Nifty

:

22730.55

Sensex

:

74910.81

87.15 (0.38%)
239.53 (0.32%)

Login

Nifty
Sensex

:
:

22730.55
74910.81

87.15 (0.38%)
239.53 (0.32%)

Ajooni Biotech Ltd.

Animal Feed

Rating :

47/99

BSE: Not Listed | NSE: AJOONI

Watchlist

NSE BSE

6.60

29-Apr-2024

Open
High
Low
Previous Close

6.70
6.75
6.55
6.55

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

847148
55.92
7.70
3.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

57.83
32.36
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

59.56
N/A
1.35

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

62.79
13.40
13.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

75.49
31.29
10.92

PAT CAGR (%)

10 Years
5 Years
3 Years

60.30
22.26
44.66

P:E (Median)

8 Years
5 Years
3 Years

-
52.46
52.59

P:BV (Average)

8 Years
5 Years
3 Years

-
2.11
2.30

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
22.15
24.09

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 20.05 10.63 88.62% 19.48 10.29 89.31% 21.00 12.31 70.59% 41.26 20.51 101.17%
Expenses 20.71 10.15 104.04% 18.84 9.71 94.03% 20.34 11.55 76.10% 40.31 20.09 100.65%
EBITDA -0.66 0.47 - 0.64 0.59 8.47% 0.67 0.76 -11.84% 0.94 0.43 118.60%
EBIDTM -3.28% 4.47% 3.26% 5.70% 3.17% 6.18% 2.28% 2.08%
Other Income 1.57 0.02 7,750.00% 0.29 0.00 0 0.07 0.01 600.00% 0.26 0.01 2,500.00%
Interest 0.12 0.13 -7.69% 0.19 0.13 46.15% 0.13 0.10 30.00% 0.12 0.11 9.09%
Depreciation 0.21 0.26 -19.23% 0.21 0.25 -16.00% 0.21 0.25 -16.00% 0.24 0.29 -17.24%
PBT 0.58 0.11 427.27% 0.52 0.20 160.00% 0.40 0.42 -4.76% 0.85 0.05 1,600.00%
Tax 0.14 0.00 0 0.12 0.05 140.00% -0.01 0.10 - 0.31 0.11 181.82%
PAT 0.44 0.11 300.00% 0.41 0.16 156.25% 0.40 0.32 25.00% 0.54 -0.06 -
PATM 2.19% 1.02% 2.08% 1.52% 1.92% 2.62% 1.31% -0.30%
EPS 0.05 0.01 400.00% 0.05 0.02 150.00% 0.05 0.04 25.00% 0.06 -0.01 -

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 101.79 74.49 74.04 51.04 40.03 39.72 42.37 28.53 13.23 7.21 0.57 Net Sales Growth 89.41% 0.61% 45.06% 27.50% 0.78% -6.25% 48.51% 115.65% 83.50% 1164.91% Cost Of Goods Sold 93.34 65.74 64.01 43.02 34.92 36.47 37.68 24.36 10.99 5.87 0.44 Gross Profit 8.45 8.75 10.02 8.03 5.12 3.25 4.68 4.17 2.24 1.34 0.14 GP Margin 8.30% 11.75% 13.53% 15.73% 12.79% 8.18% 11.05% 14.62% 16.93% 18.59% 24.56% Total Expenditure 100.20 71.72 70.96 49.39 38.82 39.01 41.44 27.87 13.00 7.08 0.56 Power & Fuel Cost - 0.69 0.92 1.05 0.62 0.57 0.30 0.00 0.15 0.06 0.00 % Of Sales - 0.93% 1.24% 2.06% 1.55% 1.44% 0.71% 0% 1.13% 0.83% 0% Employee Cost - 1.76 1.48 1.15 1.12 0.72 0.88 0.59 0.43 0.37 0.04 % Of Sales - 2.36% 2.00% 2.25% 2.80% 1.81% 2.08% 2.07% 3.25% 5.13% 7.02% Manufacturing Exp. - 0.60 0.47 0.36 0.25 0.20 0.61 0.00 0.19 0.14 0.03 % Of Sales - 0.81% 0.63% 0.71% 0.62% 0.50% 1.44% 0% 1.44% 1.94% 5.26% General & Admin Exp. - 1.28 1.10 0.75 0.61 0.33 0.49 2.91 0.24 0.08 0.02 % Of Sales - 1.72% 1.49% 1.47% 1.52% 0.83% 1.16% 10.20% 1.81% 1.11% 3.51% Selling & Distn. Exp. - 1.62 2.85 3.06 1.28 0.69 1.33 0.00 1.00 0.56 0.03 % Of Sales - 2.17% 3.85% 6.00% 3.20% 1.74% 3.14% 0% 7.56% 7.77% 5.26% Miscellaneous Exp. - 0.03 0.13 0.00 0.04 0.02 0.14 0.00 0.00 0.00 0.03 % Of Sales - 0.04% 0.18% 0% 0.10% 0.05% 0.33% 0% 0% 0% 0% EBITDA 1.59 2.77 3.08 1.65 1.21 0.71 0.93 0.66 0.23 0.13 0.01 EBITDA Margin 1.56% 3.72% 4.16% 3.23% 3.02% 1.79% 2.19% 2.31% 1.74% 1.80% 1.75% Other Income 2.19 0.29 0.04 0.02 0.09 0.34 0.22 0.05 0.00 0.01 0.00 Interest 0.56 0.48 0.54 0.58 0.33 0.13 0.35 0.14 0.02 0.00 0.00 Depreciation 0.87 1.00 1.11 0.58 0.49 0.44 0.31 0.19 0.07 0.03 0.00 PBT 2.35 1.58 1.46 0.50 0.48 0.47 0.49 0.39 0.14 0.11 0.01 Tax 0.56 0.45 0.41 0.13 0.13 0.06 0.10 0.11 0.04 0.03 0.00 Tax Rate 23.83% 28.48% 28.08% 26.00% 27.08% 12.77% 20.41% 28.21% 28.57% 27.27% 0.00% PAT 1.79 1.12 1.05 0.37 0.35 0.41 0.39 0.28 0.10 0.07 0.01 PAT before Minority Interest 1.79 1.12 1.05 0.37 0.35 0.41 0.39 0.28 0.10 0.07 0.01 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 1.76% 1.50% 1.42% 0.72% 0.87% 1.03% 0.92% 0.98% 0.76% 0.97% 1.75% PAT Growth 237.74% 6.67% 183.78% 5.71% -14.63% 5.13% 39.29% 180.00% 42.86% 600.00% EPS 0.20 0.13 0.12 0.04 0.04 0.05 0.04 0.03 0.01 0.01 0.00

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 41.67 16.38 15.65 15.89 12.16 10.94 0.97 0.52 0.43 0.35 Share Capital 17.52 10.01 10.01 8.41 6.16 5.86 0.33 0.24 0.24 0.24 Total Reserves 24.15 6.38 5.65 7.49 6.01 5.09 0.64 0.29 0.19 0.12 Non-Current Liabilities 1.58 2.39 1.75 1.20 4.06 2.40 3.72 0.24 0.00 0.00 Secured Loans 1.75 2.49 1.82 0.15 0.16 0.27 0.62 0.25 0.00 0.00 Unsecured Loans 0.00 0.09 0.08 1.18 4.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 15.21 10.06 10.48 5.85 1.93 5.93 8.15 1.66 1.19 0.15 Trade Payables 10.11 6.80 5.40 1.93 1.16 0.93 5.25 0.81 1.06 0.12 Other Current Liabilities 1.66 0.99 0.96 0.05 0.03 0.63 2.77 0.26 0.09 0.02 Short Term Borrowings 2.87 1.82 3.96 3.69 0.61 4.23 0.00 0.54 0.00 0.00 Short Term Provisions 0.57 0.45 0.15 0.17 0.12 0.14 0.14 0.05 0.03 0.00 Total Liabilities 58.46 28.83 27.88 22.94 18.15 19.27 12.84 2.42 1.62 0.50 Net Block 6.29 6.21 3.60 2.07 1.02 1.04 1.14 0.30 0.20 0.01 Gross Block 9.96 8.87 5.29 3.33 1.93 1.65 1.43 0.30 0.20 0.01 Accumulated Depreciation 3.68 2.67 1.70 1.26 0.91 0.61 0.30 0.00 0.00 0.00 Non Current Assets 23.79 6.91 6.31 5.15 5.90 7.62 6.89 0.34 0.20 0.11 Capital Work in Progress 0.26 0.00 1.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.74 0.70 1.15 3.08 3.76 6.02 5.71 0.00 0.00 0.00 Long Term Loans & Adv. 1.50 0.00 0.00 0.00 1.12 0.56 0.04 0.04 0.00 0.10 Other Non Current Assets 12.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 34.67 21.93 21.43 17.51 11.83 11.10 5.95 2.08 1.41 0.39 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.99 5.88 5.38 3.29 5.07 2.00 4.22 0.41 0.36 0.17 Sundry Debtors 20.55 13.84 13.71 12.64 4.83 2.86 1.30 1.21 0.79 0.09 Cash & Bank 0.31 0.06 0.24 0.12 0.73 5.30 0.10 0.07 0.13 0.09 Other Current Assets 6.82 0.03 0.12 0.26 1.20 0.94 0.34 0.38 0.12 0.03 Short Term Loans & Adv. 3.89 2.12 1.97 1.20 0.97 0.66 0.13 0.32 0.06 0.02 Net Current Assets 19.46 11.87 10.95 11.66 9.90 5.17 -2.20 0.42 0.22 0.24 Total Assets 58.46 28.84 27.88 22.94 18.15 19.28 12.84 2.42 1.61 0.50

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 -5.58 3.68 1.16 -4.38 -4.92 0.00 0.00 -0.62 0.17 -0.14 PBT 1.58 1.46 0.50 0.48 0.47 0.00 0.00 0.14 0.11 0.01 Adjustment 1.38 1.66 1.02 0.64 0.28 0.00 0.00 0.09 0.03 0.00 Changes in Working Capital -8.09 0.72 -0.36 -5.50 -5.55 0.00 0.00 -0.82 0.07 -0.16 Cash after chg. in Working capital -5.13 3.84 1.17 -4.38 -4.80 0.00 0.00 -0.59 0.21 -0.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.45 -0.16 -0.01 0.00 -0.12 0.00 0.00 -0.03 -0.05 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 0.00 Cash From Investing Activity -15.82 -1.90 -3.41 0.47 1.42 0.00 0.00 -0.17 -0.23 -0.01 Net Fixed Assets -1.35 -2.01 -3.53 -1.40 -0.28 -0.22 -1.13 -0.10 -0.19 -0.01 Net Investments -3.04 0.45 1.93 0.68 2.26 -0.31 -5.71 0.00 0.00 0.00 Others -11.43 -0.34 -1.81 1.19 -0.56 0.53 6.84 -0.07 -0.04 0.00 Cash from Financing Activity 21.66 -1.97 2.37 3.30 -1.06 0.00 0.00 0.73 0.10 0.24 Net Cash Inflow / Outflow 0.25 -0.19 0.12 -0.61 -4.57 0.00 0.00 -0.06 0.04 0.08 Opening Cash & Equivalents 0.06 0.24 0.12 0.73 5.30 0.00 0.00 0.13 0.09 0.01 Closing Cash & Equivalent 0.31 0.06 0.24 0.12 0.73 0.00 0.00 0.07 0.13 0.09

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.) 4.76 3.27 3.10 16.71 17.17 15.96 26.40 19.98 16.28 13.50 ROA 2.58% 3.70% 1.47% 1.69% 2.20% 2.40% 3.61% 4.78% 6.89% 3.04% ROE 3.87% 6.58% 2.40% 2.54% 3.72% 6.80% 36.98% 20.38% 18.72% 4.28% ROCE 5.99% 9.09% 5.07% 4.35% 3.84% 10.03% 36.19% 18.62% 27.57% 6.73% Fixed Asset Turnover 7.91 10.46 11.84 15.22 22.22 27.53 32.87 52.17 68.73 87.62 Receivable days 84.26 67.91 94.23 79.67 35.36 17.94 16.10 27.70 22.49 60.44 Inventory Days 31.55 27.75 30.97 38.09 32.48 26.78 29.60 10.60 13.40 109.08 Payable days 46.94 34.78 31.11 14.49 9.74 27.42 43.84 26.51 30.45 41.45 Cash Conversion Cycle 68.87 60.88 94.09 103.26 58.09 17.30 1.86 11.78 5.44 128.07 Total Debt/Equity 0.12 0.33 0.44 0.32 0.41 0.45 0.64 1.50 0.00 0.00 Interest Cover 4.30 3.71 1.86 2.47 4.63 2.41 3.84 7.94 63.06 20.17

Top Investors:

Annual Reports:

News Update:

Ajooni Biotech inks pact with NDDB Dairy Services
13th Apr 2024, 16:04 PM

The Agreement is for supply of Cattle Feed and feed Supplements products to provide benefits to the farmer and milk producers
Read More
Ajooni Biotech - Quarterly Results
7th Feb 2024, 12:00 AM

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