Net Cash Flow -0 0 0 0 -0 1 -1 -0 0 1 0 -0

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -26% 16% -2,147% 208% 121% 81% 55% 42% 45% 84%
Debtor Days 9 -0 -0 109 37 15 28 24 71 26 52 87
Inventory Turnover 16.26 17.31 15.11 8.93 35.64 45.88 42.18 46.59 41.89 44.29 53.75 10.73

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.05 0.03 0.03 0.03 0.03
24.97 24.97 24.97 24.97 24.97 24.97 24.97 24.95 24.97 24.97 24.97 24.97

Documents

Add document