Nifty

:

22368.00

Sensex

:

73738.45

31.60 (0.14%)
650.12 (0.89%)

Login

Nifty
Sensex

:
:

22368.00
73738.45

31.60 (0.14%)
650.12 (0.89%)

Norris Medicines Ltd.

Pharmaceuticals & Drugs

Rating :

N/A

BSE: 524414 | NSE: Not Listed

Watchlist

NSE BSE

13.71

22-Apr-2024

Open
High
Low
Previous Close

13.71
13.71
13.71
13.98

Volume
Traded Value (lacs)
52 Week High
52 Week Low

9
0.19
27.51
10.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

13.71
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

35.23
N/A
-1.02

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-8.67
-12.47
-11.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

1.90
0.82
-29.34

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-1.35
-1.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-135.57
-176.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.65 3.16 -79.43% 2.56 3.03 -15.51% 0.95 0.95 0.00% 1.21 0.84 44.05%
Expenses 0.69 2.83 -75.62% 2.80 2.79 0.36% 1.33 1.15 15.65% 0.67 1.25 -46.40%
EBITDA -0.04 0.34 - -0.25 0.24 - -0.39 -0.20 - 0.55 -0.41 -
EBIDTM -6.19% 10.62% -9.63% 7.79% -40.80% -20.46% 45.01% -48.99%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.01 0.00 0
Interest 0.09 0.39 -76.92% 0.09 0.65 -86.15% 0.09 0.09 0.00% 0.37 0.08 362.50%
Depreciation 0.14 0.15 -6.67% 0.14 0.15 -6.67% 0.14 0.15 -6.67% 0.18 0.66 -72.73%
PBT -0.27 -0.20 - -0.48 -0.56 - -0.62 -0.44 - 0.01 -1.15 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.56 1.08 -48.15%
PAT -0.27 -0.20 - -0.48 -0.56 - -0.62 -0.44 - -0.54 -2.23 -
PATM -41.95% -6.38% -18.67% -18.59% -65.01% -46.07% -44.77% -266.15%
EPS -0.27 -0.20 - -0.48 -0.56 - -0.62 -0.44 - -0.54 -2.23 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 5.37 8.36 9.44 12.25 7.84 16.27 13.57 20.46 18.86 18.68 20.70 Net Sales Growth -32.71% -11.44% -22.94% 56.25% -51.81% 19.90% -33.68% 8.48% 0.96% -9.76% Cost Of Goods Sold 2.23 3.36 5.61 8.74 4.52 6.39 3.43 10.40 9.30 9.12 13.68 Gross Profit 3.14 5.00 3.83 3.51 3.32 9.89 10.14 10.06 9.56 9.56 7.02 GP Margin 58.38% 59.81% 40.57% 28.65% 42.35% 60.79% 74.72% 49.17% 50.69% 51.18% 33.91% Total Expenditure 5.49 7.44 9.51 14.00 10.00 16.88 15.49 20.53 18.02 16.97 21.76 Power & Fuel Cost - 0.90 0.81 0.97 1.21 1.54 1.62 1.63 1.68 1.63 1.40 % Of Sales - 10.77% 8.58% 7.92% 15.43% 9.47% 11.94% 7.97% 8.91% 8.73% 6.76% Employee Cost - 2.30 2.33 3.10 3.23 3.81 4.93 5.31 4.84 4.08 3.70 % Of Sales - 27.51% 24.68% 25.31% 41.20% 23.42% 36.33% 25.95% 25.66% 21.84% 17.87% Manufacturing Exp. - 0.37 0.28 0.37 0.47 4.41 4.30 1.76 1.08 0.81 1.64 % Of Sales - 4.43% 2.97% 3.02% 5.99% 27.11% 31.69% 8.60% 5.73% 4.34% 7.92% General & Admin Exp. - 0.45 0.38 0.62 0.50 0.68 1.11 1.23 0.92 0.84 0.91 % Of Sales - 5.38% 4.03% 5.06% 6.38% 4.18% 8.18% 6.01% 4.88% 4.50% 4.40% Selling & Distn. Exp. - 0.01 0.02 0.06 0.07 0.06 0.08 0.12 0.19 0.48 0.41 % Of Sales - 0.12% 0.21% 0.49% 0.89% 0.37% 0.59% 0.59% 1.01% 2.57% 1.98% Miscellaneous Exp. - 0.04 0.08 0.13 0.00 0.01 0.01 0.08 0.01 0.01 0.41 % Of Sales - 0.48% 0.85% 1.06% 0% 0.06% 0.07% 0.39% 0.05% 0.05% 0.05% EBITDA -0.13 0.92 -0.07 -1.75 -2.16 -0.61 -1.92 -0.07 0.84 1.71 -1.06 EBITDA Margin -2.42% 11.00% -0.74% -14.29% -27.55% -3.75% -14.15% -0.34% 4.45% 9.15% -5.12% Other Income 0.01 0.01 0.03 0.05 0.09 0.04 0.14 0.14 0.30 0.15 0.12 Interest 0.64 1.50 1.48 1.63 0.88 0.73 0.70 0.60 0.67 0.54 0.45 Depreciation 0.60 0.63 0.66 0.67 0.73 0.71 0.71 0.65 0.60 1.31 1.17 PBT -1.36 -1.19 -2.18 -3.99 -3.68 -2.01 -3.18 -1.18 -0.14 0.01 -2.56 Tax 0.56 0.56 1.08 0.97 -0.84 -0.33 -0.67 -0.42 -0.18 1.05 -1.10 Tax Rate -41.18% -47.06% -49.54% -24.31% 22.83% 16.42% 21.07% 35.59% 128.57% 10500.00% 42.97% PAT -1.91 -1.75 -3.26 -4.96 -2.84 -1.68 -2.51 -0.77 0.04 -1.04 -1.45 PAT before Minority Interest -1.91 -1.75 -3.26 -4.96 -2.84 -1.68 -2.51 -0.77 0.04 -1.04 -1.45 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -35.57% -20.93% -34.53% -40.49% -36.22% -10.33% -18.50% -3.76% 0.21% -5.57% -7.00% PAT Growth 0.00% - - - - - - - - - EPS -1.91 -1.75 -3.26 -4.96 -2.84 -1.68 -2.51 -0.77 0.04 -1.04 -1.45

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -12.44 -10.69 -7.43 -2.47 0.37 2.05 4.56 5.33 5.29 6.35 Share Capital 9.93 9.93 9.93 9.93 9.93 9.93 9.93 9.93 9.93 9.93 Total Reserves -22.37 -20.62 -17.36 -12.39 -9.55 -7.88 -5.36 -4.60 -4.63 -3.58 Non-Current Liabilities 17.37 16.49 12.84 11.33 8.43 5.23 5.76 6.09 6.27 5.07 Secured Loans 0.26 0.44 0.57 0.00 0.00 0.02 0.08 0.00 0.00 0.00 Unsecured Loans 18.16 17.66 14.95 14.98 11.24 7.69 7.49 7.49 7.49 7.34 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7.70 6.78 11.69 8.04 8.77 10.92 9.91 5.09 5.37 7.64 Trade Payables 1.38 1.33 5.24 2.89 3.90 4.73 3.57 2.54 2.79 5.66 Other Current Liabilities 0.55 0.32 2.44 0.59 0.60 1.67 1.96 1.87 0.98 1.10 Short Term Borrowings 2.98 2.98 2.86 2.94 2.96 3.55 3.71 0.02 0.67 0.19 Short Term Provisions 2.79 2.17 1.15 1.62 1.32 0.98 0.67 0.66 0.93 0.70 Total Liabilities 12.63 12.58 17.10 16.90 17.57 18.20 20.23 16.51 16.93 19.06 Net Block 6.47 7.07 7.67 8.25 8.90 9.32 9.97 8.34 8.61 8.97 Gross Block 27.95 27.92 27.87 27.78 27.70 27.41 27.85 25.63 25.30 24.34 Accumulated Depreciation 21.48 20.85 20.20 19.53 18.80 18.09 17.88 17.29 16.69 15.37 Non Current Assets 7.71 8.31 8.87 9.46 10.17 10.58 11.18 9.72 9.94 10.37 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.10 Non Current Investment 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1.23 1.23 1.19 1.20 1.26 1.24 1.20 1.38 1.32 1.29 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 4.92 4.27 8.23 7.44 7.40 7.63 9.06 6.79 6.99 8.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.20 2.42 5.10 4.01 3.76 4.47 3.69 3.42 2.50 2.78 Sundry Debtors 1.10 1.09 1.79 2.76 3.01 2.47 4.72 2.77 3.77 5.18 Cash & Bank 0.02 0.02 0.02 0.06 0.08 0.10 0.05 -0.11 0.20 0.31 Other Current Assets 0.60 0.04 0.02 0.02 0.55 0.59 0.59 0.70 0.52 0.42 Short Term Loans & Adv. 0.56 0.70 1.30 0.59 0.52 0.58 0.58 0.68 0.49 0.39 Net Current Assets -2.78 -2.51 -3.46 -0.60 -1.37 -3.29 -0.86 1.70 1.62 1.05 Total Assets 12.63 12.58 17.10 16.90 17.57 18.21 20.24 16.51 16.93 19.06

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.20 -1.01 1.11 -2.88 -1.92 0.80 -0.96 1.35 0.67 1.44 PBT -1.19 -2.18 -3.99 -2.84 -2.01 -3.18 -1.18 0.04 -1.04 -1.45 Adjustment 2.12 2.13 2.29 0.75 1.42 1.38 1.19 1.05 2.88 0.40 Changes in Working Capital 0.27 -0.95 2.82 -0.79 -1.33 2.60 -0.97 0.26 -1.17 2.41 Cash after chg. in Working capital 1.20 -1.01 1.11 -2.88 -1.92 0.80 -0.96 1.35 0.67 1.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09 Cash From Investing Activity -0.02 -0.09 -0.06 0.00 -0.29 -0.08 -2.05 -0.34 -0.88 -1.75 Net Fixed Assets -0.03 -0.05 -0.09 -0.08 -0.29 0.44 -2.22 -0.33 -0.86 -1.73 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.01 -0.04 0.03 0.08 0.00 -0.52 0.17 -0.01 -0.02 -0.02 Cash from Financing Activity -1.18 1.10 -1.09 2.86 2.18 -0.66 3.16 -1.32 0.10 0.02 Net Cash Inflow / Outflow 0.00 0.00 -0.04 -0.02 -0.02 0.06 0.15 -0.31 -0.11 -0.28 Opening Cash & Equivalents 0.02 0.02 0.06 0.08 0.10 0.05 -0.11 0.20 0.31 0.59 Closing Cash & Equivalent 0.02 0.02 0.02 0.06 0.08 0.10 0.05 -0.11 0.20 0.31

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -12.54 -10.77 -7.49 -2.49 0.38 2.06 4.60 5.37 5.33 6.40 ROA -13.88% -21.99% -29.19% -16.48% -9.37% -13.07% -4.18% 0.23% -5.80% -7.17% ROE 0.00% 0.00% 0.00% 0.00% -138.44% -76.01% -15.52% 0.71% -17.93% -20.54% ROCE 3.17% -6.59% -17.87% -18.63% -9.18% -17.04% -4.06% 4.06% 3.99% -14.70% Fixed Asset Turnover 0.30 0.34 0.44 0.28 0.59 0.49 0.77 0.74 0.75 0.90 Receivable days 47.88 55.70 67.77 133.36 61.22 96.27 66.67 63.28 87.19 90.11 Inventory Days 122.70 145.47 135.68 179.39 91.89 109.16 63.20 57.29 51.45 73.03 Payable days 146.80 213.75 169.83 115.35 93.80 99.89 56.52 53.12 87.27 97.78 Cash Conversion Cycle 23.78 -12.58 33.62 197.40 59.31 105.54 73.35 67.46 51.36 65.36 Total Debt/Equity -1.72 -1.97 -2.47 -7.26 38.16 5.52 2.47 1.41 1.54 1.19 Interest Cover 0.20 -0.47 -1.44 -3.17 -1.77 -3.58 -0.97 0.80 1.01 -4.74

Top Investors:

fab metals private limited

lkp securities limited

Annual Reports:

News Update:

Norris Medicines - Quarterly Results
14th Feb 2024, 15:40 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback