Piramal Phytocare Ltd(Merged)

Piraml.Phyto. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Piramal Phytocare Ltd(Merged)

₹ 22.7 -1.94%
10 Dec 2019
piramalphytocare.com BSE: 532979
About

Piramal Phytocare is engaged in manufacturing & marketing / trading of pharmaceutical products.(Source : 201903 Annual Report Page No: 55)

[ add key points ]
Website BSE
  • Market Cap ₹ 58.9 Cr.
  • Current Price ₹ 22.7
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ -12.1
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
1.16 1.41 0.91 3.62 12.16 5.87 2.16 6.92 6.18 7.24 4.78 3.87 7.12
1.17 0.92 1.33 8.21 15.43 12.04 10.76 9.95 7.44 7.81 7.42 7.31 8.73
Operating Profit -0.01 0.49 -0.42 -4.59 -3.27 -6.17 -8.60 -3.03 -1.26 -0.57 -2.64 -3.44 -1.61
OPM % -0.86% 34.75% -46.15% -126.80% -26.89% -105.11% -398.15% -43.79% -20.39% -7.87% -55.23% -88.89% -22.61%
0.07 0.05 0.10 0.04 0.04 0.13 0.01 0.05 0.00 0.00 0.00 0.00 0.01
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.12 0.32 0.31 0.36 0.39
Depreciation 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.04 0.03
Profit before tax 0.05 0.53 -0.33 -4.56 -3.24 -6.05 -8.62 -2.99 -1.39 -0.90 -2.96 -3.84 -2.02
Tax % 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%
0.05 0.53 -0.33 -4.56 -3.24 -6.05 -8.62 -2.99 -1.39 -0.90 -2.96 -3.84 -2.02
EPS in Rs 0.02 0.20 -0.13 -1.75 -1.25 -2.33 -3.32 -1.15 -0.53 -0.35 -1.14 -1.48 -0.78
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
0.00 2.13 6.17 15.81 2.85 5.24 5.96 4.54 6.32 4.13 23.81 25.12 23.01
82.61 92.99 106.89 108.78 5.67 7.65 5.80 3.73 5.19 4.19 46.43 32.62 31.27
Operating Profit -82.61 -90.86 -100.72 -92.97 -2.82 -2.41 0.16 0.81 1.13 -0.06 -22.62 -7.50 -8.26
OPM % -4,265.73% -1,632.41% -588.05% -98.95% -45.99% 2.68% 17.84% 17.88% -1.45% -95.00% -29.86% -35.90%
0.21 1.07 -0.25 -0.13 0.33 0.71 0.22 0.37 0.26 0.29 0.22 0.05 0.01
Interest 0.00 10.45 24.90 38.55 0.00 0.04 0.00 0.00 0.00 0.00 0.02 0.75 1.38
Depreciation 9.07 9.80 10.62 11.33 4.62 4.62 4.61 4.64 4.63 0.04 0.04 0.04 0.09
Profit before tax -91.47 -110.04 -136.49 -142.98 -7.11 -6.36 -4.23 -3.46 -3.24 0.19 -22.46 -8.24 -9.72
Tax % 0.25% 0.74% -4.91% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-91.70 -110.85 -129.79 -142.98 -7.11 -6.36 -4.23 -3.46 -3.24 0.19 -22.47 -8.24 -9.72
EPS in Rs -35.96 -43.47 -50.90 -56.07 -2.73 -2.45 -1.63 -1.33 -1.25 0.07 -8.64 -3.17 -3.75
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 28%
5 Years: 33%
3 Years: 58%
TTM: 9%
Compounded Profit Growth
10 Years: 7%
5 Years: -45%
3 Years: %
TTM: 49%
Stock Price CAGR
10 Years: -5%
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Equity Capital 25.45 25.45 25.45 25.45 25.96 25.96 25.96 25.96 25.96 25.96 25.96 25.96
Reserves 66.50 -44.35 -172.37 -314.62 -3.64 -10.00 -14.23 -17.69 -20.97 -20.91 -43.39 -51.50
0.00 135.00 327.50 484.50 0.00 0.25 0.00 0.00 0.00 0.00 0.00 13.44
20.91 46.53 25.36 32.96 2.00 0.57 0.94 0.52 1.24 0.68 25.53 20.04
Total Liabilities 112.86 162.63 205.94 228.29 24.32 16.78 12.67 8.79 6.23 5.73 8.10 7.94
90.16 94.17 89.14 201.23 18.91 14.29 9.68 5.03 0.40 0.36 0.31 0.27
CWIP 20.39 58.30 91.80 2.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.31 10.16 25.00 24.47 5.41 2.49 2.99 3.76 5.83 5.37 7.79 7.67
Total Assets 112.86 162.63 205.94 228.29 24.32 16.78 12.67 8.79 6.23 5.73 8.10 7.94

Cash Flows

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
19.26 -69.12 -118.30 -99.24 -1.66 -2.91 1.06 0.06 2.19 -0.47 -0.95 -13.70
-19.63 -54.27 -43.46 -34.77 -0.30 0.00 -0.01 -0.61 -1.34 -0.35 2.55 0.00
0.53 125.44 168.72 129.08 0.51 0.25 -0.29 0.00 0.00 0.00 0.00 12.78
Net Cash Flow 0.16 2.05 6.96 -4.93 -1.45 -2.66 0.76 -0.55 0.85 -0.81 1.60 -0.92

Ratios

Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Debtor Days 87.39 62.71 30.01 238.21 121.20 87.58 147.13 84.90 109.59 15.33 9.30
Inventory Days 92.17 653.96 1,749.39 27.75 0.00 0.00 68.19 77.00 68.16 9.33 5.84
Days Payable 13,663.54 2,937.97 4,333.07 166.49 88.24 89.32 85.75 84.54 914.45
Cash Conversion Cycle -13,483.97 -2,221.31 -2,553.67 99.47 121.20 87.58 127.07 72.58 92.00 -59.89 -899.31
Working Capital Days -5,463.00 -563.77 -388.78 10.25 87.77 36.74 148.73 56.02 126.38 -300.16 -197.47
ROCE % -198.96% -95.72% -75.03% -55.44% -6.53% -32.81% -30.28% -34.60% -48.87% 3.78%

Shareholding Pattern

Numbers in percentages

Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019
57.54% 57.54% 57.54% 57.54% 56.08% 56.08% 56.08% 56.08% 56.08% 56.08% 56.08% 56.08%
0.64% 0.64% 0.64% 0.64% 0.64% 0.64% 0.64% 0.64% 0.64% 0.64% 0.64% 0.64%
3.41% 3.44% 3.42% 3.38% 3.38% 3.38% 3.38% 3.38% 3.38% 3.38% 3.38% 3.37%
38.41% 38.38% 38.40% 38.44% 38.44% 38.45% 38.45% 38.45% 38.45% 38.45% 38.45% 38.45%
0.00% 0.00% 0.00% 0.00% 1.46% 1.46% 1.46% 1.46% 1.46% 1.46% 1.46% 1.46%
No. of Shareholders 53,70153,30652,69352,26950,83650,66850,21349,58949,16448,62248,18247,837

* 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

Annual reports