Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Ajooni Biotech Ltd.

Animal Feed

Rating :

N/A

BSE: Not Listed | NSE: AJOONI

Watchlist

NSE BSE

6.75

05-Jul-2024

Open
High
Low
Previous Close

6.50
6.77
6.48
6.46

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

5838064
391.91
10.34
4.14

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

126.94
52.09
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

112.12
N/A
1.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

27.23
14.88
2.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

32.87
13.01
-6.25

PAT CAGR (%)

10 Years
5 Years
3 Years

40.91
43.91
27.18

P:E (Median)

8 Years
5 Years
3 Years

-
56.67
48.64

P:BV (Average)

8 Years
5 Years
3 Years

-
2.02
1.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
23.43
21.40

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 25.72 19.48 32.03% 25.66 21.00 22.19% 19.58 41.26 -52.54% 20.05 10.63 88.62%
Expenses 24.96 18.84 32.48% 24.70 20.34 21.44% 17.99 40.31 -55.37% 20.71 10.15 104.04%
EBITDA 0.77 0.64 20.31% 0.96 0.67 43.28% 1.59 0.94 69.15% -0.66 0.47 -
EBIDTM 2.99% 3.26% 3.75% 3.17% 8.12% 2.28% -3.28% 4.47%
Other Income 0.31 0.29 6.90% 0.04 0.07 -42.86% 0.26 0.26 0.00% 1.57 0.02 7,750.00%
Interest 0.06 0.19 -68.42% 0.15 0.13 15.38% 0.11 0.12 -8.33% 0.12 0.13 -7.69%
Depreciation 0.23 0.21 9.52% 0.22 0.21 4.76% 0.24 0.24 0.00% 0.21 0.26 -19.23%
PBT 0.79 0.52 51.92% 0.63 0.40 57.50% 1.50 0.85 76.47% 0.58 0.11 427.27%
Tax 0.18 0.12 50.00% 0.16 -0.01 - 0.58 0.31 87.10% 0.14 0.00 0
PAT 0.61 0.41 48.78% 0.47 0.40 17.50% 0.92 0.54 70.37% 0.44 0.11 300.00%
PATM 2.39% 2.08% 1.82% 1.92% 4.68% 1.30% 2.19% 1.02%
EPS 0.04 0.02 100.00% 0.03 0.02 50.00% 0.05 0.03 66.67% 0.03 0.01 200.00%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 91.01 80.11 74.49 74.04 51.04 40.03 39.72 42.37 28.53 13.23 7.21 Net Sales Growth -1.47% 7.54% 0.61% 45.06% 27.50% 0.78% -6.25% 48.51% 115.65% 83.50% Cost Of Goods Sold 78.95 70.35 65.74 64.01 43.02 34.92 36.47 37.68 24.36 10.99 5.87 Gross Profit 12.06 9.76 8.75 10.02 8.03 5.12 3.25 4.68 4.17 2.24 1.34 GP Margin 13.25% 12.18% 11.75% 13.53% 15.73% 12.79% 8.18% 11.05% 14.62% 16.93% 18.59% Total Expenditure 88.36 77.88 71.72 70.96 49.39 38.82 39.01 41.44 27.87 13.00 7.08 Power & Fuel Cost - 0.82 0.69 0.92 1.05 0.62 0.57 0.30 0.00 0.15 0.06 % Of Sales - 1.02% 0.93% 1.24% 2.06% 1.55% 1.44% 0.71% 0% 1.13% 0.83% Employee Cost - 1.80 1.76 1.48 1.15 1.12 0.72 0.88 0.59 0.43 0.37 % Of Sales - 2.25% 2.36% 2.00% 2.25% 2.80% 1.81% 2.08% 2.07% 3.25% 5.13% Manufacturing Exp. - 0.55 0.60 0.47 0.36 0.25 0.20 0.61 0.00 0.19 0.14 % Of Sales - 0.69% 0.81% 0.63% 0.71% 0.62% 0.50% 1.44% 0% 1.44% 1.94% General & Admin Exp. - 1.65 1.28 1.10 0.75 0.61 0.33 0.49 2.91 0.24 0.08 % Of Sales - 2.06% 1.72% 1.49% 1.47% 1.52% 0.83% 1.16% 10.20% 1.81% 1.11% Selling & Distn. Exp. - 2.68 1.62 2.85 3.06 1.28 0.69 1.33 0.00 1.00 0.56 % Of Sales - 3.35% 2.17% 3.85% 6.00% 3.20% 1.74% 3.14% 0% 7.56% 7.77% Miscellaneous Exp. - 0.03 0.03 0.13 0.00 0.04 0.02 0.14 0.00 0.00 0.56 % Of Sales - 0.04% 0.04% 0.18% 0% 0.10% 0.05% 0.33% 0% 0% 0% EBITDA 2.66 2.23 2.77 3.08 1.65 1.21 0.71 0.93 0.66 0.23 0.13 EBITDA Margin 2.92% 2.78% 3.72% 4.16% 3.23% 3.02% 1.79% 2.19% 2.31% 1.74% 1.80% Other Income 2.18 2.19 0.29 0.04 0.02 0.09 0.34 0.22 0.05 0.00 0.01 Interest 0.44 0.56 0.48 0.54 0.58 0.33 0.13 0.35 0.14 0.02 0.00 Depreciation 0.90 0.87 1.00 1.11 0.58 0.49 0.44 0.31 0.19 0.07 0.03 PBT 3.50 3.00 1.58 1.46 0.50 0.48 0.47 0.49 0.39 0.14 0.11 Tax 1.06 0.83 0.45 0.41 0.13 0.13 0.06 0.10 0.11 0.04 0.03 Tax Rate 30.29% 27.67% 28.48% 28.08% 26.00% 27.08% 12.77% 20.41% 28.21% 28.57% 27.27% PAT 2.44 2.16 1.12 1.05 0.37 0.35 0.41 0.39 0.28 0.10 0.07 PAT before Minority Interest 2.44 2.16 1.12 1.05 0.37 0.35 0.41 0.39 0.28 0.10 0.07 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 2.68% 2.70% 1.50% 1.42% 0.72% 0.87% 1.03% 0.92% 0.98% 0.76% 0.97% PAT Growth 67.12% 92.86% 6.67% 183.78% 5.71% -14.63% 5.13% 39.29% 180.00% 42.86% EPS 0.14 0.13 0.07 0.06 0.02 0.02 0.02 0.02 0.02 0.01 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 42.71 41.67 16.38 15.65 15.89 12.16 10.94 0.97 0.52 0.43 Share Capital 17.52 17.52 10.01 10.01 8.41 6.16 5.86 0.33 0.24 0.24 Total Reserves 25.19 24.15 6.38 5.65 7.49 6.01 5.09 0.64 0.29 0.19 Non-Current Liabilities 1.49 1.58 2.39 1.75 1.20 4.06 2.40 3.72 0.24 0.00 Secured Loans 1.68 1.75 2.49 1.82 0.15 0.16 0.27 0.62 0.25 0.00 Unsecured Loans 0.00 0.00 0.09 0.08 1.18 4.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.12 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 3.01 15.21 10.06 10.48 5.85 1.93 5.93 8.15 1.66 1.19 Trade Payables 1.58 10.11 6.80 5.40 1.93 1.16 0.93 5.25 0.81 1.06 Other Current Liabilities 0.54 1.66 0.99 0.96 0.05 0.03 0.63 2.77 0.26 0.09 Short Term Borrowings 0.00 2.87 1.82 3.96 3.69 0.61 4.23 0.00 0.54 0.00 Short Term Provisions 0.89 0.57 0.45 0.15 0.17 0.12 0.14 0.14 0.05 0.03 Total Liabilities 47.21 58.46 28.83 27.88 22.94 18.15 19.27 12.84 2.42 1.62 Net Block 10.32 6.29 6.21 3.60 2.07 1.02 1.04 1.14 0.30 0.20 Gross Block 14.87 9.96 8.87 5.29 3.33 1.93 1.65 1.43 0.30 0.20 Accumulated Depreciation 4.55 3.68 2.67 1.70 1.26 0.91 0.61 0.30 0.00 0.00 Non Current Assets 14.88 23.79 6.91 6.31 5.15 5.90 7.62 6.89 0.34 0.20 Capital Work in Progress 0.92 0.26 0.00 1.57 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.14 3.74 0.70 1.15 3.08 3.76 6.02 5.71 0.00 0.00 Long Term Loans & Adv. 1.50 1.50 0.00 0.00 0.00 1.12 0.56 0.04 0.04 0.00 Other Non Current Assets 0.00 12.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 32.33 34.67 21.93 21.43 17.51 11.83 11.10 5.95 2.08 1.41 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 15.37 6.99 5.88 5.38 3.29 5.07 2.00 4.22 0.41 0.36 Sundry Debtors 12.96 20.55 13.84 13.71 12.64 4.83 2.86 1.30 1.21 0.79 Cash & Bank 0.43 0.31 0.06 0.24 0.12 0.73 5.30 0.10 0.07 0.13 Other Current Assets 3.57 2.93 0.03 0.12 1.46 1.20 0.94 0.34 0.38 0.12 Short Term Loans & Adv. 3.20 3.89 2.12 1.97 1.20 0.97 0.66 0.13 0.32 0.06 Net Current Assets 29.32 19.46 11.87 10.95 11.66 9.90 5.17 -2.20 0.42 0.22 Total Assets 47.21 58.46 28.84 27.88 22.94 18.15 19.28 12.84 2.42 1.61

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -3.95 -5.58 3.68 1.16 -4.38 -4.92 0.00 0.00 -0.62 0.17 PBT 3.00 1.58 1.46 0.50 0.48 0.47 0.00 0.00 0.14 0.11 Adjustment 0.93 1.38 1.66 1.02 0.64 0.28 0.00 0.00 0.09 0.03 Changes in Working Capital -7.34 -8.09 0.72 -0.36 -5.50 -5.55 0.00 0.00 -0.82 0.07 Cash after chg. in Working capital -3.41 -5.13 3.84 1.17 -4.38 -4.80 0.00 0.00 -0.59 0.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.54 -0.45 -0.16 -0.01 0.00 -0.12 0.00 0.00 -0.03 -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 7.64 -15.82 -1.90 -3.41 0.47 1.42 0.00 0.00 -0.17 -0.23 Net Fixed Assets -5.57 -1.35 -2.01 -3.53 -1.40 -0.28 -0.22 -1.13 -0.10 -0.19 Net Investments 1.60 -3.04 0.45 1.93 0.68 2.26 -0.31 -5.71 0.00 0.00 Others 11.61 -11.43 -0.34 -1.81 1.19 -0.56 0.53 6.84 -0.07 -0.04 Cash from Financing Activity -3.57 21.66 -1.97 2.37 3.30 -1.06 0.00 0.00 0.73 0.10 Net Cash Inflow / Outflow 0.12 0.25 -0.19 0.12 -0.61 -4.57 0.00 0.00 -0.06 0.04 Opening Cash & Equivalents 0.31 0.06 0.24 0.12 0.73 5.30 0.00 0.00 0.13 0.09 Closing Cash & Equivalent 0.43 0.31 0.06 0.24 0.12 0.73 0.00 0.00 0.07 0.13

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 4.87 4.76 3.27 3.10 16.71 17.17 15.96 26.40 19.98 16.28 ROA 4.09% 2.58% 3.70% 1.47% 1.69% 2.20% 2.40% 3.61% 4.78% 6.89% ROE 5.12% 3.87% 6.58% 2.40% 2.54% 3.72% 6.80% 36.98% 20.38% 18.72% ROCE 7.75% 5.99% 9.09% 5.07% 4.35% 3.84% 10.03% 36.19% 18.62% 27.57% Fixed Asset Turnover 6.45 7.91 10.46 11.84 15.22 22.22 27.53 32.87 52.17 68.73 Receivable days 76.34 84.26 67.91 94.23 79.67 35.36 17.94 16.10 27.70 22.49 Inventory Days 50.94 31.55 27.75 30.97 38.09 32.48 26.78 29.60 10.60 13.40 Payable days 30.34 46.94 34.78 31.11 14.49 9.74 27.42 43.84 26.51 30.45 Cash Conversion Cycle 96.93 68.87 60.88 94.09 103.26 58.09 17.30 1.86 11.78 5.44 Total Debt/Equity 0.05 0.12 0.33 0.44 0.32 0.41 0.45 0.64 1.50 0.00 Interest Cover 6.38 4.30 3.71 1.86 2.47 4.63 2.41 3.84 7.94 63.06

Top Investors:

Annual Reports:

News Update:

Ajooni Biotech bags repeat export order from Avon Animal Health
25th Oct 2024, 11:18 AM

Avon Animal Health has expressed interest in purchasing Ajooni’s cattle feed supplements
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