Bharat Serums & Vaccines Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Pharmaceuticals & Drugs | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Bharat Serums & Vaccines Ltd.

M-Cap below 100cr DeciZen not available

Bharat Serums & Vaccines Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Bharat Serums & Vaccines Ltd.:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 4.3%11.9%8.8%11.8%12.4%13.1%16%19.7%7.9%15.4%-
Value Creation
Index
-0.7-0.2-0.4-0.2-0.1-0.10.10.4-0.40.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 265349364493560623706787800810810
Sales YoY Gr.-31.7%4.3%35.3%13.6%11.2%13.2%11.5%1.6%1.3%-
Adj EPS 3.118.713.820.42424.93750.720.549.50
YoY Gr.-513.4%-26.1%47.9%17.3%4%48.3%37.2%-59.6%141.2%-
BVPS (₹) 106.6123.7133.8147.6162.2169.9207.5258.8294.5345.90
Adj Net
Profit
5.23223.73540.446.769.395.63789.20
Cash Flow from Ops. -2.659.132.341.543.762.674.214339.5105-
Debt/CF from Ops. -58.42.45.53.74.32.51.70.30.20.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13.2%7.6%4.7%1.3%
Adj EPS 36.3%15.6%10.2%141.2%
BVPS14%16.4%18.6%17.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
2.916.110.714.415.315.819.621.87.315.50
Op. Profit
Mgn %
8.816.614.717.416.716.117.220.911.917.3NAN
Net Profit
Mgn %
29.26.57.17.27.59.812.14.6110
Debt to
Equity
0.80.70.80.60.70.50.30.100.1-
Working Cap
Days
1951721991822031991831771972480
Cash Conv.
Cycle
107869082103111104931031030

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Bharat Serums & Vaccines Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 810 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 614 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 5
Industry PE 48.8

Management X-Ray of Bharat Serums & Vaccines Ltd.:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Bharat Serums & Vaccines Ltd.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales265.26349.23364.40493.16560.36623.28705.58786.88799.67809.73
Operating Expenses 241.96291.44317.69407.17466.75523.06584.10622.28704.46669.73
Manufacturing Costs22.6923.1426.2134.7454.7524.0417.2120.9022.2820.89
Material Costs103.75112.27120.99162.55191.52227.54258.24266.53282.52286.70
Employee Cost 41.5556.4261.4580.2188.51107.81119.02128.66159.12166.87
Other Costs 73.9799.61109.05129.68131.97163.68189.64206.19240.54195.27
Operating Profit 23.3157.7946.7185.9993.61100.22121.48164.6095.21140
Operating Profit Margin (%) 8.8%16.5%12.8%17.4%16.7%16.1%17.2%20.9%11.9%17.3%
Other Income 3.351.786.157.7010.2813.3715.099.4021.8510.87
Interest 11.8812.4514.1218.8519.4620.8513.399.516.794.68
Depreciation 11.8312.8515.4724.1428.5530.8327.4123.2437.9322.31
Exceptional Items -0.0500-13.680-12.290000
Profit Before Tax 2.9134.2623.2637.0255.8949.6295.77141.2472.34123.88
Tax -4.0423.0110.1411.779.1421.9544.5323.7033.12
Profit After Tax 6.9532.2620.2526.8944.1240.4873.8296.7148.6390.76
PAT Margin (%) 2.6%9.2%5.6%5.5%7.9%6.5%10.5%12.3%6.1%11.2%
Adjusted EPS (₹)3.918.611.615.525.921.639.451.327.050.4
Dividend Payout Ratio (%)22%7%11%9%5%6%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 183.97213.29230.60254.15274.92318.21388.79487.65530.82623.30
Share Capital 10.0510.0510.0510.059.929.379.379.429.019.01
Reserves 173.92203.24220.55244.11265.01308.84379.42478.23521.81614.29
Minority Interest000001111.411.41
Debt135.95131.06155.67132.51165.89135.91106.5521.686.9941.07
Long Term Debt62.3164.9671.8464.5047.0125.7628.5816.231.750
Short Term Debt73.6466.1083.8368.01118.89110.1577.965.455.2441.07
Trade Payables21.4231.1633.5531.9729.2930.6355.6659.6564.6795.48
Others Liabilities 52.1468.1491.7897.23120.56111.0486.8392.32105.3596.93
Total Liabilities 393.48443.65511.60515.87590.67596.80638.82662.30709.25858.18

Fixed Assets

Gross Block169.62199.54212.85262.52305.08198.38259.51301.86232.60248.92
Accumulated Depreciation67.1779.0886.88108.54136.8130.5556.6777.8885.3198.57
Net Fixed Assets102.45120.46125.98153.98168.28167.83202.84223.98147.29150.34
CWIP 102.3298.34106.2374.0154.4568.0342.6315.1912.012.53
Investments 32.8240.8247.579.3910.8115.4414.4414.4414.4424.53
Inventories56.7153.6476.6388.85123.58132.43129.30142.72190.26171.23
Trade Receivables59.2871.2362.2686.2395.14117.24150.99148.76148.30193.16
Cash Equivalents 3.305.7412.392.487.976.736.2518.9360.9952.79
Others Assets36.5953.4180.54100.93130.4489.1092.3798.28135.95263.60
Total Assets 393.48443.65511.60515.87590.67596.80638.82662.30709.25858.18

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity -2.5759.0932.3241.5343.7362.5874.24143.3939.47105.36
PBT 2.9134.2623.2637.0255.8949.6295.77141.2472.34123.88
Adjustment 23.3926.5132.7567.8243.3247.4242.8339.8949.2837.64
Changes in Working Capital -27.433.91-16.9-52.46-41.67-25.84-32.880.21-49.52-4.77
Tax Paid -1.43-5.60-6.80-10.85-13.80-8.62-15.96-31.41-29.06-20.74
Cash Flow From Investing Activity -34.99-36.81-44.195.40-30.81-41.32-27.84-24.5640.59-132.02
Capex -22.69-29.41-32.92-20.13-23.88-41.65-30.32-16.7935.47-19.33
Net Investments 0000-2.27-3.630000
Others -12.30-7.40-11.2625.54-4.663.952.48-7.785.12-112.69
Cash Flow From Financing Activity 33.22-22.1913.55-48.92-13.91-18.94-45.64-107.74-35.1310.49
Net Proceeds from Shares 000003000154.780
Net Proceeds from Borrowing 00000000-16.7726.58
Interest Paid -9.70-11.08-12.38-17.32-16.90-18.52-12.53-8.6200
Dividend Paid -1.99-1.99-2.94-2.94-5.47-1.13-3.43-6.25-3.140
Others 44.90-9.1328.87-28.668.46-29.29-29.68-92.87-170-16.10
Net Cash Flow -4.340.081.68-1.98-0.992.320.7611.0844.93-16.18
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)3.8616.369.1911.1616.7713.6820.8822.079.5515.73
ROCE (%)4.7213.589.8113.6717.2815.0822.1629.0714.9121.39
Asset Turnover Ratio0.710.840.770.961.021.061.151.211.171.03
PAT to CFO Conversion(x)-0.371.831.61.540.991.551.011.480.811.16
Working Capital Days
Receivable Days73686755596169706877
Inventory Days65576561697467637681
Payable Days688598745848617980102

Bharat Serums & Vaccines Ltd. - (Amalgamated) Stock News

Bharat Serums & Vaccines Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bharat Serums & Vaccines Ltd. on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Bharat Serums & Vaccines Ltd. stood at ₹0.00.
The latest P/E ratio of Bharat Serums & Vaccines Ltd. as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Bharat Serums & Vaccines Ltd. as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Bharat Serums & Vaccines Ltd. is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bharat Serums & Vaccines Ltd. is ₹809.7 ( Cr.) .

About Bharat Serums & Vaccines Ltd. - (Amalgamated)

No data to display
You have 0 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.