SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Panjon Ltd (526345)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526345 NSE: Pharmaceuticals & Drugs | Small Cap | Panjon Share Price

₹20.26 -0.54 (-2.60%)

As on 04-Jun'26 16:59

Panjon Ltd (526345)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526345 NSE: Pharmaceuticals & Drugs | Small Cap | Panjon Share Price

₹20.26 -0.54 (-2.60%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹35 Cr.
Current Price
₹20.3
52-Week Low / High
₹16 / 30
TTM EPS
₹0.4
TTM Sales
₹47.6 Cr.
Book Value per Share
₹10.1
P/E Ratio
48.10
Lower than its 5-year historical median
Industry PE
46.5
Price to Book (P/B)
2.01
In line with its 5-year historical median
Price to Sales (P/S)
0.73
Lower than its 5-year historical median
EV/EBITDA
29.34
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
2.52%
Underperforms industry median
Return on Capital Employed (ROCE)
4.01%
Underperforms industry median
Return on Assets (ROA)
2.26%
Operating Profit Margin
2.1%
Net Profit Margin
1.3%
Gross Profit Margin
2.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
142.71%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
166.67%
Asset Quality
Promoter Holding
56.69%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
-
Equity
₹17.2 Cr.
Face Value
₹10
All Time Low / High
₹3.00 / 120.00

Panjon stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Panjon Ltd a good quality company?
Panjon Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Panjon Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Panjon Ltd vs industry peers?
Panjon Ltd revenue CAGR is 2.88%, compared to the industry median CAGR of 5.35%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Panjon Ltd?
Promoters hold 56.69% of the Panjon Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Panjon Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of 10.87% based on the current price.

10 Year X-Ray : Login to view analysis.

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.
Panjon Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0.9%1.8%2%2.6%1.8%1.6%-25%1.2%1.4%4%-
Value Creation
Index
-0.9-0.9-0.9-0.8-0.9-0.9-2.8-0.9-0.9-0.7-

Growth Parameters

Sales 12.31420.125.926.414.58.46.112.630.548
Sales YoY Gr.-14%43.8%29.1%1.9%-45%-42%-27.8%106.1%142.7%-
Adj EPS 0.30.10.10.1-00.1-2.70.50.10.20.4
YoY Gr.--56%-27.3%12.5%-122.2%NA-4566.7%NA-82.7%155.6%-
BVPS (₹) 10.610.710.710.810.810.98.28.79.19.610.1
Adj Net
Profit
0.40.20.10.1-00.1-4.20.80.20.41
Cash Flow from Ops. -0.20.2-0.20.50.40.31.80-0.4-4.3-
Debt/CF from Ops. -7.27.1-11.23.84.43.90.419.2-3.4-0.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 10.6%2.9%53.5%142.7%
Adj EPS -0.9%NANA155.6%
BVPS-1%-2.2%5.7%5.8%
Share Price - - 12.8% 2.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2.410.70.8-0.20.6-28.26.21.12.54.3
Op. Profit
Mgn %
-0.7-0.11.311.21.3-48-0.1-0.12.12.1
Net Profit
Mgn %
3.11.20.60.5-0.10.7-49.213.31.21.31.5
Debt to
Equity
0.10.10.10.10.10.10.10.10.10.20
Working Cap
Days
43938927922021940657261031616647
Cash Conv.
Cycle
35130314365791632322631467832

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales12.2613.9820.1025.9426.4314.548.436.0912.5530.46
Operating Expenses + 12.3914.0619.8325.6726.1014.3512.486.1012.5729.82
Manufacturing Costs0.600.460.971.240.980.891.201.371.430.99
Material Costs10.2612.2617.6222.0723.0311.163.681.268.1125.09
Employee Cost 0.230.220.200.180.290.240.280.290.420.52
Other Costs 1.301.131.042.181.812.067.313.182.603.22
Operating Profit -0.12-0.080.260.270.320.19-4.04-0.01-0.020.64
Operating Profit Margin (%) -1.0%-0.6%1.3%1.0%1.2%1.3%-48.0%-0.1%-0.1%2.1%
Other Income + 0.430.520.210.360.290.330.300.380.450.31
Exceptional Items 0000000000
Interest 0.140.130.120.200.150.100.070.050.060.18
Depreciation 0.140.130.110.150.270.230.200.210.220.23
Profit Before Tax 0.020.180.240.280.190.19-4.010.120.160.53
Tax -0.340.070.120.140.220.100.14-0.690.010.13
Profit After Tax 0.360.120.120.14-0.030.10-4.150.810.150.40
PAT Margin (%) 3.0%0.8%0.6%0.5%-0.1%0.7%-49.2%13.3%1.2%1.3%
Adjusted EPS (₹)0.20.10.10.1-0.00.1-2.70.50.10.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Panjon - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 16.3916.5016.6316.7716.7316.8112.6613.4814.8516.54
Share Capital 15.5015.5015.5015.5015.5015.5015.5015.5016.3117.17
Reserves 0.8911.131.271.231.31-2.84-2.02-1.46-0.62
Debt +1.231.061.461.411.361.120.610.781.442.65
Long Term Debt1.201.021.401.271.311.070.300.260.140.08
Short Term Debt0.030.040.070.140.050.050.310.521.302.57
Minority Interest0000000000
Trade Payables0.120.100.110.250.740.910.240.360.170.25
Others Liabilities -0.73-0.64-0.33-0.33-0.29-0.190.06-0.91-0.27-0.55
Total Liabilities 17.0117.0317.8718.1018.5418.6513.5713.7116.1818.89

Fixed Assets

Net Fixed Assets +0.840.740.720.871.120.960.950.910.901.09
Gross Block6.646.686.777.077.597.667.848.028.228.65
Accumulated Depreciation5.815.946.056.206.476.696.907.117.337.56
CWIP 0000000000
Investments 1.081.081.091.091.081.071.071.081.081.10
Inventories2.943.253.353.623.813.873.773.483.744.62
Trade Receivables8.788.470.931.683.303.710.611.561.813.26
Cash Equivalents 0.250.220.370.500.280.311.441.472.720.44
Others Assets 3.123.2611.4210.338.958.725.745.215.938.38
Total Assets 17.0117.0317.8718.1018.5418.6513.5713.7116.1818.89

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -0.200.18-0.170.490.350.341.820.04-0.42-4.34
PBT 0.020.180.240.280.190.19-4.010.120.160.53
Adjustment 0.140.130.110.150.270.230.200.210.220.23
Changes in Working Capital -0.36-0.09-0.470.11-0.07-0.065.65-0.27-0.77-5.02
Tax Paid -0-0.03-0.05-0.05-0.04-0.030-0.02-0.02-0.08
Cash Flow From Investing Activity + -0.06-0.04-0.08-0.31-0.51-0.06-0.19-0.19-0.21-0.44
Capex -0.06-0.04-0.08-0.31-0.52-0.07-0.19-0.18-0.20-0.42
Net Investments 000-00.010.01-0-0.01-0-0.01
Others 0000000000
Cash Flow From Financing Activity + -0.19-0.170.40-0.05-0.07-0.24-0.510.181.882.50
Net Proceeds from Shares 000000000.810.86
Net Proceeds from Borrowing -0.19-0.180.38-0.120.04-0.24-0.77-0.04-0.12-0.06
Interest Paid 0000000000
Dividend Paid 0000000000
Others 00.010.020.07-0.11-00.260.221.181.71
Net Cash Flow -0.44-0.030.150.13-0.220.041.120.041.25-2.27

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)2.230.710.740.84-0.190.57-28.176.21.072.52
ROCE (%)0.941.752.032.591.841.6-24.991.21.444.01
Asset Turnover Ratio0.710.821.151.441.440.780.520.450.841.74
PAT to CFO Conversion(x)-0.561.5-1.423.5N/A3.4N/A0.05-2.8-10.85
Working Capital Days
Receivable Days277.10225.2085.4018.4034.408893.4064.8048.9030.40
Inventory Days80.9080.8059.9049.1051.3096.40165.50217.3010550.10
Payable Days93.302.2037.802756.7085.8011.803.10

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Panjon Ltd FAQs

The current trading price of Panjon on 04-Jun-2026 16:59 is ₹20.26.

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 03-Jun-2026 the market cap of Panjon stood at ₹34.78 Cr

The latest P/E ratio of Panjon as of 03-Jun-2026 is 48.10.

The latest P/B ratio of Panjon as of 03-Jun-2026 is 2.01.

The 52-week high of Panjon is ₹30.00 and the 52-week low is ₹16.10.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Panjon is ₹47.62 ( Cr.) .

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

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

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

About Panjon Ltd

Panjon Limited was incorporated in 1964 by Mr. Nagin Bhai Kothari with an objective to manufacture and market FMCG & ayurvedic formulations. The company is presently promoted by Shri Nagin Bhai Kothari & his son Shri Jay Kothari, a renowned Indore based young entrepreneur. The company has its corporate office situated in Indore near the Airport.

Panjon is enjoys a tremendous goodwill amongst consumers & nutritional experts. The name brings smiles on millions of suffering faces & has stood the taste of the time. When the brand PANJON is behind the products they are well accepted by all. It is a vibrant & modern company which considers that growth is only worth if it benefits all. An innovative approach towards specialized Medicinal, Digestive, Ayurvedic & Confectionary products has been a solid image of the company. PANJON follows stringent global standards in formulating its Global Quality Products. The products of the company are sold all over India in FMCG & Medical segment markets with pride. The company is selling its formulations under its own brand name through a nationwide marketing network.

Business area of the company 

The company manufactures and markets world class FMCG & Ayurveda formulations.

Product of the company 

  • Panjon Tablet
  • Panjon balm & inhaler 
  • Panjon cough syrup
  • Hinkargiri hair oil
  • Kery cough drops
  • Percy digestive candies
  • Swad digestive drops
  • Swad awla
  • Swad khajoor
  • Swad chatpati candy

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×