Nifty

:

22679.40

Sensex

:

73134.32

348.00 (1.56%)
1186.77 (1.65%)

Login

Nifty
Sensex

:
:

22679.40
73134.32

348.00 (1.56%)
1186.77 (1.65%)

Brawn Biotech Ltd.

Trading

Rating :

N/A

BSE: 530207 | NSE: Not Listed

Watchlist

NSE BSE

20.85

27-Mar-2026

Open
High
Low
Previous Close

19.95
20.85
19.95
21.00

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

116
2328
24.37
15.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6.26
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6.07
N/A
1.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-11.73
-17.39
-15.40

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
24.71
42.78

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.90
25.99

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.03
1.09
1.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-1.94
3.41
-4.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 4.31 3.85 11.95% 4.89 3.30 48.18% 5.80 4.06 42.86% 2.26 3.45 -34.49%
Expenses 4.32 4.25 1.65% 4.88 3.61 35.18% 5.62 4.57 22.98% 2.81 3.84 -26.82%
EBITDA -0.01 -0.40 - 0.01 -0.32 - 0.18 -0.50 - -0.55 -0.40 -
EBIDTM -0.26% -10.46% 0.25% -9.61% 3.05% -12.35% -24.48% -11.49%
Other Income 0.09 0.00 0 0.09 0.00 0 0.09 0.00 0 0.09 0.08 12.50%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.03 0.00%
PBT 0.05 -0.43 - 0.07 -0.35 - 0.24 -0.53 - -0.50 -0.34 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.05 -0.43 - 0.07 -0.35 - 0.24 -0.53 - -0.50 -0.34 -
PATM 1.16% -11.24% 1.43% -10.46% 4.09% -12.97% -21.91% -9.92%
EPS 0.17 -1.44 - 0.23 -1.15 - 0.79 -1.76 - -1.65 -1.14 -

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 17.26 13.46 16.49 22.23 8.62 34.98 49.62 65.18 55.78 60.55 46.88 Net Sales Growth 17.74% -18.37% -25.82% 157.89% -75.36% -29.50% -23.87% 16.85% -7.88% 29.16% Cost Of Goods Sold 14.76 11.93 14.36 19.17 6.58 30.02 42.10 58.50 48.84 52.19 40.52 Gross Profit 2.50 1.53 2.13 3.05 2.03 4.95 7.51 6.68 6.94 8.36 6.36 GP Margin 14.51% 11.37% 12.92% 13.72% 23.55% 14.15% 15.14% 10.25% 12.44% 13.81% 13.57% Total Expenditure 17.63 15.24 17.97 22.53 10.63 35.57 48.88 64.01 53.82 59.31 45.45 Power & Fuel Cost - 0.10 0.08 0.06 0.02 0.04 0.05 0.05 0.03 0.01 0.01 % Of Sales - 0.74% 0.49% 0.27% 0.23% 0.11% 0.10% 0.08% 0.05% 0.02% 0.02% Employee Cost - 1.13 1.40 1.40 1.80 2.36 3.08 3.02 2.98 1.98 1.86 % Of Sales - 8.40% 8.49% 6.30% 20.88% 6.75% 6.21% 4.63% 5.34% 3.27% 3.97% Manufacturing Exp. - 0.02 0.12 0.27 0.18 1.37 1.23 0.02 0.03 0.05 0.19 % Of Sales - 0.15% 0.73% 1.21% 2.09% 3.92% 2.48% 0.03% 0.05% 0.08% 0.41% General & Admin Exp. - 1.34 1.13 0.95 1.19 1.04 1.38 1.93 1.12 1.06 1.46 % Of Sales - 9.96% 6.85% 4.27% 13.81% 2.97% 2.78% 2.96% 2.01% 1.75% 3.11% Selling & Distn. Exp. - 0.72 0.87 0.67 0.85 0.75 1.03 0.48 0.81 1.33 1.34 % Of Sales - 5.35% 5.28% 3.01% 9.86% 2.14% 2.08% 0.74% 1.45% 2.20% 2.86% Miscellaneous Exp. - 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 2.70 1.34 % Of Sales - 0% 0.06% 0% 0% 0% 0% 0% 0% 4.46% 0.13% EBITDA -0.37 -1.78 -1.48 -0.30 -2.01 -0.59 0.74 1.17 1.96 1.24 1.43 EBITDA Margin -2.14% -13.22% -8.98% -1.35% -23.32% -1.69% 1.49% 1.80% 3.51% 2.05% 3.05% Other Income 0.36 0.09 0.09 0.01 0.00 0.31 0.17 0.74 0.09 0.62 0.01 Interest 0.00 0.00 0.06 0.01 0.06 0.04 0.05 0.07 0.06 0.07 0.11 Depreciation 0.12 0.11 0.10 0.11 0.05 0.03 0.03 0.03 0.03 0.03 0.03 PBT -0.14 -1.80 -1.54 -0.41 -2.12 -0.36 0.82 1.81 1.96 1.76 1.30 Tax 0.00 -0.06 -0.30 0.46 -0.47 0.19 0.23 0.47 0.68 0.36 0.36 Tax Rate 0.00% 3.33% 19.48% -112.20% 22.17% -52.78% 28.05% 25.97% 34.69% 20.45% 27.69% PAT -0.14 -1.74 -1.25 -0.87 -1.64 -0.55 0.59 1.33 1.28 1.39 0.95 PAT before Minority Interest -0.14 -1.74 -1.25 -0.87 -1.64 -0.55 0.59 1.33 1.28 1.39 0.95 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 -0.81% -12.93% -7.58% -3.91% -19.03% -1.57% 1.19% 2.04% 2.29% 2.30% 2.03% PAT Growth 0.00% - - - - - -55.64% 3.91% -7.91% 46.32% EPS -0.47 -5.80 -4.17 -2.90 -5.47 -1.83 1.97 4.43 4.27 4.63 3.17

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 3.36 5.07 6.31 7.22 8.80 9.26 8.66 7.63 6.92 5.53 Share Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 Total Reserves 0.36 2.06 3.31 4.22 5.79 6.26 5.66 4.63 3.92 2.53 Non-Current Liabilities 7.29 2.56 0.02 -0.38 0.03 0.12 0.09 0.12 0.05 0.10 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.09 0.12 0.10 0.08 0.13 0.18 0.15 0.17 0.10 0.08 Current Liabilities 9.33 6.51 8.05 6.32 4.90 10.84 13.70 14.74 10.01 8.30 Trade Payables 8.24 5.67 6.47 4.05 2.66 8.59 10.35 11.23 6.82 4.95 Other Current Liabilities 1.01 0.75 1.50 1.49 1.45 1.47 1.64 1.96 1.90 1.75 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.08 0.08 0.08 0.78 0.79 0.79 1.71 1.55 1.30 1.59 Total Liabilities 19.98 14.14 14.38 13.16 13.73 20.22 22.45 22.49 16.98 13.93 Net Block 0.46 0.33 0.37 0.39 0.14 0.18 0.19 0.22 0.25 0.24 Gross Block 1.02 0.78 0.77 0.67 0.38 0.38 0.36 0.36 0.36 0.32 Accumulated Depreciation 0.56 0.45 0.40 0.29 0.24 0.20 0.17 0.14 0.10 0.08 Non Current Assets 2.47 0.99 0.97 0.97 1.00 1.01 0.70 0.73 0.36 3.03 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 Long Term Loans & Adv. 2.01 0.66 0.60 0.59 0.86 0.83 0.51 0.51 0.11 2.76 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 17.50 13.14 13.40 12.19 12.73 19.21 21.75 21.76 16.63 10.90 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.47 6.02 4.79 4.72 0.26 0.39 0.34 0.35 0.37 0.50 Sundry Debtors 3.41 3.88 5.32 2.81 9.28 15.00 16.46 15.05 13.02 9.20 Cash & Bank 0.20 0.40 0.44 0.22 0.40 0.40 0.54 0.40 2.00 0.17 Other Current Assets 3.42 1.68 1.69 2.58 2.79 3.42 4.41 5.97 1.23 1.02 Short Term Loans & Adv. 1.28 1.17 1.17 1.85 1.71 2.28 3.62 5.65 1.22 1.02 Net Current Assets 8.17 6.63 5.35 5.87 7.82 8.37 8.05 7.02 6.61 2.60 Total Assets 19.97 14.13 14.37 13.16 13.73 20.22 22.45 22.49 16.99 13.93

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 0.05 -0.03 0.32 0.19 0.03 -0.08 0.21 -1.54 1.37 0.05 PBT -1.80 -1.54 -0.41 -2.12 -0.36 0.82 1.81 1.96 1.76 1.30 Adjustment 0.16 0.06 0.07 0.19 0.15 0.10 0.15 0.09 2.20 0.13 Changes in Working Capital 1.69 1.46 0.65 2.12 0.51 -0.76 -0.93 -2.31 -1.83 -1.02 Cash after chg. in Working capital 0.05 -0.03 0.31 0.19 0.31 0.15 1.03 -0.26 2.13 0.42 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 0.01 0.00 -0.28 -0.23 -0.82 -1.29 -0.76 -0.36 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 0.00 Cash From Investing Activity -0.24 -0.01 -0.10 -0.30 0.00 -0.02 0.00 0.00 0.57 -0.08 Net Fixed Assets -0.24 -0.01 -0.10 -0.29 0.00 -0.02 0.00 0.00 -0.04 -0.08 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00 Others 0.00 0.00 0.00 -0.01 0.00 0.00 0.00 0.00 0.58 0.00 Cash from Financing Activity 0.00 0.00 -0.01 -0.06 -0.04 -0.05 -0.06 -0.06 -0.11 -0.05 Net Cash Inflow / Outflow -0.20 -0.04 0.21 -0.17 0.00 -0.14 0.15 -1.60 1.83 -0.08 Opening Cash & Equivalents 0.40 0.44 0.22 0.40 0.40 0.54 0.40 2.00 0.17 0.25 Closing Cash & Equivalent 0.20 0.40 0.44 0.22 0.40 0.40 0.54 0.40 2.00 0.17

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 11.21 16.88 21.03 24.07 29.31 30.87 28.85 25.43 23.06 18.42 ROA -10.20% -8.75% -6.31% -12.23% -3.24% 2.77% 5.93% 6.49% 9.01% 6.80% ROE -41.30% -21.93% -12.83% -20.53% -6.10% 6.60% 16.37% 17.62% 22.39% 18.15% ROCE -42.59% -26.12% -5.94% -25.66% -3.57% 9.74% 23.03% 27.75% 29.04% 26.39% Fixed Asset Turnover 14.90 21.24 30.76 16.37 92.54 134.63 181.72 156.34 178.97 166.98 Receivable days 98.89 101.77 66.70 255.91 126.66 115.69 88.23 91.86 66.99 71.69 Inventory Days 223.41 119.58 78.11 105.44 3.37 2.68 1.92 2.35 2.62 5.93 Payable days 212.83 154.30 100.12 185.95 68.36 82.07 63.38 62.47 38.71 49.33 Cash Conversion Cycle 109.48 67.06 44.69 175.40 61.67 36.29 26.77 31.74 30.89 28.30 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 Interest Cover -489.74 -25.42 -42.63 -32.60 -8.55 16.61 26.65 34.97 26.47 13.24

Top Investors:

investor education and protection fund authority

Annual Reports:

News Update:

No Latest News!

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