Gufic Biosciences Ltd

GUFICBIO
Pharmaceuticals
โ‚น 390.90
Price
โ‚น 3,899
Market Cap
Small Cap
47.54
P/E Ratio

๐Ÿ“Š Score Snapshot

17.82 / 25
Performance
22.1 / 25
Valuation
0.4 / 20
Growth
7.0 / 30
Profitability
47.32 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Adj Cash EBITDA 21.18 2.54 140.03 95.69 59.77 16.12 11.86 0.44
Adj Cash EBITDA Margin 3.24 0.40 18.52 20.40 16.51 5.10 4.21 0.19
Adj Cash EBITDA To EBITDA 0.14 0.02 0.93 1.09 1.03 0.32 0.28 0.02
Adj Cash EPS -4.57 -5.65 8.76 6.71 3.18 -1.53 -1.75 -1.95
Adj Cash PAT -45.71 -54.98 85.05 52.03 25.02 -11.97 -13.16 -15.00
Adj Cash PAT To PAT -0.54 -0.69 0.89 1.18 1.09 -0.54 -0.78 -1.67
Adj Cash PE - - 28.98 17.29 15.51 - - -
Adj EPS 8.42 8.22 9.89 5.68 2.92 2.82 2.24 1.17
Adj EV To Cash EBITDA 152.66 827.60 17.86 9.92 8.33 42.67 79.02 1,276
Adj EV To EBITDA 21.39 15.28 16.56 10.82 8.62 13.72 22.39 22.96
Adj Number Of Shares 10.01 9.73 9.71 7.75 7.88 7.80 7.51 7.69
Adj PE 33.79 22.70 25.66 20.44 16.86 27.14 51.37 56.69
Adj Peg 13.89 - 0.35 0.22 4.75 1.05 0.56 2.59
Bvps 53.25 35.77 27.70 22.45 16.50 9.74 7.19 4.94
Cash Conversion Cycle 181.00 167.00 48.00 69.00 114.00 141.00 143.00 136.00
Cash ROCE -15.70 -42.29 7.32 27.04 4.45 -8.89 -12.11 -12.77
Cash Roic -14.77 -33.75 4.70 18.89 1.71 -6.94 -8.94 -8.99
Cash Revenue 654.00 636.00 756.00 469.00 362.00 316.00 282.00 233.00
Cash Revenue To Revenue 0.81 0.92 0.97 0.96 0.96 0.90 0.92 0.95
Dio 188.00 202.00 102.00 138.00 249.00 190.00 238.00 190.00
Dpo 156.00 143.00 125.00 162.00 238.00 157.00 192.00 132.00
Dso 149.00 109.00 71.00 93.00 103.00 107.00 97.00 78.00
Dividend Yield 0.03 0.04 0.04 0.10 0.12 0.07 0.04 0.07
EV 3,233 2,102 2,501 948.77 498.09 687.87 937.15 561.23
EV To EBITDA 21.07 15.29 16.57 10.82 8.62 13.74 23.27 22.96
EV To Fcff - - 135.14 14.92 97.09 - - -
Fcfe -131.71 29.02 23.05 -4.97 12.02 -1.97 -17.16 -15.00
Fcfe Margin -20.14 4.56 3.05 -1.06 3.32 -0.62 -6.09 -6.44
Fcfe To Adj PAT -1.56 0.36 0.24 -0.11 0.52 -0.09 -1.02 -1.67
Fcff -123.14 -216.51 18.51 63.58 5.13 -16.23 -15.33 -11.78
Fcff Margin -18.83 -34.04 2.45 13.56 1.42 -5.14 -5.44 -5.06
Fcff To NOPAT -1.26 -2.56 0.19 1.23 0.18 -0.63 -0.82 -0.96
Market Cap 2,915 1,816 2,464 899.77 388.09 597.87 865.15 510.23
PB 5.47 5.22 9.16 5.17 2.98 7.87 16.02 13.43
PE 33.91 22.71 25.66 20.44 16.87 27.18 54.08 56.71
Peg 7.53 - 0.35 0.22 4.76 0.84 0.66 2.45
PS 3.61 2.63 3.16 1.84 1.02 1.70 2.83 2.08
ROCE 12.85 17.02 35.14 22.15 15.64 18.48 17.72 15.47
ROE 19.14 25.94 43.36 28.97 22.35 33.89 36.61 25.00
Roic 11.74 13.17 24.75 15.33 9.71 11.01 10.89 9.33
Share Price 291.25 186.65 253.80 116.10 49.25 76.65 115.20 66.35

๐Ÿ“Š Quarterly Results

Metric Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021 Sep 2021
Sales 208.00 204.00 203.00 195.00 202.00 215.00 195.00 173.00 177.00 175.00 165.00 162.00 172.00 194.00
Interest 5.00 5.00 5.00 4.00 3.00 4.00 4.00 3.00 2.00 2.00 1.00 1.00 1.00 2.00
Expenses - 174.00 166.00 167.00 161.00 165.00 176.00 160.00 141.00 143.00 142.00 132.00 130.00 139.00 158.00
Other Income - 1.86 0.11 1.25 0.88 0.42 0.33 0.88 0.62 0.76 0.82 0.37 0.04 1.53 0.31
Depreciation 5.00 4.00 4.00 4.00 4.00 4.00 4.00 6.00 6.00 5.00 4.00 5.00 4.00 4.00
Profit Before Tax 26.00 29.00 28.00 27.00 30.00 31.00 28.00 24.00 27.00 27.00 28.00 26.00 29.00 30.00
Tax % 26.92 24.14 25.00 25.93 26.67 25.81 25.00 25.00 25.93 25.93 25.00 23.08 27.59 23.33
Net Profit - 19.00 22.00 21.00 20.00 22.00 23.00 21.00 18.00 20.00 20.00 21.00 20.00 21.00 23.00
Profit For PE 19.32 21.78 20.86 20.05 22.26 23.21 20.62 18.11 20.34 20.21 21.05 20.26 21.03 23.34
Profit For EPS 19.32 21.78 20.86 20.05 22.26 23.21 20.62 18.11 20.34 20.21 21.05 20.26 21.03 23.34
EPS In Rs 1.93 2.17 2.08 2.00 2.22 2.39 2.13 1.87 2.10 2.08 2.17 2.09 2.17 2.41
PAT Margin % 9.13 10.78 10.34 10.26 10.89 10.70 10.77 10.40 11.30 11.43 12.73 12.35 12.21 11.86
PBT Margin 12.50 14.22 13.79 13.85 14.85 14.42 14.36 13.87 15.25 15.43 16.97 16.05 16.86 15.46
Tax 7.00 7.00 7.00 7.00 8.00 8.00 7.00 6.00 7.00 7.00 7.00 6.00 8.00 7.00
Yoy Profit Growth % -13.21 -6.16 1.16 10.71 9.44 14.84 -2.04 -10.61 -3.28 -13.41 -32.55 57.42 36.03 34.68
Adj Ebit 30.86 34.11 33.25 30.88 33.42 35.33 31.88 26.62 28.76 28.82 29.37 27.04 30.53 32.31
Adj EBITDA 35.86 38.11 37.25 34.88 37.42 39.33 35.88 32.62 34.76 33.82 33.37 32.04 34.53 36.31
Adj EBITDA Margin 17.24 18.68 18.35 17.89 18.52 18.29 18.40 18.86 19.64 19.33 20.22 19.78 20.08 18.72
Adj Ebit Margin 14.84 16.72 16.38 15.84 16.54 16.43 16.35 15.39 16.25 16.47 17.80 16.69 17.75 16.65
Adj PAT 19.00 22.00 21.00 20.00 22.00 23.00 21.00 18.00 20.00 20.00 21.00 20.00 21.00 23.00
Adj PAT Margin 9.13 10.78 10.34 10.26 10.89 10.70 10.77 10.40 11.30 11.43 12.73 12.35 12.21 11.86
Ebit 30.86 34.11 33.25 30.88 33.42 35.33 31.88 26.62 28.76 28.82 29.37 27.04 30.53 32.31
EBITDA 35.86 38.11 37.25 34.88 37.42 39.33 35.88 32.62 34.76 33.82 33.37 32.04 34.53 36.31
EBITDA Margin 17.24 18.68 18.35 17.89 18.52 18.29 18.40 18.86 19.64 19.33 20.22 19.78 20.08 18.72
Ebit Margin 14.84 16.72 16.38 15.84 16.54 16.43 16.35 15.39 16.25 16.47 17.80 16.69 17.75 16.65
NOPAT 21.19 25.79 24.00 22.22 24.20 25.97 23.25 19.50 20.74 20.74 21.75 20.77 21.00 24.53
NOPAT Margin 10.19 12.64 11.82 11.39 11.98 12.08 11.92 11.27 11.72 11.85 13.18 12.82 12.21 12.64
Operating Profit 29.00 34.00 32.00 30.00 33.00 35.00 31.00 26.00 28.00 28.00 29.00 27.00 29.00 32.00
Operating Profit Margin 13.94 16.67 15.76 15.38 16.34 16.28 15.90 15.03 15.82 16.00 17.58 16.67 16.86 16.49

๐Ÿ’ฐ Profit & Loss

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Sales 807.00 691.00 779.00 488.00 379.00 351.00 306.00 245.00 201.00 148.00 121.00 98.00
Interest 15.00 8.00 5.00 14.00 14.00 10.00 9.00 6.00 6.00 4.00 4.00 4.00
Expenses - 658.00 556.00 631.00 404.00 327.00 305.00 267.00 222.00 181.00 134.00 109.00 87.00
Other Income - 2.18 2.54 3.03 3.69 5.77 4.12 2.86 1.44 0.60 0.56 0.63 0.39
Exceptional Items -2.30 0.03 0.07 0.04 0.02 0.05 1.58 - 0.06 0.01 - -0.01
Depreciation 17.00 22.00 19.00 16.00 14.00 5.00 4.00 4.00 4.00 4.00 2.00 2.00
Profit Before Tax 116.00 107.00 127.00 58.00 30.00 35.00 30.00 14.00 10.00 7.00 6.00 5.00
Tax % 25.86 25.23 24.41 24.14 23.33 37.14 46.67 35.71 30.00 42.86 33.33 40.00
Net Profit - 86.00 80.00 96.00 44.00 23.00 22.00 16.00 9.00 7.00 4.00 4.00 3.00
Exceptional Items At -2.00 - - - - - 1.00 - - - - -
Profit For PE 88.00 80.00 96.00 44.00 23.00 22.00 16.00 9.00 7.00 4.00 4.00 3.00
Profit For EPS 86.00 80.00 96.00 44.00 23.00 22.00 16.00 9.00 7.00 4.00 4.00 3.00
EPS In Rs 8.59 8.22 9.89 5.68 2.92 2.82 2.13 1.17 0.95 0.54 0.55 0.43
Dividend Payout % 1.00 1.00 1.00 2.00 2.00 2.00 2.00 4.00 5.00 9.00 9.00 12.00
PAT Margin % 10.66 11.58 12.32 9.02 6.07 6.27 5.23 3.67 3.48 2.70 3.31 3.06
PBT Margin 14.37 15.48 16.30 11.89 7.92 9.97 9.80 5.71 4.98 4.73 4.96 5.10
Tax 30.00 27.00 31.00 14.00 7.00 13.00 14.00 5.00 3.00 3.00 2.00 2.00
Adj Ebit 134.18 115.54 132.03 71.69 43.77 45.12 37.86 20.44 16.60 10.56 10.63 9.39
Adj EBITDA 151.18 137.54 151.03 87.69 57.77 50.12 41.86 24.44 20.60 14.56 12.63 11.39
Adj EBITDA Margin 18.73 19.90 19.39 17.97 15.24 14.28 13.68 9.98 10.25 9.84 10.44 11.62
Adj Ebit Margin 16.63 16.72 16.95 14.69 11.55 12.85 12.37 8.34 8.26 7.14 8.79 9.58
Adj PAT 84.29 80.02 96.05 44.03 23.02 22.03 16.84 9.00 7.04 4.01 4.00 2.99
Adj PAT Margin 10.44 11.58 12.33 9.02 6.07 6.28 5.50 3.67 3.50 2.71 3.31 3.05
Ebit 136.48 115.51 131.96 71.65 43.75 45.07 36.28 20.44 16.54 10.55 10.63 9.40
EBITDA 153.48 137.51 150.96 87.65 57.75 50.07 40.28 24.44 20.54 14.55 12.63 11.40
EBITDA Margin 19.02 19.90 19.38 17.96 15.24 14.26 13.16 9.98 10.22 9.83 10.44 11.63
Ebit Margin 16.91 16.72 16.94 14.68 11.54 12.84 11.86 8.34 8.23 7.13 8.79 9.59
NOPAT 97.86 84.49 97.51 51.58 29.13 25.77 18.67 12.22 11.20 5.71 6.67 5.40
NOPAT Margin 12.13 12.23 12.52 10.57 7.69 7.34 6.10 4.99 5.57 3.86 5.51 5.51
Operating Profit 132.00 113.00 129.00 68.00 38.00 41.00 35.00 19.00 16.00 10.00 10.00 9.00
Operating Profit Margin 16.36 16.35 16.56 13.93 10.03 11.68 11.44 7.76 7.96 6.76 8.26 9.18

๐Ÿฆ Balance Sheet

Metric Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Accumulated Depreciation - 62.74 - 69.23 64.48 48.67 32.40 12.74 8.15 3.68
Advance From Customers - 4.00 - 5.00 6.00 3.00 3.00 3.00 1.00 1.00
Average Capital Employed 809.50 774.00 - 507.50 284.00 245.50 214.50 153.50 114.00 85.00
Average Invested Capital 917.50 833.50 - 641.50 394.00 336.50 300.00 234.00 171.50 131.00
Average Total Assets 1,037 977.00 - 691.00 456.50 400.00 344.00 259.00 208.00 165.00
Average Total Equity 482.50 440.50 - 308.50 221.50 152.00 103.00 65.00 46.00 36.00
Cwip 363.00 307.00 258.00 170.00 41.00 13.00 31.00 10.00 2.00 -
Capital Employed 870.00 866.00 749.00 682.00 333.00 235.00 256.00 173.00 134.00 94.00
Cash Equivalents 19.00 13.00 16.00 47.00 27.00 13.00 16.00 8.00 8.00 6.00
Fixed Assets 149.00 159.00 165.00 160.00 115.00 100.00 83.00 24.00 23.00 22.00
Gross Block - 221.63 - 228.80 179.65 148.64 114.98 37.19 31.00 25.65
Inventory 187.00 200.00 192.00 183.00 116.00 94.00 122.00 94.00 94.00 63.00
Invested Capital 838.00 835.00 997.00 832.00 451.00 337.00 336.00 264.00 204.00 139.00
Investments 2.00 2.00 1.00 1.00 - - - - - -
Lease Liabilities 12.00 16.00 20.00 23.00 3.00 6.00 10.00 - - -
Loans N Advances 11.00 15.00 - 9.00 10.00 11.00 13.00 14.00 10.00 2.00
Long Term Borrowings 143.00 154.00 167.00 191.00 48.00 35.00 20.00 11.00 8.00 7.00
Net Debt 275.00 318.00 342.00 286.00 37.00 49.00 110.00 90.00 72.00 51.00
Net Working Capital 326.00 369.00 574.00 502.00 295.00 224.00 222.00 230.00 179.00 117.00
Other Asset Items 63.00 66.00 72.00 86.00 62.00 36.00 35.00 27.00 21.00 34.00
Other Borrowings - - - - - - 4.00 2.00 2.00 3.00
Other Liability Items 66.00 57.00 67.00 44.00 41.00 43.00 32.00 26.00 27.00 39.00
Reserves 564.00 523.00 381.00 338.00 259.00 164.00 120.00 68.00 46.00 30.00
Share Capital 10.00 10.00 10.00 10.00 10.00 10.00 10.00 8.00 8.00 8.00
Short Term Borrowings 141.00 163.00 172.00 121.00 13.00 20.00 93.00 85.00 69.00 47.00
Short Term Loans And Advances - - - 2.00 1.00 3.00 3.00 10.00 6.00 -
Total Assets 1,105 1,093 969.00 861.00 521.00 392.00 408.00 280.00 238.00 178.00
Total Borrowings 296.00 333.00 359.00 334.00 64.00 62.00 126.00 98.00 80.00 57.00
Total Equity 574.00 533.00 391.00 348.00 269.00 174.00 130.00 76.00 54.00 38.00
Total Equity And Liabilities 1,105 1,093 969.00 861.00 521.00 392.00 408.00 280.00 238.00 178.00
Total Liabilities 531.00 560.00 578.00 513.00 252.00 218.00 278.00 204.00 184.00 140.00
Trade Payables 169.00 166.00 153.00 130.00 141.00 111.00 117.00 78.00 76.00 44.00
Trade Receivables 311.00 330.00 530.00 410.00 304.00 248.00 214.00 206.00 162.00 104.00

๐Ÿ’ต Cash Flows

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Cash From Financing Activity 82.00 234.00 -6.00 -79.00 -4.00 8.00 14.00 7.00
Cash From Investing Activity -102.00 -191.00 -95.00 -7.00 -43.00 -13.00 -9.00 -5.00
Cash From Operating Activity -7.00 -27.00 106.00 87.00 47.00 5.00 -5.00 -4.00
Cash Paid For Loan Advances - - - - - - - -
Cash Paid For Purchase Of Fixed Assets -113.00 -188.00 -87.00 -12.00 -40.00 -13.00 -8.00 -4.00
Cash Paid For Purchase Of Investments -1.00 -1.00 - - - - - -
Cash Paid For Repayment Of Borrowings -37.00 - -6.00 -73.00 - - - -
Cash Received From Borrowings 42.00 250.00 12.00 12.00 13.00 18.00 - -
Cash Received From Issue Of Shares 100.00 - - - - - - -
Cash Received From Sale Of Fixed Assets 5.00 - - - - - - -
Change In Inventory -17.00 -68.00 -21.00 28.00 -8.00 - -31.00 -13.00
Change In Payables 40.00 -12.00 34.00 -1.00 27.00 2.00 24.00 1.00
Change In Receivables -153.00 -55.00 -23.00 -19.00 -17.00 -35.00 -24.00 -12.00
Change In Working Capital -130.00 -135.00 -11.00 8.00 2.00 -34.00 -30.00 -24.00
Direct Taxes Paid -27.00 -28.00 -33.00 -9.00 -10.00 -10.00 -16.00 -5.00
Dividends Paid -1.00 -1.00 -1.00 - - - - -
Interest Paid -15.00 -8.00 -5.00 -13.00 -14.00 -10.00 -8.00 -6.00
Interest Received 1.00 1.00 1.00 1.00 1.00 - - -
Net Cash Flow -27.00 17.00 5.00 2.00 - - 1.00 -1.00
Other Cash Financing Items Paid -8.00 -7.00 -6.00 -3.00 -3.00 - 23.00 14.00
Other Cash Investing Items Paid 6.00 -3.00 -8.00 5.00 -3.00 - -1.00 -1.00
Profit From Operations 150.00 136.00 150.00 88.00 55.00 49.00 42.00 24.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Guficbio 2024-12-31 - 0.30 2.99 24.20 0.00
Guficbio 2024-09-30 - 0.23 2.51 24.75 0.00
Guficbio 2024-06-30 - 0.23 2.38 24.89 0.00
Guficbio 2024-03-31 - 0.12 2.20 25.17 0.00
๐Ÿ’ฌ
Stock Chat