| Quarter | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 16 | 14 | 25 | 17 | 22 | 10 | 26 | 0 | 8 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -11.5 | -25.7 | -2.6 | -30.8 | 41.1 | -26.3 | 7.2 | -100.0 | -65.3 | -100.0 | -100.0 | |
| 27 | 32 | 13 | 28 | 16 | 26 | 15 | 29 | 5 | 12 | 4 | 5 | |
| -2 | -16 | 1 | -3 | 1 | -4 | -5 | -3 | -5 | -4 | -4 | -5 | |
OPM OPM% | -9.0 | -101.9 | 7.3 | -14.1 | 5.8 | -16.7 | -46.1 | -9.4 | -52.5 | |||
| 1 | 9 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -8 | 0 | -5 | 0 | -5 | -6 | -4 | -6 | -6 | -6 | -7 |
| -1 | -2 | -2 | 5 | 0 | -1 | -1 | -1 | -2 | -2 | -1 | -2 | |
| -2 | -7 | 2 | -9 | 0 | -4 | -5 | -3 | -5 | -4 | -5 | -5 | |
Growth YoY PAT Growth YoY% | 19.6 | 347.4 | -141.9 | 82.5 | 34.5 | -359.1 | 67.1 | -1,318.2 | 9.3 | 8.2 | -59.7 | |
NPM NPM% | -7.5 | -41.8 | 13.6 | -37.9 | -1.9 | -19.4 | -47.7 | -11.6 | -50.7 | |||
| -0.4 | -1.5 | 0.5 | -2.2 | -0.1 | -1.0 | -1.2 | -0.7 | -1.1 | -0.9 | -1.1 | -1.1 |
| Quarter | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 16 | 14 | 25 | 17 | 22 | 10 | 26 | 0 | 8 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -11.5 | -25.7 | -2.6 | -30.8 | 41.1 | -26.3 | 7.2 | -100.0 | -65.3 | -100.0 | -100.0 | |
| 27 | 32 | 13 | 28 | 16 | 26 | 15 | 29 | 5 | 12 | 4 | 5 | |
| -2 | -16 | 1 | -3 | 1 | -4 | -5 | -3 | -5 | -4 | -4 | -5 | |
OPM OPM% | -9.0 | -101.9 | 7.3 | -14.1 | 5.8 | -16.7 | -46.1 | -9.4 | -52.5 | |||
| 1 | 9 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -8 | 0 | -5 | 0 | -5 | -6 | -4 | -6 | -6 | -6 | -7 |
| -1 | -2 | -2 | 5 | 0 | -1 | -1 | -1 | -2 | -2 | -1 | -2 | |
| -2 | -7 | 2 | -9 | 0 | -4 | -5 | -3 | -5 | -4 | -5 | -5 | |
Growth YoY PAT Growth YoY% | 19.6 | 347.4 | -141.9 | 82.5 | 34.5 | -359.1 | 67.1 | -1,318.2 | 9.3 | 8.2 | -59.7 | |
NPM NPM% | -7.5 | -41.8 | 13.6 | -37.9 | -1.9 | -19.4 | -47.7 | -11.6 | -50.7 | |||
| -0.4 | -1.5 | 0.5 | -2.2 | -0.1 | -1.0 | -1.2 | -0.7 | -1.1 | -0.9 | -1.1 | -1.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 203 | 146 | 128 | 124 | 35 | 84 | 67 | 85 | 78 | 45 | 8 |
Growth Revenue Growth% | -27.9 | -12.4 | -3.0 | -72.0 | 140.4 | -20.1 | 27.7 | -8.1 | -43.1 | -90.0 | |
| 191 | 143 | 133 | 112 | 43 | 93 | 77 | 106 | 83 | 63 | 25 | |
| 12 | 3 | -5 | 12 | -8 | -9 | -10 | -21 | -5 | -18 | -18 | |
OPM OPM% | 5.8 | 2.3 | -3.8 | 9.9 | -23.6 | -11.1 | -15.6 | -24.5 | -6.4 | -41.4 | -232.0 |
| 6 | 1 | 1 | 1 | 1 | 4 | 1 | 2 | 1 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 6 | 1 | 5 | 4 | 1 | 2 | 5 | 5 | 6 | 7 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 11 | 2 | -9 | 9 | -8 | -7 | -14 | -24 | -10 | -23 | -25 |
| 5 | 1 | -3 | 3 | -4 | -2 | -4 | -6 | -1 | -6 | -7 | |
PAT PATCr | 6 | 2 | -6 | 7 | -4 | -6 | -10 | -18 | -9 | -17 | -18 |
Growth PAT Growth% | -75.9 | -501.6 | 204.8 | -165.5 | -35.9 | -76.3 | -77.4 | 51.7 | -94.8 | -42.4 | |
NPM NPM% | 3.2 | 1.1 | -4.8 | 5.2 | -12.3 | -6.9 | -15.3 | -21.2 | -11.2 | -38.2 | -236.2 |
| 2.1 | 0.4 | -1.4 | 1.5 | -1.0 | -1.6 | -2.4 | 1.1 | -2.0 | -3.9 | -4.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 203 | 146 | 128 | 124 | 35 | 84 | 67 | 85 | 78 | 45 | 8 |
Growth Revenue Growth% | -27.9 | -12.4 | -3.0 | -72.0 | 140.4 | -20.1 | 27.7 | -8.1 | -43.1 | -90.0 | |
| 191 | 143 | 133 | 112 | 43 | 93 | 77 | 106 | 83 | 63 | 25 | |
| 12 | 3 | -5 | 12 | -8 | -9 | -10 | -21 | -5 | -18 | -18 | |
OPM OPM% | 5.8 | 2.3 | -3.8 | 9.9 | -23.6 | -11.1 | -15.6 | -24.5 | -6.4 | -41.4 | -232.0 |
| 6 | 1 | 1 | 1 | 1 | 4 | 1 | 2 | 1 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 6 | 1 | 5 | 4 | 1 | 2 | 5 | 5 | 6 | 7 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 11 | 2 | -9 | 9 | -8 | -7 | -14 | -24 | -10 | -23 | -25 |
| 5 | 1 | -3 | 3 | -4 | -2 | -4 | -6 | -1 | -6 | -7 | |
PAT PATCr | 6 | 2 | -6 | 7 | -4 | -6 | -10 | -18 | -9 | -17 | -18 |
Growth PAT Growth% | -75.9 | -501.6 | 204.8 | -165.5 | -35.9 | -76.3 | -77.4 | 51.7 | -94.8 | -42.4 | |
NPM NPM% | 3.2 | 1.1 | -4.8 | 5.2 | -12.3 | -6.9 | -15.3 | -21.2 | -11.2 | -38.2 | -236.2 |
| 2.1 | 0.4 | -1.4 | 1.5 | -1.0 | -1.6 | -2.4 | 1.1 | -2.0 | -3.9 | -4.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 |
Reserves ReservesCr | -3 | -2 | -8 | -1 | -6 | -13 | -23 | -9 | 62 | 45 | 36 |
| 48 | 35 | 30 | 14 | 13 | 88 | 101 | 64 | 101 | 91 | 99 | |
| 3 | 4 | 3 | 3 | 3 | 6 | 6 | 6 | 6 | 6 | 10 | |
| 91 | 80 | 68 | 59 | 53 | 125 | 127 | 104 | 213 | 186 | 188 | |
| 84 | 74 | 60 | 47 | 38 | 99 | 93 | 34 | 65 | 33 | 33 | |
| 8 | 7 | 9 | 12 | 15 | 26 | 34 | 70 | 147 | 153 | 155 | |
| 91 | 80 | 68 | 59 | 53 | 125 | 127 | 104 | 213 | 186 | 188 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 | 43 |
Reserves ReservesCr | -3 | -2 | -8 | -1 | -6 | -13 | -23 | -9 | 62 | 45 | 36 |
| 48 | 35 | 30 | 14 | 13 | 88 | 101 | 64 | 101 | 91 | 99 | |
| 3 | 4 | 3 | 3 | 3 | 6 | 6 | 6 | 6 | 6 | 10 | |
| 91 | 80 | 68 | 59 | 53 | 125 | 127 | 104 | 213 | 186 | 188 | |
| 84 | 74 | 60 | 47 | 38 | 99 | 93 | 34 | 65 | 33 | 33 | |
| 8 | 7 | 9 | 12 | 15 | 26 | 34 | 70 | 147 | 153 | 155 | |
| 91 | 80 | 68 | 59 | 53 | 125 | 127 | 104 | 213 | 186 | 188 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| -12 | 8 | -9 | -17 | 3 | -32 | 34 | 12 | -42 | 11 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | |
| -6 | -1 | -2 | -3 | -1 | 31 | -34 | -12 | 45 | -15 | |
Net Cash Flow Net Cash FlowCr | -18 | 7 | -10 | -20 | 3 | -1 | 1 | 0 | 3 | -3 |
Free Cash Flow Free Cash FlowCr | -12 | 8 | -9 | -17 | 3 | -32 | 34 | 12 | -42 | 11 |
CFO To PAT CFO To PAT% | -185.2 | 504.3 | 150.7 | -261.1 | -59.2 | 554.0 | -333.7 | -65.0 | 481.1 | -63.8 |
CFO To EBITDA CFO To EBITDA% | -101.7 | 232.3 | 192.4 | -138.0 | -30.7 | 344.4 | -327.4 | -56.4 | 844.8 | -59.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| -12 | 8 | -9 | -17 | 3 | -32 | 34 | 12 | -42 | 11 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | |
| -6 | -1 | -2 | -3 | -1 | 31 | -34 | -12 | 45 | -15 | |
Net Cash Flow Net Cash FlowCr | -18 | 7 | -10 | -20 | 3 | -1 | 1 | 0 | 3 | -3 |
Free Cash Flow Free Cash FlowCr | -12 | 8 | -9 | -17 | 3 | -32 | 34 | 12 | -42 | 11 |
CFO To PAT CFO To PAT% | -185.2 | 504.3 | 150.7 | -261.1 | -59.2 | 554.0 | -333.7 | -65.0 | 481.1 | -63.8 |
CFO To EBITDA CFO To EBITDA% | -101.7 | 232.3 | 192.4 | -138.0 | -30.7 | 344.4 | -327.4 | -56.4 | 844.8 | -59.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 38 | 157 | 80 | 98 | 85 | 33 | 25 | 196 | 121 | 96 | 60 |
Price To Earnings Price To Earnings | 5.9 | 101.1 | 15.0 | ||||||||
Price To Sales Price To Sales | 0.2 | 1.1 | 0.6 | 0.8 | 2.4 | 0.4 | 0.4 | 2.3 | 1.6 | 2.1 | 7.9 |
Price To Book Price To Book | 0.9 | 3.8 | 2.3 | 2.3 | 2.3 | 1.1 | 1.2 | 82.7 | -19.0 | -4.1 | -1.9 |
EV To EBITDA EV To EBITDA | 1.1 | 35.2 | -14.2 | 4.8 | -7.9 | -6.2 | -1.5 | -10.2 | -37.4 | -8.5 | -7.1 |
GPM GPM% | 16.2 | 13.5 | 6.7 | 19.9 | 9.6 | 2.6 | 3.2 | -6.2 | 12.7 | 1.0 | 1.0 |
OPM OPM% | 5.8 | 2.3 | -3.8 | 9.9 | -23.6 | -11.1 | -15.6 | -24.5 | -6.4 | -41.4 | -232.0 |
NPM NPM% | 3.2 | 1.1 | -4.8 | 5.2 | -12.3 | -6.9 | -15.3 | -21.2 | -11.2 | -38.2 | -236.2 |
ROCE ROCE% | 43.3 | 9.8 | -9.4 | 30.9 | -19.3 | -8.5 | -40.2 | -31.7 | -2.2 | -10.0 | -11.2 |
ROE ROE% | 16.1 | 3.7 | -17.7 | 15.6 | -11.4 | -18.9 | -49.9 | -53.2 | -8.3 | -19.4 | -23.0 |
ROA ROA% | 7.0 | 1.9 | -9.1 | 11.1 | -8.0 | -4.6 | -8.1 | -17.4 | -4.1 | -9.2 | -9.6 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 38 | 157 | 80 | 98 | 85 | 33 | 25 | 196 | 121 | 96 | 60 |
Price To Earnings Price To Earnings | 5.9 | 101.1 | 15.0 | ||||||||
Price To Sales Price To Sales | 0.2 | 1.1 | 0.6 | 0.8 | 2.4 | 0.4 | 0.4 | 2.3 | 1.6 | 2.1 | 7.9 |
Price To Book Price To Book | 0.9 | 3.8 | 2.3 | 2.3 | 2.3 | 1.1 | 1.2 | 82.7 | -19.0 | -4.1 | -1.9 |
EV To EBITDA EV To EBITDA | 1.1 | 35.2 | -14.2 | 4.8 | -7.9 | -6.2 | -1.5 | -10.2 | -37.4 | -8.5 | -7.1 |
GPM GPM% | 16.2 | 13.5 | 6.7 | 19.9 | 9.6 | 2.6 | 3.2 | -6.2 | 12.7 | 1.0 | 1.0 |
OPM OPM% | 5.8 | 2.3 | -3.8 | 9.9 | -23.6 | -11.1 | -15.6 | -24.5 | -6.4 | -41.4 | -232.0 |
NPM NPM% | 3.2 | 1.1 | -4.8 | 5.2 | -12.3 | -6.9 | -15.3 | -21.2 | -11.2 | -38.2 | -236.2 |
ROCE ROCE% | 43.3 | 9.8 | -9.4 | 30.9 | -19.3 | -8.5 | -40.2 | -31.7 | -2.2 | -10.0 | -11.2 |
ROE ROE% | 16.1 | 3.7 | -17.7 | 15.6 | -11.4 | -18.9 | -49.9 | -53.2 | -8.3 | -19.4 | -23.0 |
ROA ROA% | 7.0 | 1.9 | -9.1 | 11.1 | -8.0 | -4.6 | -8.1 | -17.4 | -4.1 | -9.2 | -9.6 |
Documents — Bharat Immunological & Biological Corporation Ltd