Titan Biotech Financial Statements
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2020 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 50.60 | 15.20 | 13.50 | -- |
| Op profit growth | 151 | 38.90 | (0.50) | -- |
| EBIT growth | 151 | 32.60 | 5.70 | -- |
| Net profit growth | 224 | 23.30 | 8.35 | -- |
| Profitability ratios (%) | ||||
| OPM | 17 | 10.20 | 8.44 | 9.63 |
| EBIT margin | 15.30 | 9.15 | 7.95 | 8.54 |
| Net profit margin | 8.89 | 4.14 | 3.86 | 4.05 |
| RoCE | 21.20 | 11.80 | 11.50 | -- |
| RoNW | 5.68 | 2.45 | 2.10 | -- |
| RoA | 3.09 | 1.33 | 1.40 | -- |
| Per share ratios () | ||||
| EPS | 9.48 | 2.82 | 2.28 | 2.11 |
| Dividend per share | 1 | 0.75 | 0.75 | 0.75 |
| Cash EPS | 6.37 | 1.76 | 1.29 | 1.03 |
| Book value per share | 47.40 | 29.70 | 27.80 | 26.50 |
| Valuation ratios | ||||
| P/E | 4.50 | 16.40 | 15.40 | 13.90 |
| P/CEPS | 6.69 | 26.20 | 27.20 | 28.60 |
| P/B | 0.90 | 1.56 | 1.26 | 1.11 |
| EV/EBIDTA | 4.11 | 9.57 | 7.92 | 7.01 |
| Payout (%) | ||||
| Dividend payout | -- | 26.60 | 39.60 | 42.90 |
| Tax payout | (26) | (35) | (33) | (33) |
| Liquidity ratios | ||||
| Debtor days | 41.80 | 42.40 | 49.20 | -- |
| Inventory days | 97.60 | 88.20 | 88 | -- |
| Creditor days | (16) | (12) | (14) | -- |
| Leverage ratios | ||||
| Interest coverage | (5.20) | (3.30) | (3.70) | (3.50) |
| Net debt / equity | 0.56 | 0.79 | 0.36 | 0.36 |
| Net debt / op. profit | 1.63 | 3.39 | 2.03 | 1.89 |
| Cost breakup () | ||||
| Material costs | (50) | (62) | (74) | (75) |
| Employee costs | (16) | (5.50) | (7.50) | (6.80) |
| Other costs | (18) | (22) | (9.90) | (9) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2020 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Revenue | 79.40 | 52.70 | 45.80 | 40.30 |
| yoy growth (%) | 50.60 | 15.20 | 13.50 | 79 |
| Raw materials | (39) | (33) | (34) | (30) |
| As % of sales | 49.50 | 62.20 | 74.20 | 74.60 |
| Employee costs | (12) | (2.90) | (3.50) | (2.70) |
| As % of sales | 15.70 | 5.49 | 7.54 | 6.77 |
| Other costs | (14) | (12) | (4.50) | (3.60) |
| As % of sales | 17.80 | 22.10 | 9.85 | 8.96 |
| Operating profit | 13.50 | 5.36 | 3.86 | 3.88 |
| OPM | 17 | 10.20 | 8.44 | 9.63 |
| Depreciation | (1.80) | (0.80) | (0.80) | (0.80) |
| Interest expense | (2.30) | (1.50) | (1) | (1) |
| Other income | 0.45 | 0.28 | 0.55 | 0.40 |
| Profit before tax | 9.79 | 3.35 | 2.65 | 2.45 |
| Taxes | (2.60) | (1.20) | (0.90) | (0.80) |
| Tax rate | (26) | (35) | (33) | (33) |
| Minorities and other | (0.80) | -- | -- | -- |
| Adj. profit | 6.45 | 2.18 | 1.77 | 1.63 |
| Exceptional items | 0.61 | -- | -- | -- |
| Net profit | 7.07 | 2.18 | 1.77 | 1.63 |
| yoy growth (%) | 224 | 23.30 | 8.35 | 31.40 |
| NPM | 8.89 | 4.14 | 3.86 | 4.05 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Profit before tax | 9.79 | 3.35 | 2.65 | 2.45 |
| Depreciation | (1.80) | (0.80) | (0.80) | (0.80) |
| Tax paid | (2.60) | (1.20) | (0.90) | (0.80) |
| Working capital | 19.80 | 6.32 | (6.30) | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 25.20 | 7.69 | (5.30) | -- |
| Capital expenditure | 24.50 | 2.40 | (2.40) | -- |
| Free cash flow | 49.70 | 10.10 | (7.70) | -- |
| Equity raised | 37.10 | 27.50 | 28 | -- |
| Investments | (0.10) | -- | -- | -- |
| Debt financing/disposal | 19.40 | 19 | 26.60 | -- |
| Dividends paid | -- | 0.58 | 0.70 | 0.70 |
| Other items | -- | -- | -- | -- |
| Net in cash | 106 | 57.10 | 47.60 | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Equity capital | 8.26 | 8.26 | 7.74 | 7.74 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 30.90 | 23.90 | 16.60 | 15.30 |
| Net worth | 39.20 | 32.20 | 24.40 | 23 |
| Minority interest | ||||
| Debt | 23.90 | 23.70 | 25.80 | 22.50 |
| Deferred tax liabilities (net) | 1.72 | 1.43 | 1.02 | 0.62 |
| Total liabilities | 67.10 | 58.80 | 52.40 | 47.20 |
| Fixed assets | 31.20 | 29 | 27 | 22.20 |
| Intangible assets | ||||
| Investments | -- | -- | -- | -- |
| Deferred tax asset (net) | 0.48 | 0.38 | 0.26 | -- |
| Net working capital | 33.60 | 27.40 | 23.80 | 20.80 |
| Inventories | 28 | 21.10 | 17.60 | 14.50 |
| Inventory Days | 129 | -- | -- | 100 |
| Sundry debtors | 11.90 | 9.24 | 7.77 | 6.34 |
| Debtor days | 54.50 | -- | -- | 43.90 |
| Other current assets | 3.12 | 3.30 | 3.22 | 4.88 |
| Sundry creditors | (4.40) | (2.60) | (1.70) | (1.40) |
| Creditor days | 20.30 | -- | -- | 9.69 |
| Other current liabilities | (5) | (3.70) | (3) | (3.60) |
| Cash | 1.86 | 2.04 | 1.24 | 4.30 |
| Total assets | 67.10 | 58.80 | 52.30 | 47.20 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2020 | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|---|
| Gross Sales | 79.40 | 64.90 | 57.40 | 52.70 | 45.80 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 79.40 | 64.90 | 57.40 | 52.70 | 45.80 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 1.06 | 0.69 | 0.45 | 0.28 | 0.55 |
| Total Income | 80.50 | 65.60 | 57.80 | 53 | 46.30 |
| Total Expenditure ** | 66 | 56.10 | 50.40 | 47.40 | 41.90 |
| PBIDT | 14.50 | 9.55 | 7.42 | 5.64 | 4.41 |
| Interest | 2.34 | 2.29 | 2.39 | 1.48 | 0.99 |
| PBDT | 12.20 | 7.26 | 5.03 | 4.16 | 3.42 |
| Depreciation | 1.80 | 1.71 | 0.93 | 0.82 | 0.77 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 2.37 | 1.38 | 1.08 | 1.17 | 0.79 |
| Deferred Tax | 0.20 | 0.26 | 0.36 | -- | 0.10 |
| Reported Profit After Tax | 7.84 | 3.91 | 2.67 | 2.18 | 1.77 |
| Minority Interest After NP | 0.77 | 0.39 | 0.13 | -- | -- |
| Net Profit after Minority Interest | 7.07 | 3.52 | 2.54 | 2.18 | 1.77 |
| Extra-ordinary Items | 0.46 | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 6.61 | 3.52 | 2.54 | 2.18 | 1.77 |
| EPS (Unit Curr.) | 8.55 | 4.26 | 3.29 | 2.82 | 2.28 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | 10 | -- | 7.50 | 7.50 | 7.50 |
| Equity | 8.26 | 8.26 | 7.74 | 7.74 | 7.74 |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 18.30 | 14.70 | 12.90 | 10.70 | 9.64 |
| PBDTM(%) | 15.40 | 11.20 | 8.77 | 7.89 | 7.47 |
| PATM(%) | 9.87 | 6.02 | 4.65 | 4.13 | 3.87 |
