Market Cap ₹468 Cr.
Stock P/E -23.1
P/B 1.6
Current Price ₹159
Book Value ₹ 100.9
Face Value 5
52W High ₹214
Dividend Yield 0.79%
52W Low ₹ 132.3
Fermenta Biotech Ltd, previously DIL Ltd, is an India-based enterprise engaged inside the commercial enterprise of pharma, biotechnology, environmental solutions and different investments. The Company manufactures Vitamin D3, different speciality APIs, biological enzymes. It also offers included biotech-based environmental solutions. The Company caters to over 50 countries with a distribution community throughout programs, which includes pharmaceuticals, meals, dietary and dietary supplements, feed, veterinary and rodenticides. It offers enzymes for antibiotic synthesis and commercial programs.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 100 | 93 | 96 | 92 | 98 | 55 | 105 | 82 | 57 | 99 |
Other Income | 2 | 1 | 3 | 4 | 3 | 1 | 1 | 2 | 2 | 3 |
Total Income | 102 | 94 | 99 | 96 | 101 | 56 | 106 | 84 | 59 | 101 |
Total Expenditure | 84 | 91 | 78 | 87 | 95 | 65 | 86 | 72 | 71 | 74 |
Operating Profit | 18 | 3 | 21 | 9 | 6 | -9 | 21 | 13 | -12 | 28 |
Interest | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 5 | 4 | 5 |
Depreciation | 6 | 7 | 6 | 7 | 9 | 6 | 6 | 6 | 6 | 6 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -19 | -9 | 0 | -7 | 0 |
Profit Before Tax | 7 | -7 | 10 | -2 | -8 | -40 | -1 | 2 | -29 | 16 |
Provision for Tax | 3 | 1 | 2 | 0 | 1 | -3 | 4 | 0 | 0 | 6 |
Profit After Tax | 4 | -8 | 8 | -3 | -8 | -37 | -5 | 2 | -29 | 10 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 1 | -0 | 1 | -0 |
Profit After Adjustments | 4 | -8 | 8 | -3 | -8 | -37 | -4 | 2 | -28 | 10 |
Adjusted Earnings Per Share | 1.6 | -2.8 | 2.7 | -0.9 | -2.8 | -12.7 | -1.3 | 0.6 | -9.6 | 3.4 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 117 | 139 | 142 | 155 | 164 | 303 | 405 | 293 | 377 | 399 | 350 | 343 |
Other Income | 2 | 3 | 0 | 1 | 3 | 11 | 27 | 14 | 8 | 8 | 8 | 8 |
Total Income | 118 | 142 | 142 | 156 | 167 | 314 | 431 | 307 | 386 | 407 | 358 | 350 |
Total Expenditure | 94 | 113 | 126 | 135 | 152 | 212 | 269 | 229 | 295 | 336 | 331 | 303 |
Operating Profit | 25 | 30 | 16 | 21 | 15 | 102 | 162 | 79 | 91 | 70 | 26 | 50 |
Interest | 5 | 5 | 5 | 6 | 10 | 14 | 21 | 20 | 19 | 18 | 21 | 20 |
Depreciation | 9 | 10 | 9 | 8 | 10 | 12 | 12 | 15 | 20 | 26 | 28 | 24 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28 | -16 |
Profit Before Tax | 10 | 14 | 3 | 7 | -6 | 76 | 129 | 43 | 52 | 27 | -52 | -12 |
Provision for Tax | 4 | 3 | 2 | 4 | 3 | 21 | 11 | -16 | 9 | 12 | 2 | 10 |
Profit After Tax | 6 | 11 | 1 | 3 | -8 | 55 | 118 | 60 | 43 | 15 | -54 | -22 |
Adjustments | -2 | -3 | -0 | -4 | -3 | -21 | -0 | 0 | 3 | 0 | 2 | 2 |
Profit After Adjustments | 4 | 8 | 0 | -1 | -11 | 34 | 117 | 60 | 46 | 15 | -51 | -20 |
Adjusted Earnings Per Share | 1.5 | 2.9 | 0.2 | -0.4 | -4.2 | 12.3 | 42.7 | 20.6 | 15.8 | 5.4 | -17.8 | -6.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -12% | 6% | 3% | 12% |
Operating Profit CAGR | -63% | -31% | -24% | 0% |
PAT CAGR | -460% | NAN% | NAN% | NAN% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 6% | -21% | -8% | 14% |
ROE Average | -16% | 0% | 18% | 13% |
ROCE Average | -5% | 5% | 14% | 12% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 127 | 133 | 132 | 130 | 144 | 124 | 251 | 309 | 361 | 372 | 315 |
Minority's Interest | 20 | 22 | 22 | 26 | 28 | 11 | 0 | 0 | -0 | -1 | -3 |
Borrowings | 15 | 25 | 5 | 18 | 40 | 135 | 135 | 102 | 110 | 115 | 84 |
Other Non-Current Liabilities | 4 | 8 | 9 | 6 | 8 | 10 | -10 | -30 | 21 | 39 | 14 |
Total Current Liabilities | 58 | 71 | 94 | 108 | 86 | 104 | 156 | 195 | 230 | 228 | 229 |
Total Liabilities | 226 | 259 | 262 | 288 | 307 | 385 | 532 | 576 | 722 | 753 | 639 |
Fixed Assets | 94 | 87 | 85 | 168 | 90 | 97 | 104 | 129 | 263 | 231 | 238 |
Other Non-Current Assets | 35 | 58 | 86 | 27 | 113 | 106 | 122 | 163 | 128 | 187 | 127 |
Total Current Assets | 97 | 114 | 91 | 93 | 104 | 182 | 296 | 284 | 330 | 335 | 274 |
Total Assets | 226 | 259 | 262 | 288 | 307 | 385 | 532 | 576 | 722 | 753 | 639 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 8 | 4 | 6 | 3 | -11 | -14 | 32 | 38 | -18 | 2 | -2 |
Cash Flow from Operating Activities | 23 | 14 | 15 | 4 | 2 | 59 | 90 | 34 | 63 | 43 | 117 |
Cash Flow from Investing Activities | -20 | -25 | -18 | -13 | 7 | -101 | -97 | -44 | -42 | -26 | -56 |
Cash Flow from Financing Activities | -8 | 13 | 1 | 10 | -12 | 89 | 12 | -47 | -1 | -22 | -41 |
Net Cash Inflow / Outflow | -4 | 2 | -2 | 1 | -4 | 47 | 6 | -57 | 20 | -4 | 20 |
Closing Cash & Cash Equivalent | 4 | 6 | 3 | 5 | -14 | 32 | 38 | -18 | 2 | -2 | 18 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 1.51 | 2.86 | 0.17 | -0.41 | -4.15 | 12.25 | 42.68 | 20.63 | 15.77 | 5.35 | -17.85 |
CEPS(Rs) | 5.75 | 7.58 | 3.46 | 4.02 | 0.76 | 24.42 | 47.16 | 25.83 | 21.78 | 14.08 | -8.77 |
DPS(Rs) | 11.25 | 5 | 2.5 | 1.25 | 1.25 | 1.25 | 1.25 | 5 | 2.5 | 1.25 | 1.25 |
Book NAV/Share(Rs) | 46.32 | 48.22 | 47.83 | 47.18 | 52.47 | 45.22 | 87.07 | 105.16 | 120.84 | 123.91 | 104.44 |
Core EBITDA Margin(%) | 19.11 | 18.41 | 10.93 | 12.77 | 7.22 | 30.08 | 33.44 | 21.95 | 21.89 | 15.62 | 5.29 |
EBIT Margin(%) | 12.68 | 13.84 | 5.08 | 8.31 | 2.68 | 29.57 | 37.05 | 21.68 | 18.72 | 11.27 | -8.72 |
Pre Tax Margin(%) | 8.47 | 10.11 | 1.98 | 4.41 | -3.34 | 25.07 | 31.81 | 14.82 | 13.68 | 6.76 | -14.82 |
PAT Margin (%) | 5.39 | 7.73 | 0.66 | 1.72 | -4.97 | 18.1 | 29.14 | 20.32 | 11.27 | 3.78 | -15.3 |
Cash Profit Margin (%) | 13.27 | 14.64 | 6.55 | 7.01 | 1.26 | 22.18 | 32.07 | 25.44 | 16.66 | 10.19 | -7.23 |
ROA(%) | 2.91 | 4.55 | 0.37 | 0.99 | -2.76 | 15.85 | 25.73 | 10.75 | 6.56 | 2.04 | -7.69 |
ROE(%) | 5.01 | 8.47 | 0.72 | 2.08 | -6 | 40.79 | 64.77 | 21.92 | 13.05 | 4.27 | -16.26 |
ROCE(%) | 8.72 | 10.54 | 3.68 | 6.18 | 1.96 | 33.86 | 40.16 | 12.98 | 12.62 | 7.5 | -5.35 |
Receivable days | 74.45 | 84.33 | 95.44 | 90.86 | 96.46 | 68.24 | 60.55 | 84.3 | 66.65 | 71.03 | 67.14 |
Inventory Days | 71.39 | 62.24 | 56.57 | 57.38 | 73.67 | 54.27 | 62.62 | 134.72 | 140.69 | 147.34 | 151.04 |
Payable days | 137.23 | 106.72 | 101.8 | 102.36 | 126.05 | 153.37 | 163.81 | 228.76 | 160.9 | 150.99 | 131.18 |
PER(x) | 26.88 | 14.81 | 294.19 | 0 | 0 | 19.43 | 6.43 | 10.31 | 15.87 | 38.41 | 0 |
Price/Book(x) | 0.88 | 0.88 | 1.04 | 1.23 | 1.22 | 5.26 | 3.15 | 2.02 | 2.07 | 1.66 | 1.02 |
Dividend Yield(%) | 4.61 | 1.97 | 0.84 | 0.36 | 0.33 | 0.09 | 0.15 | 2.35 | 1 | 0.61 | 1.17 |
EV/Net Sales(x) | 1.07 | 1.05 | 1.35 | 1.59 | 1.59 | 2.63 | 2.16 | 2.73 | 2.4 | 2 | 1.34 |
EV/Core EBITDA(x) | 5.1 | 4.94 | 11.94 | 11.5 | 17.71 | 7.8 | 5.39 | 10.2 | 9.97 | 11.29 | 17.82 |
Net Sales Growth(%) | -9.98 | 19.24 | 1.88 | 9.21 | 6.02 | 84.41 | 33.7 | -27.61 | 28.79 | 5.63 | -12.19 |
EBIT Growth(%) | -59.4 | 30.35 | -62.53 | 77.49 | -66.17 | 1920.41 | 67.33 | -57.64 | 11.22 | -36.4 | -167.9 |
PAT Growth(%) | -76.15 | 71.27 | -91.34 | 184.4 | -403.38 | 766.34 | 115.01 | -49.52 | -28.54 | -64.59 | -455.59 |
EPS Growth(%) | -81.31 | 89.43 | -94.11 | -344.55 | -907.25 | 395.11 | 248.38 | -51.65 | -23.55 | -66.05 | -433.26 |
Debt/Equity(x) | 0.38 | 0.5 | 0.54 | 0.7 | 0.6 | 1.39 | 0.87 | 0.73 | 0.66 | 0.66 | 0.72 |
Current Ratio(x) | 1.65 | 1.61 | 0.97 | 0.86 | 1.21 | 1.76 | 1.9 | 1.46 | 1.44 | 1.47 | 1.19 |
Quick Ratio(x) | 1.22 | 1.28 | 0.74 | 0.6 | 0.76 | 1.27 | 1.33 | 0.8 | 0.73 | 0.77 | 0.63 |
Interest Cover(x) | 3.01 | 3.71 | 1.64 | 2.13 | 0.45 | 6.57 | 7.06 | 3.16 | 3.72 | 2.5 | -1.43 |
Total Debt/Mcap(x) | 0.43 | 0.56 | 0.52 | 0.57 | 0.49 | 0.26 | 0.28 | 0.35 | 0.31 | 0.39 | 0.69 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 59.58 | 59.58 | 59.58 | 59.58 | 59.58 | 59.58 | 62.06 | 62.06 | 62.06 | 62.06 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.01 | 0 | 0 | 0 | 0 | 0 |
Public | 40.35 | 40.35 | 40.35 | 40.35 | 40.41 | 40.41 | 37.94 | 37.94 | 37.94 | 37.94 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.83 | 1.83 | 1.83 | 1.83 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.12 | 1.12 | 1.12 | 1.12 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 |
Pros
Cons
* 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.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About