Nifty

:

22147.90

Sensex

:

72943.68

-124.60 (-0.56%)
-456.10 (-0.62%)

Login

Nifty
Sensex

:
:

22147.90
72943.68

-124.60 (-0.56%)
-456.10 (-0.62%)

Camson Bio Technologies Ltd.

Agriculture

Rating :

N/A

BSE: 538858 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9.93
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

59.69
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.53
0.31
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.10
54.64
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 4.88 4.98 19.31 10.35 25.40 169.38 145.63 119.61 112.24 98.74 79.98 Net Sales Growth -47.70% -74.21% 86.57% -59.25% -85.00% 16.31% 21.75% 6.57% 13.67% 23.46% Cost Of Goods Sold 20.06 15.17 7.70 2.48 4.84 48.96 48.64 12.42 4.23 -18.82 14.43 Gross Profit -15.18 -10.20 11.61 7.88 20.56 120.42 96.99 107.18 108.00 117.55 65.55 GP Margin -311.07% -204.82% 60.12% 76.14% 80.94% 71.09% 66.60% 89.61% 96.22% 119.05% 81.96% Total Expenditure 26.24 21.37 19.28 23.56 39.78 150.84 120.95 91.44 90.29 76.23 63.76 Power & Fuel Cost - 0.23 0.27 0.29 0.56 0.59 0.55 0.41 0.42 0.27 0.22 % Of Sales - 4.62% 1.40% 2.80% 2.20% 0.35% 0.38% 0.34% 0.37% 0.27% 0.28% Employee Cost - 2.11 4.21 5.95 9.92 12.94 8.57 7.07 5.08 4.40 2.09 % Of Sales - 42.37% 21.80% 57.49% 39.06% 7.64% 5.88% 5.91% 4.53% 4.46% 2.61% Manufacturing Exp. - 0.11 0.31 1.33 4.79 35.92 23.38 44.59 40.10 57.88 16.20 % Of Sales - 2.21% 1.61% 12.85% 18.86% 21.21% 16.05% 37.28% 35.73% 58.62% 20.26% General & Admin Exp. - 1.58 1.96 2.63 7.12 9.70 8.29 5.26 3.84 4.09 2.06 % Of Sales - 31.73% 10.15% 25.41% 28.03% 5.73% 5.69% 4.40% 3.42% 4.14% 2.58% Selling & Distn. Exp. - 2.01 4.33 4.80 11.95 37.09 21.94 17.47 36.32 28.23 27.00 % Of Sales - 40.36% 22.42% 46.38% 47.05% 21.90% 15.07% 14.61% 32.36% 28.59% 33.76% Miscellaneous Exp. - 0.16 0.50 6.08 0.59 5.65 9.58 4.22 0.30 0.17 27.00 % Of Sales - 3.21% 2.59% 58.74% 2.32% 3.34% 6.58% 3.53% 0.27% 0.17% 2.21% EBITDA -21.36 -16.39 0.03 -13.21 -14.38 18.54 24.68 28.17 21.95 22.51 16.22 EBITDA Margin -437.70% -329.12% 0.16% -127.63% -56.61% 10.95% 16.95% 23.55% 19.56% 22.80% 20.28% Other Income 8.16 3.20 1.30 3.94 1.16 6.35 0.53 0.30 0.49 0.94 0.35 Interest 4.67 1.14 5.36 6.51 4.99 4.09 3.87 2.01 0.36 0.14 0.20 Depreciation 6.96 6.97 7.19 7.44 21.72 13.40 5.11 3.35 1.64 0.92 1.66 PBT -24.82 -21.31 -11.22 -23.22 -39.93 7.40 16.23 23.11 20.45 22.39 14.71 Tax 0.36 0.59 0.00 -0.17 -2.09 4.32 -0.60 0.10 -0.28 0.38 1.06 Tax Rate -1.45% -2.77% 0.00% 0.73% 5.23% 58.38% -4.74% 0.43% -1.37% 1.70% 7.21% PAT -25.18 -21.90 -11.22 -23.05 -37.83 3.08 13.27 23.01 20.72 22.01 13.66 PAT before Minority Interest -25.18 -21.90 -11.22 -23.05 -37.83 3.08 13.27 23.01 20.72 22.01 13.66 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 -515.98% -439.76% -58.10% -222.71% -148.94% 1.82% 9.11% 19.24% 18.46% 22.29% 17.08% PAT Growth 0.00% - - - - -76.79% -42.33% 11.05% -5.86% 61.13% EPS -8.39 -7.30 -3.74 -7.68 -12.61 1.03 4.42 7.67 6.91 7.34 4.55

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales - 19.31 15.39 62.12 203.02 190.89 136.04 112.24 Net Sales Growth - 25.47% -75.23% -69.40% 6.35% 40.32% 21.20% Cost Of Goods Sold - 7.70 7.62 35.26 79.08 92.50 27.58 4.23 Gross Profit - 11.61 7.77 26.86 123.93 98.39 108.46 108.00 GP Margin - 60.12% 50.49% 43.24% 61.04% 51.54% 79.73% 96.22% Total Expenditure - 19.28 29.83 76.98 185.91 166.18 106.64 90.29 Power & Fuel Cost - 0.27 0.37 1.01 0.90 0.56 0.41 0.42 % Of Sales - 1.40% 2.40% 1.63% 0.44% 0.29% 0.30% 0.37% Employee Cost - 5.05 6.45 13.29 15.30 9.35 7.07 5.08 % Of Sales - 26.15% 41.91% 21.39% 7.54% 4.90% 5.20% 4.53% Manufacturing Exp. - 0.31 1.42 5.61 36.84 23.41 44.60 40.10 % Of Sales - 1.61% 9.23% 9.03% 18.15% 12.26% 32.78% 35.73% General & Admin Exp. - 1.12 2.70 8.08 10.71 8.81 5.30 3.84 % Of Sales - 5.80% 17.54% 13.01% 5.28% 4.62% 3.90% 3.42% Selling & Distn. Exp. - 4.33 5.12 12.81 37.28 21.96 17.47 36.32 % Of Sales - 22.42% 33.27% 20.62% 18.36% 11.50% 12.84% 32.36% Miscellaneous Exp. - 0.50 6.14 0.91 5.79 9.60 4.22 0.30 % Of Sales - 2.59% 39.90% 1.46% 2.85% 5.03% 3.10% 0.27% EBITDA - 0.03 -14.44 -14.86 17.11 24.71 29.40 21.95 EBITDA Margin - 0.16% -93.83% -23.92% 8.43% 12.94% 21.61% 19.56% Other Income - 1.30 3.94 1.23 6.42 0.53 0.30 0.49 Interest - 5.36 6.78 6.65 5.09 3.88 2.01 0.36 Depreciation - 7.19 7.69 23.22 14.00 5.11 3.35 1.64 PBT - -11.22 -24.97 -43.51 4.44 16.25 24.34 20.45 Tax - 0.00 -0.17 -2.09 4.33 -0.48 0.56 -0.28 Tax Rate - 0.00% 0.68% 4.80% 97.52% -3.78% 2.30% -1.37% PAT - -11.22 -27.72 -39.44 1.93 13.18 23.51 20.72 PAT before Minority Interest - -11.22 -24.80 -41.42 0.11 13.17 23.78 20.72 Minority Interest - 0.00 -2.92 1.98 1.82 0.01 -0.27 0.00 PAT Margin - -58.10% -180.12% -63.49% 0.95% 6.90% 17.28% 18.46% PAT Growth - - - - -85.36% -43.94% 13.47% EPS - -3.74 -9.24 -13.15 0.64 4.39 7.84 6.91

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 44.75 66.66 77.03 104.24 263.98 226.97 161.30 125.59 106.98 75.49 Share Capital 30.00 30.00 30.00 30.00 30.00 25.23 18.13 18.13 18.13 16.05 Total Reserves 14.75 36.66 47.03 74.24 233.98 178.63 128.37 107.46 86.75 53.32 Non-Current Liabilities 12.21 10.56 9.53 11.10 10.05 14.30 18.58 5.20 1.04 1.42 Secured Loans 0.00 0.04 0.08 2.13 0.20 8.11 10.77 0.05 0.02 1.00 Unsecured Loans 11.38 9.77 8.34 7.35 4.74 3.84 5.14 2.49 0.17 0.00 Long Term Provisions 0.41 0.36 0.55 0.55 0.88 0.53 0.40 0.32 0.25 0.00 Current Liabilities 63.97 63.14 59.36 55.46 49.61 40.99 36.70 22.38 23.23 8.58 Trade Payables 7.62 8.28 7.51 6.86 10.37 3.52 2.76 7.50 13.81 0.41 Other Current Liabilities 12.02 10.83 8.63 8.44 4.69 8.84 8.71 2.70 5.90 5.37 Short Term Borrowings 38.44 38.88 37.45 37.20 31.70 25.12 22.51 9.86 0.80 0.00 Short Term Provisions 5.89 5.14 5.77 2.95 2.84 3.51 2.72 2.31 2.71 2.81 Total Liabilities 120.93 140.36 145.92 170.80 323.64 282.26 216.58 153.17 131.25 85.49 Net Block 82.01 88.98 95.08 105.62 138.55 109.60 78.42 34.63 26.61 28.87 Gross Block 148.98 148.98 147.89 151.41 166.51 124.32 88.06 40.92 31.26 35.48 Accumulated Depreciation 55.76 48.79 41.60 34.57 27.96 14.72 9.64 6.29 4.65 6.61 Non Current Assets 85.97 93.48 128.81 144.19 146.24 151.67 102.23 63.25 38.44 35.23 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.01 0.00 22.12 11.16 5.52 Non Current Investment 3.40 3.40 3.40 5.98 0.01 0.01 0.01 0.01 0.01 0.84 Long Term Loans & Adv. 0.56 1.10 30.33 32.57 7.68 42.05 23.81 6.49 0.67 0.00 Other Non Current Assets 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 34.96 46.88 17.11 26.60 177.41 130.59 114.35 89.92 92.80 50.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.34 0.00 Inventories 25.88 40.35 11.92 9.24 25.34 39.98 39.56 40.01 42.72 22.30 Sundry Debtors 6.57 5.11 3.72 16.60 145.49 84.01 64.06 46.93 42.36 11.73 Cash & Bank 0.06 0.09 0.23 0.30 1.03 1.92 1.68 0.86 1.94 15.03 Other Current Assets 2.44 0.87 0.16 0.13 5.56 4.68 9.04 2.12 1.43 1.19 Short Term Loans & Adv. 1.56 0.46 1.08 0.33 5.47 4.60 8.97 2.11 1.43 1.19 Net Current Assets -29.01 -16.25 -42.25 -28.86 127.80 89.60 77.64 67.54 69.58 41.68 Total Assets 120.93 140.36 145.92 170.79 323.65 282.26 216.58 153.17 131.24 85.49

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 66.66 75.10 101.63 263.25 227.38 161.80 125.59 Share Capital 30.00 30.00 30.00 30.00 25.23 18.13 18.13 Total Reserves 36.66 45.10 71.63 233.25 179.04 128.87 107.46 Non-Current Liabilities 10.56 9.53 12.60 12.42 14.29 18.58 5.20 Secured Loans 0.04 0.08 3.53 2.52 8.11 10.77 0.05 Unsecured Loans 9.77 8.34 7.35 4.74 3.84 5.14 2.49 Long Term Provisions 0.36 0.55 0.66 0.94 0.54 0.40 0.32 Current Liabilities 63.14 59.36 77.58 69.13 49.24 52.34 22.38 Trade Payables 8.28 7.51 15.08 20.56 11.02 17.93 7.50 Other Current Liabilities 10.83 8.63 10.63 7.32 8.98 8.71 2.70 Short Term Borrowings 38.88 37.45 48.92 38.41 25.12 22.51 9.86 Short Term Provisions 5.14 5.77 2.96 2.85 4.11 3.18 2.31 Total Liabilities 140.36 143.99 194.07 347.73 291.17 232.99 153.17 Net Block 88.98 95.08 119.23 153.37 109.62 78.42 34.63 Gross Block 148.98 147.89 167.12 181.93 124.33 88.06 40.92 Accumulated Depreciation 48.79 41.60 36.67 28.56 14.72 9.64 6.29 Non Current Assets 93.48 126.94 151.88 155.13 150.44 102.23 63.25 Capital Work in Progress 0.00 0.00 0.00 0.01 0.01 0.00 22.12 Non Current Investment 3.40 1.47 0.00 0.00 0.00 0.00 0.01 Long Term Loans & Adv. 1.10 30.37 32.57 1.74 40.81 23.81 6.49 Other Non Current Assets 0.00 0.03 0.08 0.00 0.00 0.00 0.00 Current Assets 46.88 17.05 42.19 192.60 140.74 130.76 89.92 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 40.35 11.92 10.89 27.97 40.41 39.59 40.01 Sundry Debtors 5.11 3.72 28.62 157.75 93.55 80.58 46.93 Cash & Bank 0.26 0.21 0.59 1.46 1.96 1.69 0.86 Other Current Assets 1.16 0.16 0.17 0.27 4.82 8.90 2.12 Short Term Loans & Adv. 1.01 1.04 1.92 5.16 4.71 8.82 2.11 Net Current Assets -16.25 -42.31 -35.39 123.47 91.50 78.42 67.54 Total Assets 140.36 143.99 194.07 347.73 291.18 232.99 153.17

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 0.00 1.83 4.56 -9.99 14.12 -14.67 -13.48 10.15 -1.85 10.45 PBT -21.90 -11.05 -27.37 -39.93 5.05 12.67 23.11 20.45 22.39 16.21 Adjustment 4.93 11.59 22.15 26.37 23.56 17.22 8.71 1.76 0.87 0.52 Changes in Working Capital 16.96 1.28 9.84 4.20 -14.99 -45.14 -45.29 -12.06 -24.73 -6.23 Cash after chg. in Working capital 0.00 1.83 4.61 -9.35 13.62 -15.25 -13.48 10.15 -1.47 10.50 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 -0.05 -0.63 0.50 0.58 0.00 0.00 -0.38 -0.05 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 -0.01 0.73 2.72 5.29 -43.31 -36.31 -25.02 -20.18 -20.83 -18.56 Net Fixed Assets 0.00 -1.09 3.52 15.10 -42.18 -36.27 -25.02 -20.62 -1.42 -17.80 Net Investments 0.00 0.00 2.58 -5.97 0.00 0.00 0.00 4.34 -3.51 -0.83 Others -0.01 1.82 -3.38 -3.84 -1.13 -0.04 0.00 -3.90 -15.90 0.07 Cash from Financing Activity -0.02 -2.53 -7.33 4.23 28.30 51.23 39.32 8.95 9.60 21.99 Net Cash Inflow / Outflow -0.03 0.03 -0.04 -0.47 -0.89 0.24 0.82 -1.08 -13.09 13.88 Opening Cash & Equivalents 0.09 0.06 0.10 0.57 1.92 1.68 0.86 1.94 15.03 1.15 Closing Cash & Equivalent 0.06 0.09 0.06 0.10 1.03 1.92 1.68 0.86 1.94 15.03

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 5.49 4.56 -18.89 18.97 -16.37 -13.47 10.15 PBT -11.22 -27.37 -43.51 2.09 12.69 24.34 20.45 Adjustment 10.99 22.15 29.59 26.71 17.22 8.71 1.76 Changes in Working Capital 5.72 9.84 -4.33 -10.85 -46.86 -46.52 -12.06 Cash after chg. in Working capital 5.49 4.61 -18.26 17.95 -16.95 -13.47 10.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.05 -0.63 1.02 0.58 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -3.41 2.72 11.88 -54.20 -34.59 -25.02 -20.18 Net Fixed Assets -1.09 3.52 15.10 -42.18 -36.27 -25.02 Net Investments 0.00 2.58 -5.97 0.00 0.00 0.00 Others -2.32 -3.38 2.75 -12.02 1.68 0.00 Cash from Financing Activity -2.05 -7.33 6.66 34.73 51.23 39.32 8.95 Net Cash Inflow / Outflow 0.03 -0.04 -0.35 -0.50 0.27 0.83 -1.08 Opening Cash & Equivalents 0.06 0.10 0.61 1.96 1.69 0.86 1.94 Closing Cash & Equivalent 0.09 0.06 0.26 1.46 1.96 1.69 0.86

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 14.92 22.22 25.68 34.75 88.00 80.81 80.80 69.27 57.85 43.22 ROA -16.76% -7.84% -14.56% -15.30% 1.02% 5.32% 12.44% 14.57% 20.31% 20.68% ROE -39.31% -15.61% -25.44% -20.55% 1.32% 7.58% 16.91% 17.98% 25.26% 24.97% ROCE -19.21% -4.92% -12.18% -15.45% 4.05% 7.06% 14.77% 16.91% 24.42% 25.36% Fixed Asset Turnover 0.03 0.13 0.07 0.16 1.16 1.37 1.85 3.11 2.96 2.73 Receivable days 428.55 83.44 358.16 1164.42 247.28 185.57 169.36 145.20 99.98 43.45 Inventory Days 2429.07 494.00 373.03 248.39 70.37 99.67 121.40 134.52 120.19 85.04 Payable days 120.27 94.48 125.68 57.30 18.65 10.04 20.89 42.71 31.80 3.98 Cash Conversion Cycle 2737.35 482.96 605.51 1355.52 299.00 275.21 269.87 237.00 188.37 124.51 Total Debt/Equity 1.11 0.73 0.60 0.45 0.14 0.19 0.28 0.10 0.01 0.01 Interest Cover -17.64 -1.09 -2.57 -7.00 2.81 4.28 12.49 57.50 157.36 75.66

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 22.22 25.03 33.88 87.75 80.98 81.08 69.27 ROA -7.89% -14.67% -15.29% 0.04% 5.02% 12.32% 13.53% ROE -15.83% -28.06% -22.71% 0.05% 7.50% 17.45% 16.50% ROCE -4.96% -12.81% -15.58% 3.30% 7.05% 15.47% 15.07% Fixed Asset Turnover 0.13 0.10 0.36 1.33 1.80 2.11 2.74 Receivable days 83.44 383.42 547.58 225.90 166.47 171.06 152.63 Inventory Days 494.00 270.39 114.17 61.47 76.49 106.78 130.10 Payable days 94.48 180.57 70.96 34.27 33.89 46.28 30.06 Cash Conversion Cycle 482.96 473.24 590.78 253.10 209.07 231.56 252.67 Total Debt/Equity 0.73 0.61 0.60 0.18 0.19 0.28 0.10 Interest Cover -1.09 -2.68 -5.54 1.87 4.27 13.10 57.50

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