Brawn Biotech Ltd

₹ 20.4 4.98%

24 Apr - close price

About

Incorporated in 1985, Brawn Biotech Ltd does trading of pharmaceutical products^[1]

Key Points

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

Website BSE

Market Cap ₹ 6.13 Cr.
Current Price ₹ 20.4
High / Low ₹ 26.8 / 14.4
Stock P/E
Book Value ₹ 19.0
Dividend Yield 0.00 %
ROCE -5.91 %
ROE -12.9 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 1.07 times its book value
Company's working capital requirements have reduced from 133 days to 80.6 days

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -16.8% over past five years.
Company has a low return on equity of -12.9% 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: Trading Industry: Trading

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	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
	14.78	3.06	1.13	2.08	2.53	2.89	0.12	7.77	6.31	0.12	7.29	2.92	2.84
	14.59	3.75	1.34	2.60	4.08	2.61	0.09	8.11	6.32	0.08	7.45	3.31	3.42
Operating Profit	0.19	-0.69	-0.21	-0.52	-1.55	0.28	0.03	-0.34	-0.01	0.04	-0.16	-0.39	-0.58
OPM %	1.29%	-22.55%	-18.58%	-25.00%	-61.26%	9.69%	25.00%	-4.38%	-0.16%	33.33%	-2.19%	-13.36%	-20.42%
	0.00	0.31	0.00	0.09	0.00	-0.09	0.00	0.00	0.00	0.23	0.00	0.00	0.00
Interest	0.00	0.02	0.00	0.05	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.01	0.01	0.01	0.01	0.02	0.02	0.00	0.02	0.03	0.00	0.02	0.03	0.03
Profit before tax	0.18	-0.41	-0.22	-0.49	-1.57	0.16	0.03	-0.36	-0.04	0.27	-0.18	-0.42	-0.61
Tax %	0.00%	-46.34%	0.00%	0.00%	0.00%	-293.75%	0.00%	2.78%	0.00%	14.81%	0.00%	0.00%	0.00%
	0.18	-0.60	-0.22	-0.49	-1.57	0.63	0.02	-0.35	-0.04	0.23	-0.17	-0.42	-0.61
EPS in Rs	0.60	-2.00	-0.73	-1.63	-5.23	2.10	0.07	-1.17	-0.13	0.77	-0.57	-1.40	-2.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	15.01	25.70	34.42	38.65	46.88	59.78	55.71	65.18	49.62	34.98	8.53	22.23	13.17
	14.75	25.07	33.97	38.09	45.44	58.53	53.75	64.01	48.89	35.58	10.53	22.53	14.26
Operating Profit	0.26	0.63	0.45	0.56	1.44	1.25	1.96	1.17	0.73	-0.60	-2.00	-0.30	-1.09
OPM %	1.73%	2.45%	1.31%	1.45%	3.07%	2.09%	3.52%	1.80%	1.47%	-1.72%	-23.45%	-1.35%	-8.28%
	0.00	0.04	-0.07	0.04	0.01	0.61	0.09	0.74	0.17	0.31	0.00	0.01	0.23
Interest	0.05	0.08	0.14	0.10	0.11	0.07	0.06	0.07	0.05	0.04	0.06	0.01	0.00
Depreciation	0.01	0.01	0.01	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.05	0.11	0.08
Profit before tax	0.20	0.58	0.23	0.47	1.31	1.76	1.96	1.81	0.82	-0.36	-2.11	-0.41	-0.94
Tax %	90.00%	37.93%	39.13%	40.43%	27.48%	20.45%	34.69%	26.52%	28.05%	-55.56%	22.27%	-109.76%
	0.02	0.35	0.14	0.28	0.95	1.39	1.28	1.33	0.59	-0.55	-1.64	-0.87	-0.97
EPS in Rs	0.07	1.17	0.47	0.93	3.17	4.63	4.27	4.43	1.97	-1.83	-5.47	-2.90	-3.23
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	31.58%	32.37%	23.44%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-1%
5 Years:	-17%
3 Years:	-23%
TTM:	-23%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-473%

Stock Price CAGR
10 Years:	14%
5 Years:	-12%
3 Years:	-8%
1 Year:	20%

Return on Equity
10 Years:	5%
5 Years:	-3%
3 Years:	-13%
Last Year:	-13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
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	1.18	1.53	1.68	1.94	2.53	3.92	4.63	5.66	6.26	5.79	4.22	3.31	2.71
	0.02	0.02	0.01	0.11	0.12	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	8.27	9.02	9.00	8.95	8.30	10.11	14.94	13.85	11.03	5.08	6.56	8.22	6.02
Total Liabilities	12.47	13.57	13.69	14.00	13.95	17.03	22.57	22.51	20.29	13.87	13.78	14.53	11.73
	0.08	0.08	0.07	0.19	0.24	0.25	0.22	0.19	0.18	0.14	0.39	0.37	0.35
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	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	12.36	13.46	13.59	13.78	13.68	16.78	22.35	22.32	20.11	13.73	13.39	14.16	11.38
Total Assets	12.47	13.57	13.69	14.00	13.95	17.03	22.57	22.51	20.29	13.87	13.78	14.53	11.73

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
	0.05	0.18	0.23	0.05	1.37	-1.54	0.21	-0.08	0.03	0.19	0.32
	0.00	-0.01	-0.12	-0.08	0.57	0.00	0.00	-0.02	0.00	-0.30	-0.10
	-0.08	-0.15	0.00	-0.05	-0.11	-0.06	-0.06	-0.05	-0.04	-0.06	-0.01
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

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	133.74	112.62	88.65	87.07	71.63	79.50	98.60	92.17	110.34	96.83	120.24	87.35
Inventory Days	149.79	35.63	22.14	11.17	4.50	2.59	2.62	2.12	3.38	3.16	261.82	91.20
Days Payable	278.48	147.43	87.79	73.72	44.59	47.70	83.93	64.58	74.47	32.34	224.66	123.19
Cash Conversion Cycle	5.05	0.83	23.01	24.52	31.54	34.39	17.29	29.72	39.25	67.65	157.41	55.36
Working Capital Days	8.75	11.22	15.59	15.87	18.92	28.21	43.37	42.06	58.04	77.53	241.76	80.62
ROCE %	5.98%	15.09%	24.89%	11.91%	26.54%	29.28%	27.77%	23.08%	9.71%	-3.55%	-25.61%	-5.91%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	53.71%	53.71%	53.71%	53.71%	53.73%	53.73%	53.72%	53.72%	53.72%	53.72%	53.72%	53.64%
	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.35%
	45.69%	45.69%	45.69%	45.69%	45.68%	45.67%	45.69%	45.69%	45.69%	45.69%	45.69%	46.02%
No. of Shareholders	5,961	5,998	6,082	6,288	6,284	6,281	6,275	6,222	6,246	6,194	6,139	4,160

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	53.68%	53.39%	53.70%	53.71%	53.71%	53.71%	53.72%	53.64%
	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.59%	0.35%
	45.73%	46.02%	45.70%	45.69%	45.69%	45.69%	45.69%	46.02%
No. of Shareholders	6,237	6,219	6,150	6,074	5,991	6,288	6,222	4,160

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Brawn Biotech Ltd

Brawn Biotech Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports