Gujarat Themis Biosyn Ltd
Incorporated in 1981, Gujarat Themis Biosyn
Ltd manufactures and sells finished Active Pharmaceutical Ingredients products by fermentation process[1]
- Market Cap ₹ 3,000 Cr.
- Current Price ₹ 413
- High / Low ₹ 423 / 145
- Stock P/E 54.6
- Book Value ₹ 24.5
- Dividend Yield 0.26 %
- ROCE 61.1 %
- ROE 45.9 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Company has delivered good profit growth of 71.8% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 49.0%
- Debtor days have improved from 61.0 to 43.9 days.
- Company's working capital requirements have reduced from 114 days to 89.8 days
Cons
- Stock is trading at 16.6 times its book value
- Promoter holding has decreased over last 3 years: -4.13%
* 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
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 28 | 30 | 31 | 33 | 36 | 39 | 41 | 85 | 91 | 115 | 149 | 156 | |
11 | 25 | 24 | 25 | 27 | 30 | 33 | 34 | 53 | 50 | 57 | 75 | 83 | |
Operating Profit | -2 | 3 | 6 | 7 | 6 | 6 | 6 | 7 | 32 | 40 | 58 | 74 | 73 |
OPM % | -26% | 11% | 21% | 21% | 19% | 17% | 16% | 18% | 37% | 45% | 51% | 50% | 47% |
6 | 0 | 0 | -0 | 0 | 0 | 0 | 2 | 2 | 3 | 4 | 6 | 4 | |
Interest | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 |
Profit before tax | 2 | 1 | 5 | 5 | 5 | 5 | 5 | 8 | 31 | 41 | 59 | 77 | 74 |
Tax % | 0% | 0% | 0% | 0% | 0% | 10% | 20% | 22% | 24% | 26% | 26% | 25% | |
2 | 1 | 5 | 5 | 5 | 4 | 4 | 6 | 24 | 30 | 44 | 58 | 55 | |
EPS in Rs | 0.27 | 0.15 | 0.62 | 0.63 | 0.64 | 0.60 | 0.53 | 0.88 | 3.26 | 4.16 | 6.01 | 7.98 | 7.57 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 10% | 0% | 37% | 14% |
Compounded Sales Growth | |
---|---|
10 Years: | 18% |
5 Years: | 31% |
3 Years: | 21% |
TTM: | 4% |
Compounded Profit Growth | |
---|---|
10 Years: | 50% |
5 Years: | 72% |
3 Years: | 36% |
TTM: | -2% |
Stock Price CAGR | |
---|---|
10 Years: | 70% |
5 Years: | 120% |
3 Years: | 103% |
1 Year: | 168% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 51% |
3 Years: | 49% |
Last Year: | 46% |
Balance Sheet
Figures in Rs. Crores
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 | 12 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves | -25 | -17 | -13 | -8 | -3 | 1 | 5 | 11 | 35 | 63 | 96 | 142 | 171 |
11 | 11 | 9 | 6 | 3 | 4 | 1 | 6 | 8 | 5 | 1 | 0 | 2 | |
20 | 17 | 13 | 9 | 8 | 9 | 8 | 8 | 14 | 14 | 18 | 17 | 17 | |
Total Liabilities | 17 | 18 | 16 | 15 | 15 | 21 | 20 | 33 | 64 | 88 | 122 | 166 | 197 |
11 | 12 | 11 | 10 | 9 | 11 | 11 | 15 | 17 | 19 | 19 | 33 | 37 | |
CWIP | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 13 | 21 | 58 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
6 | 6 | 5 | 5 | 5 | 11 | 10 | 17 | 47 | 67 | 90 | 113 | 102 | |
Total Assets | 17 | 18 | 16 | 15 | 15 | 21 | 20 | 33 | 64 | 88 | 122 | 166 | 197 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 0 | 4 | 3 | 4 | 3 | 6 | 1 | 1 | 11 | 40 | 40 | |
-4 | -3 | -0 | -0 | -1 | -3 | -1 | -6 | -3 | -2 | -30 | -20 | |
2 | 2 | -3 | -3 | -3 | -0 | -4 | 5 | 2 | -5 | -14 | -13 | |
Net Cash Flow | 0 | -0 | 1 | -1 | -0 | 0 | 1 | 0 | -0 | 3 | -4 | 6 |
Ratios
Figures in Rs. Crores
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 | 109 | 37 | 15 | 28 | 24 | 71 | 26 | 52 | 87 | 59 | 80 | 44 |
Inventory Days | 88 | 58 | 78 | 194 | 144 | 255 | 201 | |||||
Days Payable | 737 | 1,498 | 947 | 240 | 84 | 145 | 131 | |||||
Cash Conversion Cycle | -540 | -1,403 | 15 | 28 | 24 | 71 | -844 | 52 | 41 | 119 | 189 | 114 |
Working Capital Days | -681 | -172 | -128 | -76 | -69 | -30 | -43 | -58 | 42 | 96 | 158 | 90 |
ROCE % | 208% | 121% | 81% | 55% | 42% | 45% | 84% | 67% | 67% | 61% |
Documents
Announcements
- Compliance Certificate Under Regulation 7(3) Of The SEBI (LODR) Regulations, 2015 For The Financial Year Ended 31St March, 2024. 10 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 8 Apr
- Closure of Trading Window 27 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 8 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
12 Feb - W.R.T. publication of newspaper advertisement - Financial Results for the quarter ended 31st Dec, 2023
Annual reports
-
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
-
Financial Year 2009
from bse
Concalls
-
Feb 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT REC
-
Aug 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Jun 2022TranscriptNotesPPT
-
Mar 2022TranscriptNotesPPT
-
Nov 2021TranscriptPPT
-
Nov 2021Transcript PPT
-
Sep 2021TranscriptNotesPPT
Business Overview[1][2]
Company manufactures pharmaceuticals and medicinal chemicals. It is actively managed by Themis Medicare Ltd. (JV company of Gedeon Richter Ltd, Hungary). GTBL entered into Technical & Financial collaboration with Yuhan Corporation, South Korea, and became India’s first Company to start commercial production of the Anti-tuberculosis drug Rifampicin.