Tiaan Ayurvedic & Herbs Ltd

Tiaan Ayurvedic & Herbs distributes ayurvedic and herbs products in India. It offers personal care products, such as ayurvedic soaps, creams, scrubs, facial care products, and shampoos; and health and nutrition products.

  • Market Cap: 14.63 Cr.
  • Current Price: 22.65
  • 52 weeks High / Low 80.00 / 13.76
  • Book Value: 15.14
  • Stock P/E: 17.42
  • Dividend Yield: 0.21 %
  • ROCE: 12.07 %
  • ROE: 8.97 %
  • Sales Growth (3Yrs): 314 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is virtually debt free.
Cons:
Promoter holding is low: 8.61%
Company has high debtors of 188.60 days.
Promoter holding has decreased over last 3 years: -17.43%

Peer comparison Sector: Trading // Industry: Trading

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
2.27 2.92 3.33 3.33 7.64 11.46 25.37 4.88 8.04 3.12 3.09 1.15
2.17 2.80 3.19 3.19 7.05 10.60 24.64 4.43 7.32 3.64 2.46 0.70
Operating Profit 0.10 0.12 0.14 0.14 0.59 0.86 0.73 0.45 0.72 -0.52 0.63 0.45
OPM % 4.41% 4.11% 4.20% 4.20% 7.72% 7.50% 2.88% 9.22% 8.96% -16.67% 20.39% 39.13%
Other Income 0.02 0.02 0.02 0.02 0.03 0.02 0.00 0.00 0.00 0.07 0.01 0.01
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.02 0.02 0.02 0.02 0.02 0.14 0.06 0.08 0.05 0.05 0.05 0.05
Profit before tax 0.10 0.12 0.14 0.14 0.60 0.74 0.67 0.37 0.67 -0.50 0.59 0.41
Tax % 30.00% 33.33% 28.57% 28.57% 26.67% 21.62% 25.37% 24.32% 25.37% 26.00% 25.42% 24.39%
Net Profit 0.07 0.09 0.10 0.10 0.45 0.58 0.50 0.28 0.49 -0.38 0.43 0.30
EPS in Rs 0.18 0.22 0.15 0.15 0.69 0.89 0.77 0.43 0.76 -0.58 0.67 0.46
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
0.12 0.14 0.15 0.17 0.14 0.16 0.30 0.43 0.27 10.15 48.86 19.14 15.40
0.10 0.16 0.17 0.17 0.01 0.22 0.02 0.34 0.40 9.72 46.34 17.85 14.12
Operating Profit 0.02 -0.02 -0.02 0.00 0.13 -0.06 0.28 0.09 -0.13 0.43 2.52 1.29 1.28
OPM % 16.67% -14.29% -13.33% 0.00% 92.86% -37.50% 93.33% 20.93% -48.15% 4.24% 5.16% 6.74% 8.31%
Other Income 0.00 0.00 0.00 0.00 -0.12 0.00 0.00 0.03 0.26 0.06 0.03 0.08 0.09
Interest 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
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.09 0.07 0.22 0.24 0.20
Profit before tax 0.02 -0.02 -0.02 0.00 0.01 -0.06 0.28 0.00 0.04 0.42 2.33 1.13 1.17
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% 25.00% 28.57% 24.89% 25.66%
Net Profit 0.02 -0.02 -0.02 0.00 0.01 -0.06 0.21 0.00 0.03 0.30 1.75 0.84 0.84
EPS in Rs 0.05 0.00 0.00 0.01 0.02 0.00 0.53 0.01 0.07 0.78 2.69 1.29 1.31
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.69%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:63.52%
5 Years:129.60%
3 Years:313.87%
TTM:-68.79%
Compounded Profit Growth
10 Years:46.00%
5 Years:31.95%
3 Years:203.66%
TTM:-53.59%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-0.34%
1 Year:-65.20%
Return on Equity
10 Years:8.15%
5 Years:11.81%
3 Years:15.45%
Last Year:8.97%

Balance Sheet Figures in Rs. Crores

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3.10 3.10 3.10 3.10 3.10 3.10 3.10 3.10 3.10 3.10 5.17 5.17
Reserves -0.21 -0.23 -0.25 -0.24 -0.24 -0.30 -0.10 -0.09 -0.06 0.24 3.78 4.61
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.02 0.01 0.03 0.02 0.03 0.02 0.07 0.06 0.27 1.48 10.25 7.12
Total Liabilities 2.91 2.88 2.88 2.88 2.89 2.82 3.07 3.07 3.31 4.82 19.20 16.90
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.93 0.84 0.77 1.10 0.86
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.79 0.00
Investments 0.35 0.35 0.35 0.35 0.10 0.10 0.10 1.80 1.35 0.75 0.75 0.75
2.56 2.53 2.53 2.53 2.79 2.72 2.97 0.34 1.12 3.30 15.56 15.29
Total Assets 2.91 2.88 2.88 2.88 2.89 2.82 3.07 3.07 3.31 4.82 19.20 16.90

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
0.00 0.18 0.19 -0.10 -0.19 -0.04 0.03 1.78 0.29 -0.44 -1.44 -0.63
0.00 0.00 0.00 0.11 0.13 0.16 0.31 -2.17 -0.37 0.46 -2.41 0.63
0.00 -0.16 -0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.86 0.00
Net Cash Flow 0.00 0.02 0.02 0.01 -0.07 0.12 0.34 -0.39 -0.08 0.01 0.01 0.00

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 % -0.69% -0.70% 0.00% 4.55% -2.12% 9.66% 0.00% 1.32% 13.17% 37.92% 12.07%
Debtor Days 1,155.83 547.50 243.33 0.00 0.00 0.00 0.00 0.00 365.00 79.47 93.45 188.60
Inventory Turnover 0.00 3.67 42.25 6.29

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
26.04 26.04 24.15 14.34 8.61 8.61 8.61 8.61 8.61 8.61 8.61 8.61
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00
73.96 73.96 75.85 85.66 91.39 91.39 91.39 91.39 91.39 91.38 91.39 91.39