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%)

Panjon Ltd.

Pharmaceuticals & Drugs

Rating :

N/A

BSE: 526345 | NSE: Not Listed

Watchlist

NSE BSE

21.58

22-Nov-2024

Open
High
Low
Previous Close

20.7
21.58
20.7
20.56

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

69834
1503181
24.99
15.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

37.04
180.36
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

37.59
N/A
2.19

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-4.30
-13.84
14.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-39.47
-
-65.43

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
188.77

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
46.96

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 3.38 1.29 162.02% 2.09 1.24 68.55% 5.21 1.30 300.77% 4.81 1.38 248.55%
Expenses 3.31 1.27 160.63% 2.08 1.28 62.50% 5.24 1.41 271.63% 4.81 1.35 256.30%
EBITDA 0.06 0.03 100.00% 0.02 -0.04 - -0.04 -0.11 - 0.00 0.02 -100.00%
EBIDTM 1.89% 2.08% 0.81% -2.90% -0.75% -8.53% 0.10% 1.75%
Other Income 0.08 0.04 100.00% 0.10 0.08 25.00% 0.27 0.24 12.50% 0.06 0.04 50.00%
Interest 0.03 0.01 200.00% 0.03 0.00 0 0.02 0.02 0.00% 0.01 0.01 0.00%
Depreciation 0.05 0.02 150.00% 0.05 0.02 150.00% 0.16 0.11 45.45% 0.02 0.03 -33.33%
PBT 0.07 0.04 75.00% 0.04 0.03 33.33% 0.05 0.00 0 0.04 0.03 33.33%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.07 0.04 75.00% 0.04 0.03 33.33% 0.05 0.00 0 0.04 0.03 33.33%
PATM 1.95% 3.09% 1.72% 2.10% 1.04% -0.23% 0.85% 1.89%
EPS 0.04 0.02 100.00% 0.02 0.02 0.00% 0.03 0.00 0 0.02 0.02 0.00%

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 /

Consolidated

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 15.49 12.55 6.09 8.43 14.54 26.43 25.94 20.10 13.98 12.26 19.48 Net Sales Growth 197.31% 106.08% -27.76% -42.02% -44.99% 1.89% 29.05% 43.78% 14.03% -37.06% Cost Of Goods Sold 12.11 8.11 1.26 3.68 11.16 23.03 22.07 17.62 12.26 10.25 19.77 Gross Profit 3.38 4.44 4.83 4.75 3.37 3.40 3.87 2.47 1.73 2.01 -0.29 GP Margin 21.83% 35.38% 79.31% 56.35% 23.18% 12.86% 14.92% 12.29% 12.37% 16.39% -1.49% Total Expenditure 15.44 12.57 6.10 12.48 14.35 26.10 25.67 19.83 14.06 12.39 22.51 Power & Fuel Cost - 0.07 0.07 0.08 0.10 0.16 0.15 0.14 0.13 0.14 0.15 % Of Sales - 0.56% 1.15% 0.95% 0.69% 0.61% 0.58% 0.70% 0.93% 1.14% 0.77% Employee Cost - 0.42 0.29 0.28 0.24 0.29 0.18 0.20 0.22 0.23 0.13 % Of Sales - 3.35% 4.76% 3.32% 1.65% 1.10% 0.69% 1.00% 1.57% 1.88% 0.67% Manufacturing Exp. - 1.36 1.30 1.12 0.79 0.53 1.09 0.83 0.33 0.46 0.69 % Of Sales - 10.84% 21.35% 13.29% 5.43% 2.01% 4.20% 4.13% 2.36% 3.75% 3.54% General & Admin Exp. - 0.50 0.45 0.71 0.38 0.66 0.42 0.29 0.25 0.25 0.24 % Of Sales - 3.98% 7.39% 8.42% 2.61% 2.50% 1.62% 1.44% 1.79% 2.04% 1.23% Selling & Distn. Exp. - 1.89 2.44 2.23 1.29 1.29 1.63 0.60 0.68 0.88 1.41 % Of Sales - 15.06% 40.07% 26.45% 8.87% 4.88% 6.28% 2.99% 4.86% 7.18% 7.24% Miscellaneous Exp. - 0.22 0.29 4.38 0.39 0.14 0.13 0.16 0.20 0.17 1.41 % Of Sales - 1.75% 4.76% 51.96% 2.68% 0.53% 0.50% 0.80% 1.43% 1.39% 0.56% EBITDA 0.04 -0.02 -0.01 -4.05 0.19 0.33 0.27 0.27 -0.08 -0.13 -3.03 EBITDA Margin 0.26% -0.16% -0.16% -48.04% 1.31% 1.25% 1.04% 1.34% -0.57% -1.06% -15.55% Other Income 0.51 0.45 0.38 0.30 0.33 0.29 0.36 0.21 0.52 0.43 0.04 Interest 0.09 0.06 0.05 0.07 0.10 0.15 0.20 0.12 0.13 0.14 0.04 Depreciation 0.28 0.22 0.21 0.20 0.23 0.27 0.15 0.11 0.13 0.14 0.13 PBT 0.20 0.16 0.12 -4.01 0.19 0.19 0.28 0.24 0.18 0.02 -3.16 Tax 0.00 0.01 -0.69 0.14 0.10 0.22 0.14 0.12 0.07 -0.34 -1.28 Tax Rate 0.00% 6.25% -575.00% -3.49% 52.63% 115.79% 50.00% 50.00% 38.89% -1700.00% 27.18% PAT 0.20 0.15 0.81 -4.15 0.10 -0.03 0.14 0.12 0.12 0.36 -3.43 PAT before Minority Interest 0.20 0.15 0.81 -4.15 0.10 -0.03 0.14 0.12 0.12 0.36 -3.43 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 1.29% 1.20% 13.30% -49.23% 0.69% -0.11% 0.54% 0.60% 0.86% 2.94% -17.61% PAT Growth 100.00% -81.48% - - - - 16.67% 0.00% -66.67% - EPS 0.12 0.09 0.47 -2.41 0.06 -0.02 0.08 0.07 0.07 0.21 -1.99

Description TTM Mar 16 Mar 15
Net Sales - 12.26 19.48 Net Sales Growth - -37.06% Cost Of Goods Sold - 10.25 19.77 Gross Profit - 2.01 -0.29 GP Margin - 16.39% -1.49% Total Expenditure - 12.39 22.51 Power & Fuel Cost - 0.14 0.15 % Of Sales - 1.14% 0.77% Employee Cost - 0.23 0.13 % Of Sales - 1.88% 0.67% Manufacturing Exp. - 0.47 0.69 % Of Sales - 3.83% 3.54% General & Admin Exp. - 0.25 0.24 % Of Sales - 2.04% 1.23% Selling & Distn. Exp. - 0.87 1.41 % Of Sales - 7.10% 7.24% Miscellaneous Exp. - 0.17 0.11 % Of Sales - 1.39% 0.56% EBITDA - -0.13 -3.03 EBITDA Margin - -1.06% -15.55% Other Income - 0.43 0.04 Interest - 0.14 0.04 Depreciation - 0.14 0.13 PBT - 0.02 -3.16 Tax - -0.34 -1.28 Tax Rate - -1700.00% 27.18% PAT - 0.36 -3.43 PAT before Minority Interest - 0.36 -3.43 Minority Interest - 0.00 0.00 PAT Margin - 2.94% -17.61% PAT Growth - - EPS - 0.21 -1.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 14.85 13.48 12.66 16.81 16.73 16.77 16.63 16.50 16.39 16.02 Share Capital 16.31 15.50 15.50 15.50 15.50 15.50 15.50 15.50 15.50 15.50 Total Reserves -1.46 -2.02 -2.84 1.31 1.23 1.27 1.13 1.00 0.89 0.52 Non-Current Liabilities -1.07 -0.93 -0.18 0.47 0.64 0.42 0.46 0.01 0.17 0.70 Secured Loans 0.14 0.26 0.30 0.61 0.00 0.00 0.00 1.02 1.20 1.40 Unsecured Loans 0.00 0.00 0.00 0.47 1.31 1.27 1.40 0.00 0.00 0.00 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 2.40 1.16 1.08 1.37 1.18 0.91 0.78 0.52 0.46 0.63 Trade Payables 0.17 0.36 0.24 0.91 0.74 0.25 0.11 0.10 0.12 0.39 Other Current Liabilities 0.66 0.00 0.20 0.20 0.20 0.42 0.42 0.20 0.18 0.10 Short Term Borrowings 1.30 0.52 0.31 0.05 0.05 0.14 0.07 0.04 0.03 0.03 Short Term Provisions 0.28 0.28 0.34 0.21 0.19 0.10 0.19 0.17 0.13 0.12 Total Liabilities 16.18 13.71 13.56 18.65 18.55 18.10 17.87 17.03 17.02 17.35 Net Block 0.90 0.91 0.95 0.96 1.12 0.87 0.72 0.74 0.84 0.92 Gross Block 8.22 8.02 7.84 7.66 7.39 7.07 6.77 6.68 6.64 6.59 Accumulated Depreciation 7.33 7.11 6.90 6.69 6.27 6.20 6.05 5.94 5.81 5.67 Non Current Assets 3.62 3.07 4.65 6.60 7.05 8.67 9.90 1.83 1.92 2.00 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 1.08 1.08 1.07 1.07 1.08 1.09 1.09 1.08 1.08 1.08 Long Term Loans & Adv. 1.64 1.07 2.63 4.57 4.85 6.71 8.09 0.00 0.00 0.00 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 12.56 10.64 8.92 12.05 11.49 9.43 7.97 15.20 15.09 15.35 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.74 3.48 3.77 3.87 3.81 3.62 3.35 3.25 2.94 2.50 Sundry Debtors 1.81 1.56 0.61 3.71 3.30 1.68 0.93 8.47 8.78 9.83 Cash & Bank 2.72 1.47 1.44 0.31 0.28 0.50 0.37 0.22 0.25 0.70 Other Current Assets 4.29 0.00 0.01 0.00 4.10 3.62 3.32 3.25 3.11 2.32 Short Term Loans & Adv. 4.28 4.13 3.10 4.15 4.10 3.62 3.32 3.25 3.11 2.32 Net Current Assets 10.16 9.48 7.84 10.68 10.31 8.52 7.19 14.68 14.63 14.72 Total Assets 16.18 13.71 13.57 18.65 18.54 18.10 17.87 17.03 17.01 17.35

Description Mar 16 Mar 15
Shareholder's Funds 16.39 16.02 Share Capital 15.50 15.50 Total Reserves 0.89 0.52 Non-Current Liabilities 0.17 0.70 Secured Loans 1.20 1.40 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 0.46 0.63 Trade Payables 0.12 0.39 Other Current Liabilities 0.18 0.10 Short Term Borrowings 0.03 0.03 Short Term Provisions 0.13 0.12 Total Liabilities 17.02 17.35 Net Block 0.84 0.92 Gross Block 6.64 6.59 Accumulated Depreciation 5.81 5.67 Non Current Assets 1.92 2.00 Capital Work in Progress 0.00 0.00 Non Current Investment 1.09 1.08 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 15.09 15.35 Current Investments 0.00 0.00 Inventories 2.94 2.50 Sundry Debtors 8.78 9.83 Cash & Bank 0.25 0.70 Other Current Assets 3.11 0.00 Short Term Loans & Adv. 3.11 2.32 Net Current Assets 14.63 14.72 Total Assets 17.01 17.35

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -0.42 0.04 1.82 0.34 0.35 0.49 -0.17 0.18 -0.20 0.89 PBT 0.16 0.12 -4.01 0.19 0.19 0.28 0.24 0.18 0.02 -3.16 Adjustment 0.22 0.21 0.20 0.23 0.27 0.15 0.11 0.13 0.14 0.13 Changes in Working Capital -0.77 -0.27 5.65 -0.06 -0.07 0.11 -0.47 -0.09 -0.36 3.92 Cash after chg. in Working capital -0.40 0.06 1.84 0.36 0.39 0.54 -0.12 0.22 -0.19 0.89 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.02 -0.02 0.00 -0.03 -0.04 -0.05 -0.05 -0.03 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 -0.02 0.01 -0.01 0.00 0.00 -0.01 0.00 0.00 Cash From Investing Activity -0.21 -0.19 -0.19 -0.06 -0.51 -0.31 -0.08 -0.04 -0.06 4.74 Net Fixed Assets -0.20 -0.18 -0.18 -0.27 -0.32 -0.30 -0.09 -0.04 -0.05 4.64 Net Investments 0.00 -0.01 0.00 0.01 0.01 0.00 -0.01 0.00 0.00 0.10 Others -0.01 0.00 -0.01 0.20 -0.20 -0.01 0.02 0.00 -0.01 0.00 Cash from Financing Activity 1.88 0.18 -0.51 -0.24 -0.07 -0.05 0.40 -0.17 -0.19 -5.14 Net Cash Inflow / Outflow 1.25 0.04 1.12 0.04 -0.22 0.13 0.15 -0.03 -0.44 0.49 Opening Cash & Equivalents 1.47 1.44 0.31 0.28 0.50 0.37 0.22 0.25 0.70 0.21 Closing Cash & Equivalent 2.72 1.47 1.44 0.31 0.28 0.50 0.37 0.22 0.25 0.70

Description Mar 16 Mar 15
Cash From Operating Activity -0.20 0.89 PBT 0.02 -3.16 Adjustment 0.14 0.13 Changes in Working Capital -0.36 3.92 Cash after chg. in Working capital -0.19 0.89 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -0.06 4.74 Net Fixed Assets -0.05 Net Investments 0.00 Others -0.01 Cash from Financing Activity -0.19 -5.14 Net Cash Inflow / Outflow -0.44 0.49 Opening Cash & Equivalents 0.70 0.21 Closing Cash & Equivalent 0.25 0.70

Financial Ratios

Standalone /

Consolidated

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.) 9.11 8.70 8.17 10.85 10.79 10.82 10.73 10.65 10.57 10.34 ROA 1.01% 5.94% -25.77% 0.52% -0.18% 0.78% 0.70% 0.68% 2.11% -15.33% ROE 1.07% 6.20% -28.17% 0.57% -0.19% 0.84% 0.74% 0.71% 2.23% -17.68% ROCE 1.44% 1.20% -24.99% 1.60% 1.84% 2.59% 2.03% 1.75% 0.94% -22.21% Fixed Asset Turnover 1.55 0.77 1.09 1.91 3.65 3.75 2.99 2.10 1.85 2.19 Receivable days 48.91 64.80 93.35 87.99 34.44 18.39 85.40 225.21 277.05 211.75 Inventory Days 105.02 217.32 165.50 96.42 51.33 49.08 59.90 80.77 80.94 76.91 Payable days 11.79 85.83 56.74 26.95 6.99 2.52 1.92 2.85 7.20 9.02 Cash Conversion Cycle 142.14 196.30 202.11 157.46 78.78 64.95 143.38 303.13 350.78 279.63 Total Debt/Equity 0.10 0.06 0.06 0.08 0.09 0.11 0.11 0.08 0.09 0.10 Interest Cover 3.49 3.44 -60.32 2.93 2.24 2.43 2.96 2.43 1.18 -110.59

Description Mar 16 Mar 15
Book Value (Rs.) 10.57 10.34 ROA 2.11% -19.77% ROE 2.23% -21.42% ROCE 0.94% -26.59% Fixed Asset Turnover 1.85 2.96 Receivable days 277.05 184.30 Inventory Days 80.94 46.78 Payable days 7.20 7.17 Cash Conversion Cycle 350.78 223.91 Total Debt/Equity 0.09 0.10 Interest Cover 1.18 -110.59

Top Investors:

monotype india ltd

kaushik shah shares and sec pvt ltd

anil mansukhlal kothari

mahendra girdharilal wadhwani

balram thakurdas bharwani

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