Beryl Drugs Ltd - Stock Valuation and Financial Performance

BSE: 524606 | NSE: | Pharmaceuticals & Drugs | Small Cap

Beryl Drugs Share Price

29.10 -0.52 -1.76%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Beryl Drugs

M-Cap below 100cr DeciZen not available

Beryl Drugs stock performance -

mw4me loader
P/E Ratio (SA):
12.61
Market Cap:
14.9 Cr.
52-wk low:
11.7
52-wk high:
45

Is Beryl Drugs Ltd an attractive stock to invest in?

1. Is Beryl Drugs Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Beryl Drugs Ltd is a below average quality company.

2. Is Beryl Drugs Ltd undervalued or overvalued?

The key valuation ratios of Beryl Drugs Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Beryl Drugs Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Beryl Drugs Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Beryl Drugs:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Beryl Drugs Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 5.3%3.2%2.9%3%9.2%7.4%2.3%1.9%-2.6%8.7%-
Value Creation
Index
-0.6-0.8-0.8-0.8-0.3-0.5-0.8-0.9-1.2-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 14.613.313.11115.11312.814.114.626.930
Sales YoY Gr.--9.1%-1.4%-16.2%37.8%-14.4%-1.1%9.9%3.6%84.2%-
Adj EPS 0.50.20.20.21.31.20.1-0.2-1.31.52.3
YoY Gr.--71.2%20%16.7%528.6%-10.6%-92.4%-266.7%NANA-
BVPS (₹) 12.612.813.113.413.114.81515.614.315.918.3
Adj Net
Profit
0.30.10.10.10.70.60.1-0.1-0.70.81
Cash Flow from Ops. -0.30.7-0.10.3-0.13.40.20.3-0.52.5-
Debt/CF from Ops. -4.82.5-13.56.3-14.8128.315.1-11.31.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 7%12.2%28%84.2%
Adj EPS 12.6%2.7%156%NA
BVPS2.6%3.9%1.9%10.6%
Share Price -2.6% 28.3% 61.2% 139.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
4.21.21.41.6108.40.6-1-8.61013.6
Op. Profit
Mgn %
5.15.33.84.56.987.110.337.49.8
Net Profit
Mgn %
1.80.60.714.44.60.4-0.5-4.52.94
Debt to
Equity
0.20.30.30.30.20.40.70.70.70.6-
Working Cap
Days
12416517021518519518623226614671
Cash Conv.
Cycle
49801041491149572931145827

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 13.60%

Sales growth is growing at healthy rate in last 3 years 28.01%

Net Profit is growing at healthy rate in last 3 years 156.00%

Debt to equity has declined versus last 3 years average to 0.56

Sales growth is good in last 4 quarters at 34.63%

No data to display

Latest Financials - Beryl Drugs Ltd.

Standalone Consolidated
TTM EPS (₹) 2.3 -
TTM Sales (₹ Cr.) 29.9 -
BVPS (₹.) 18.3 -
Reserves (₹ Cr.) 4 -
P/BV 1.60 -
PE 12.61 -
From the Market
52 Week Low / High (₹) 11.65 / 44.98
All Time Low / High (₹) 0.60 / 53.00
Market Cap (₹ Cr.) 14.9
Equity (₹ Cr.) 5.1
Face Value (₹) 10
Industry PE 48.2

Management X-Ray of Beryl Drugs:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Beryl Drugs

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales14.6213.2913.1110.9915.1412.9612.8214.0914.6026.89
Operating Expenses 13.8712.5812.6110.5014.1011.9411.9112.6414.1724.90
Manufacturing Costs10.438.448.917.079.447.497.828.779.8817.06
Material Costs1.191.791.511.151.691.440.870.730.601.57
Employee Cost 1.121.141.130.900.770.850.851.031.131.49
Other Costs 1.141.211.061.382.202.162.372.122.564.79
Operating Profit 0.740.700.500.491.041.020.911.450.431.99
Operating Profit Margin (%) 5.1%5.3%3.8%4.5%6.9%7.9%7.1%10.3%3.0%7.4%
Other Income 0.200.210.370.260.690.240.230.190.160.28
Interest 0.200.260.210.210.130.150.320.470.460.47
Depreciation 0.320.520.410.380.330.320.661.271.090.81
Exceptional Items 00000000.4500
Profit Before Tax 0.430.140.250.171.270.800.160.35-0.950.98
Tax 0.160.050.080.050.280.210.110.11-0.290.22
Profit After Tax 0.270.080.170.120.990.590.050.24-0.660.77
PAT Margin (%) 1.8%0.6%1.3%1.1%6.6%4.6%0.4%1.7%-4.5%2.8%
Adjusted EPS (₹)0.50.20.30.22.01.20.10.5-1.31.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 6.426.506.666.796.677.537.637.937.298.07
Share Capital 5.095.095.095.095.095.095.095.095.095.09
Reserves 1.331.401.571.701.572.432.532.842.202.97
Minority Interest0000000000
Debt1.541.701.681.691.463.054.714.345.294.54
Long Term Debt00.0200.090.071.302.311.991.682.72
Short Term Debt1.541.681.671.601.391.762.392.353.621.82
Trade Payables1.351.630.741.161.451.791.802.223.063.25
Others Liabilities 0.300.880.821.431.222.122.784.1621.62
Total Liabilities 9.6110.719.9111.0710.8014.4916.9118.6517.6517.48

Fixed Assets

Gross Block8.428.538.969.152.672.549.8410.099.6910.44
Accumulated Depreciation5.636.116.526.890.620.871.502.763.834.63
Net Fixed Assets2.792.432.442.262.041.678.347.335.865.81
CWIP 0.130.24000.086.240000
Investments 0.730.680.680.680.390.770.820.120.160.15
Inventories1.411.501.542.691.350.761.162.272.981.05
Trade Receivables2.563.703.533.604.833.443.454.544.456.90
Cash Equivalents 0.190.820.630.770.140.100.400.450.670.57
Others Assets1.791.351.071.081.971.522.743.943.532.99
Total Assets 9.6110.719.9111.0710.8014.4916.9118.6517.6517.48

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -0.320.70-0.130.27-0.103.350.180.34-0.472.48
PBT 0.430.170.270.171.270.800.160.35-0.950.98
Adjustment 0.750.960.660.40-0.390.280.831.141.371.10
Changes in Working Capital -0.90.14-0.54-0.13-0.872.53-0.66-1.13-0.850.45
Tax Paid -0.23-0.21-0.16-0.12-0.11-0.26-0.15-0.02-0.03-0.06
Cash Flow From Investing Activity 0.300.020.170.05-0.03-5.01-1.550.260.52-1.30
Capex -0.39-0.23-0.20-0.200.17-0.06-1.88-0.240.40-0.75
Net Investments 0.500.06000.28000.9700
Others 0.190.200.370.25-0.48-4.950.32-0.480.13-0.55
Cash Flow From Financing Activity -0.12-0.09-0.23-0.19-0.361.621.67-0.54-0.24-1.17
Net Proceeds from Shares -0.45000000000
Net Proceeds from Borrowing 0000.09-0.021.391.35-0.07-0.311.03
Interest Paid -0.19-0.26-0.21-0.20-0.13-0.15-0.32-0.47-0.41-0.42
Dividend Paid 0000000000
Others 0.520.17-0.02-0.08-0.210.370.6400.48-1.78
Net Cash Flow -0.140.63-0.190.13-0.49-0.040.300.06-0.180.01
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)4.261.312.541.7414.88.350.633.09-8.6810
ROCE (%)8.354.925.554.4816.889.964.056.28-3.8211.51
Asset Turnover Ratio1.631.341.321.091.41.020.820.790.81.53
PAT to CFO Conversion(x)-1.198.75-0.762.25-0.15.683.61.42N/A3.22
Working Capital Days
Receivable Days5884971141001169810411277
Inventory Days27394167483027446627
Payable Days4283032863022824107551,0061,617735

Beryl Drugs Ltd Stock News

Beryl Drugs Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Beryl Drugs on 28-Mar-2024 16:01 is ₹29.10.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Beryl Drugs stood at ₹14.88.
The latest P/E ratio of Beryl Drugs as of 28-Mar-2024 16:01 is 12.61.
The latest P/B ratio of Beryl Drugs as of 28-Mar-2024 16:01 is 1.60.
The 52-week high of Beryl Drugs is ₹44.98 and the 52-week low is ₹11.65.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Beryl Drugs is ₹29.86 ( Cr.) .

About Beryl Drugs Ltd

Beryl Drugs incorporated in 1993 is into manufacturing and marketing of branded, generic pharmaceutical formulations. The company is one of leading manufacturer of I.V.fluids and small volume injectables.

Beryl has emerged into a global network of pharmaceutical manufacturing, research and development, contract manufacturing services and veterinary products. 

The manufacturing facilities of the company are in compliance with WHO GMP specifications.

Company owns brands like BERI-CEF injection, F-Neuron, Amplicillin INJ, P-Mol, Biprox, B-Flox and many more.

The shares of Beryl Drugs are listed on M.P. Stock Exchange, Bombay Stock Exchange and Ahmedabad Stock Exchange.

Products manufactured by the company:

  • Small volume injectables in liquid form
  • Small volume injectables in dry powder form
  • Variety of eye and ear drops
  • I.V.Fluids in polypack and glass bottles
  • Variety of vetrinary medicines

Award/recognition

The company has received ISO 9001:2000 certification for its quality management.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.