Nath Bio Genes India Ltd

NATHBIOGEN
Miscellaneous
โ‚น 188.37
Price
โ‚น 357.96
Market Cap
Small Cap
9.41
P/E Ratio

๐Ÿ“Š Score Snapshot

9.46 / 25
Performance
25 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
41.45 / 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 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA - 73.72 39.74 19.92 3.65 12.69 -18.74 -46.09
Adj Cash EBITDA Margin - 29.40 17.89 7.94 1.36 5.14 -10.41 -32.69
Adj Cash EBITDA To EBITDA - 1.46 0.80 0.51 0.05 0.22 -0.41 -1.13
Adj Cash EPS - 34.74 13.27 -95.12 -4.92 3.43 -13.46 -30.29
Adj Cash PAT - 66.38 25.19 -180.35 -9.00 6.03 -26.00 -57.97
Adj Cash PAT To PAT - 1.53 0.72 1.12 -0.16 0.12 -0.68 -2.00
Adj Cash PE - 5.78 10.68 - - 41.69 - -
Adj EPS 20.58 22.58 18.44 -85.16 29.29 26.58 20.23 15.50
Adj EV To Cash EBITDA - 5.29 8.33 25.75 183.42 24.68 - -
Adj EV To EBITDA 5.86 7.70 6.68 13.20 9.75 5.52 20.58 24.61
Adj Number Of Shares 1.90 1.90 1.90 1.90 1.90 1.90 1.90 1.90
Adj PE 7.59 9.15 7.69 - 10.82 5.35 23.41 34.80
Adj Peg - 0.41 - - 1.06 0.17 0.77 0.66
Bvps 338.95 321.05 301.58 285.26 322.63 293.68 267.37 246.84
Cash Conversion Cycle 89.00 139.00 3,954 136.00 147.00 159.00 191.00 3,512
Cash ROCE - 6.39 5.48 3.14 -1.33 -0.32 -7.89 -11.83
Cash Roic - 7.71 6.15 3.22 -1.60 -0.54 -7.58 -11.23
Cash Revenue - 250.76 222.12 251.02 269.00 247.00 180.00 141.00
Cash Revenue To Revenue - 1.01 0.95 1.09 0.99 1.00 0.87 0.82
Dio - - 4,388 - - - - 4,743
Dpo - - 586.00 - - - - 1,406
Dso 89.00 139.00 152.00 136.00 147.00 159.00 191.00 175.00
Dividend Yield - 1.09 1.43 0.94 0.65 - - -
EV 319.92 389.71 331.23 512.92 669.49 313.18 931.65 1,007
EV To EBITDA 5.92 8.26 6.68 4.02 9.75 5.53 20.58 24.63
EV To Fcff - 8.83 9.35 26.74 - - - -
Fcfe - 47.78 37.95 -186.22 7.77 3.39 -21.88 -97.87
Fcfe Margin - 19.05 17.09 -74.19 2.89 1.37 -12.16 -69.41
Fcfe To Adj PAT - 1.10 1.08 1.15 0.14 0.07 -0.58 -3.37
Fcff - 44.12 35.41 19.18 -10.57 -3.64 -44.30 -52.87
Fcff Margin - 17.59 15.94 7.64 -3.93 -1.47 -24.61 -37.50
Fcff To NOPAT - 0.99 0.79 0.53 -0.17 -0.07 -1.08 -1.40
Market Cap 292.92 362.71 269.23 428.92 602.49 270.18 899.65 1,024
PB 0.45 0.59 0.47 0.79 0.98 0.48 1.77 2.18
PE 7.59 9.16 7.69 - 10.83 5.35 23.42 34.81
Peg - 0.70 - - 1.05 0.17 0.76 0.67
PS 0.80 1.46 1.15 1.86 2.22 1.10 4.37 5.99
ROCE 6.47 6.48 6.89 5.65 9.61 9.52 8.08 8.78
ROE 6.30 7.32 6.28 -27.95 9.56 9.39 7.78 7.52
Roic 7.31 7.82 7.77 6.07 9.49 8.21 7.01 8.01
Share Price 154.17 190.90 141.70 225.75 317.10 142.20 473.50 538.85

๐Ÿ“Š Quarterly Results

Metric Mar 2025 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
Sales 51.97 36.87 32.19 243.88 43.04 31.74 22.57 235.28 44.99 25.30 21.73 209.35 27.21 21.94
Interest 1.37 3.90 2.98 2.24 1.07 2.84 2.44 2.76 1.53 2.96 2.75 2.88 2.47 2.70
Expenses - 51.55 28.83 27.38 207.34 39.11 26.09 17.58 198.26 41.06 19.68 16.98 174.91 48.52 15.65
Other Income - 3.86 0.48 0.08 0.13 0.41 0.04 0.06 0.12 0.26 0.06 0.20 0.04 0.73 -
Exceptional Items 0.54 - - - 0.95 2.50 - - - - - - -88.78 -
Depreciation 1.34 0.83 0.83 0.83 0.98 0.76 0.76 0.76 0.99 0.67 0.67 0.67 1.05 0.68
Profit Before Tax 2.11 3.79 1.08 33.60 3.24 4.59 1.85 33.62 1.67 2.05 1.53 30.93 -112.88 2.91
Tax % 29.86 30.08 -2.78 0.74 19.14 16.78 18.92 0.62 14.37 34.15 3.92 0.55 -3.06 3.44
Net Profit - 1.48 2.65 1.11 33.35 2.62 3.82 1.50 33.41 1.43 1.35 1.47 30.76 -116.33 2.81
Minority Share - - - - - 0.01 0.01 0.02 0.02 - - - - -
Exceptional Items At 0.54 - - - 0.95 2.50 - - - - - - -86.06 -
Profit For PE 0.94 2.65 1.11 33.35 1.67 1.32 1.50 33.41 1.43 1.35 1.47 30.76 -30.27 3.00
Profit For EPS 1.48 2.65 1.11 33.35 2.62 3.83 1.51 33.43 1.45 1.35 1.47 30.76 -116.33 3.00
EPS In Rs 0.78 1.39 0.58 17.55 1.38 2.02 0.79 17.59 0.76 0.71 0.77 16.19 -61.21 1.48
PAT Margin % 2.85 7.19 3.45 13.67 6.09 12.04 6.65 14.20 3.18 5.34 6.76 14.69 -427.53 12.81
PBT Margin 4.06 10.28 3.36 13.78 7.53 14.46 8.20 14.29 3.71 8.10 7.04 14.77 -414.85 13.26
Tax 0.63 1.14 -0.03 0.25 0.62 0.77 0.35 0.21 0.24 0.70 0.06 0.17 3.45 0.10
Yoy Profit Growth % -43.71 100.76 -26.00 -0.18 16.78 -2.22 2.04 8.62 104.72 - - - - -34.00
Adj Ebit 2.94 7.69 4.06 35.84 3.36 4.93 4.29 36.38 3.20 5.01 4.28 33.81 -21.63 5.61
Adj EBITDA 4.28 8.52 4.89 36.67 4.34 5.69 5.05 37.14 4.19 5.68 4.95 34.48 -20.58 6.29
Adj EBITDA Margin 8.24 23.11 15.19 15.04 10.08 17.93 22.37 15.79 9.31 22.45 22.78 16.47 -75.63 28.67
Adj Ebit Margin 5.66 20.86 12.61 14.70 7.81 15.53 19.01 15.46 7.11 19.80 19.70 16.15 -79.49 25.57
Adj PAT 1.86 2.65 1.11 33.35 3.39 5.90 1.50 33.41 1.43 1.35 1.47 30.76 -207.83 2.81
Adj PAT Margin 3.58 7.19 3.45 13.67 7.88 18.59 6.65 14.20 3.18 5.34 6.76 14.69 -763.80 12.81
Ebit 2.40 7.69 4.06 35.84 2.41 2.43 4.29 36.38 3.20 5.01 4.28 33.81 67.15 5.61
EBITDA 3.74 8.52 4.89 36.67 3.39 3.19 5.05 37.14 4.19 5.68 4.95 34.48 68.20 6.29
EBITDA Margin 7.20 23.11 15.19 15.04 7.88 10.05 22.37 15.79 9.31 22.45 22.78 16.47 250.64 28.67
Ebit Margin 4.62 20.86 12.61 14.70 5.60 7.66 19.01 15.46 7.11 19.80 19.70 16.15 246.78 25.57
NOPAT -0.65 5.04 4.09 35.45 2.39 4.07 3.43 36.04 2.52 3.26 3.92 33.58 -23.04 5.42
NOPAT Margin -1.25 13.67 12.71 14.54 5.55 12.82 15.20 15.32 5.60 12.89 18.04 16.04 -84.67 24.70
Operating Profit -0.92 7.21 3.98 35.71 2.95 4.89 4.23 36.26 2.94 4.95 4.08 33.77 -22.36 5.61
Operating Profit Margin -1.77 19.56 12.36 14.64 6.85 15.41 18.74 15.41 6.53 19.57 18.78 16.13 -82.18 25.57

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 365.00 248.00 234.00 230.00 271.00 246.00 206.00 171.00 142.00 127.00 143.00 136.00
Interest 10.00 9.00 10.00 11.00 9.00 7.00 5.00 10.00 10.00 6.00 5.00 4.00
Expenses - 315.00 198.00 185.00 193.00 204.00 191.00 163.00 131.00 113.00 103.00 109.00 102.00
Other Income - 4.55 0.63 0.55 1.85 1.65 1.69 2.26 0.91 0.51 0.70 0.58 0.59
Exceptional Items 0.54 3.45 - -88.78 - 0.03 - 0.03 -0.01 -0.02 0.07 -
Depreciation 4.00 3.00 3.00 3.00 3.00 1.00 1.00 1.00 3.00 4.00 4.00 5.00
Profit Before Tax 41.00 42.00 36.00 -63.00 57.00 49.00 39.00 30.00 17.00 15.00 26.00 26.00
Tax % 4.88 4.76 2.78 -6.35 1.75 -2.04 2.56 3.33 5.88 6.67 3.85 7.69
Net Profit - 39.00 40.00 35.00 -67.00 56.00 50.00 38.00 29.00 16.00 14.00 25.00 24.00
Minority Share - - 0.02 - - - - - - - - -
Exceptional Items At 0.54 3.29 - -91.12 - 0.03 - 0.03 -0.01 -0.02 0.06 -
Profit For PE 38.06 36.33 35.01 23.74 55.66 50.45 38.43 29.39 16.29 14.19 25.34 24.30
Profit For EPS 38.60 39.62 35.03 -67.38 55.66 50.48 38.43 29.42 16.28 14.17 25.40 24.30
EPS In Rs 20.31 20.85 18.43 -35.46 29.29 26.56 20.22 15.48 10.17 8.85 15.87 15.18
Dividend Payout % - 10.00 11.00 -6.00 7.00 - - - - - - -
PAT Margin % 10.68 16.13 14.96 -29.13 20.66 20.33 18.45 16.96 11.27 11.02 17.48 17.65
PBT Margin 11.23 16.94 15.38 -27.39 21.03 19.92 18.93 17.54 11.97 11.81 18.18 19.12
Tax 2.00 2.00 1.00 4.00 1.00 -1.00 1.00 1.00 1.00 1.00 1.00 2.00
Adj Ebit 50.55 47.63 46.55 35.85 65.65 55.69 44.26 39.91 26.51 20.70 30.58 29.59
Adj EBITDA 54.55 50.63 49.55 38.85 68.65 56.69 45.26 40.91 29.51 24.70 34.58 34.59
Adj EBITDA Margin 14.95 20.42 21.18 16.89 25.33 23.04 21.97 23.92 20.78 19.45 24.18 25.43
Adj Ebit Margin 13.85 19.21 19.89 15.59 24.23 22.64 21.49 23.34 18.67 16.30 21.38 21.76
Adj PAT 39.51 43.29 35.00 -161.42 56.00 50.03 38.00 29.03 15.99 13.98 25.07 24.00
Adj PAT Margin 10.82 17.46 14.96 -70.18 20.66 20.34 18.45 16.98 11.26 11.01 17.53 17.65
Ebit 50.01 44.18 46.55 124.63 65.65 55.66 44.26 39.88 26.52 20.72 30.51 29.59
EBITDA 54.01 47.18 49.55 127.63 68.65 56.66 45.26 40.88 29.52 24.72 34.51 34.59
EBITDA Margin 14.80 19.02 21.18 55.49 25.33 23.03 21.97 23.91 20.79 19.46 24.13 25.43
Ebit Margin 13.70 17.81 19.89 54.19 24.23 22.63 21.49 23.32 18.68 16.31 21.34 21.76
NOPAT 43.76 44.76 44.72 36.16 62.88 55.10 40.92 37.70 24.47 18.67 28.84 26.77
NOPAT Margin 11.99 18.05 19.11 15.72 23.20 22.40 19.86 22.05 17.23 14.70 20.17 19.68
Operating Profit 46.00 47.00 46.00 34.00 64.00 54.00 42.00 39.00 26.00 20.00 30.00 29.00
Operating Profit Margin 12.60 18.95 19.66 14.78 23.62 21.95 20.39 22.81 18.31 15.75 20.98 21.32

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 24.75 - 25.25 22.41 20.36 18.87 18.14 16.99
Advance From Customers - - 93.00 - 73.00 46.00 32.86 19.61 19.63 23.15
Average Capital Employed 743.50 744.09 699.50 - 656.50 674.27 671.17 596.73 533.64 439.32
Average Invested Capital 599.00 718.09 572.50 - 575.50 595.77 662.67 670.73 584.14 470.82
Average Total Assets 953.00 838.00 836.50 - 766.00 764.50 760.00 688.00 608.50 513.00
Average Total Equity 627.00 624.00 591.50 - 557.50 577.50 585.50 533.00 488.50 386.00
Capital Employed 767.00 771.18 720.00 717.00 679.00 634.00 714.54 627.81 565.66 501.62
Cash Equivalents 89.00 1.00 77.00 15.00 38.00 4.00 29.00 22.00 21.00 45.00
Fixed Assets 250.00 251.00 249.00 243.00 244.00 245.00 247.00 246.00 232.00 211.00
Gross Block - - 274.21 - 269.63 267.30 267.28 264.90 249.86 227.93
Inventory 338.00 161.00 230.00 163.00 208.00 220.00 226.00 204.00 155.00 123.00
Invested Capital 636.00 739.18 562.00 697.00 583.00 568.00 623.54 701.81 639.66 528.62
Investments 6.00 6.00 6.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00
Loans N Advances 36.00 25.00 168.00 - 177.00 157.00 171.00 138.00 121.00 103.00
Long Term Borrowings 13.00 2.00 5.00 - - 1.00 1.00 - - -
Net Debt 27.00 120.00 27.00 93.00 62.00 84.00 67.00 43.00 32.00 -17.00
Net Working Capital 386.00 488.18 313.00 454.00 339.00 323.00 376.54 455.81 407.66 317.62
Other Asset Items 218.00 237.00 54.00 202.00 23.00 22.00 2.00 8.00 3.00 2.00
Other Borrowings - - - - - - - - - -
Other Liability Items 180.00 31.01 24.00 111.00 13.00 16.00 7.50 14.38 10.51 9.63
Reserves 625.00 624.00 591.00 586.00 554.00 523.00 594.00 539.00 489.00 450.00
Share Capital 19.00 19.00 19.00 19.00 19.00 19.00 19.00 19.00 19.00 19.00
Short Term Borrowings 110.00 125.00 105.00 113.00 105.00 92.00 100.00 70.00 57.00 32.00
Short Term Loans And Advances - - 1.00 - 28.00 14.00 6.00 132.00 114.00 98.00
Total Assets 1,026 829.00 880.00 847.00 793.00 739.00 790.00 730.00 646.00 571.00
Total Borrowings 122.00 127.00 110.00 113.00 105.00 93.00 101.00 70.00 58.00 33.00
Total Equity 644.00 643.00 610.00 605.00 573.00 542.00 613.00 558.00 508.00 469.00
Total Equity And Liabilities 1,026 829.00 880.00 847.00 793.00 739.00 790.00 730.00 646.00 571.00
Total Liabilities 382.00 186.00 270.00 242.00 220.00 197.00 177.00 172.00 138.00 102.00
Trade Payables 79.00 26.81 43.00 19.00 28.00 43.00 35.10 68.20 50.20 36.60
Trade Receivables 89.00 148.00 188.00 219.00 194.00 172.00 218.00 214.00 216.00 164.00

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 -8.00 -2.00 -22.00 16.00 6.00 20.00 90.00 5.00
Cash From Investing Activity -27.00 -3.00 -20.00 -10.00 -14.00 -20.00 -4.00 -4.00
Cash From Operating Activity 75.00 38.00 17.00 1.00 9.00 -23.00 -47.00 3.00
Cash Paid For Loan Advances -0.46 -20.78 -78.23 -21.00 -16.00 -20.00 -49.00 -21.00
Cash Paid For Purchase Of Fixed Assets -26.78 -2.55 -1.12 -11.60 -16.20 -22.30 -4.86 -4.13
Cash Paid For Purchase Of Investments -1.00 - - -0.05 - - - -
Cash Paid For Repayment Of Borrowings -3.21 -1.11 -10.26 - -0.21 - -36.57 -
Cash Received From Borrowings 8.34 13.37 2.44 25.22 12.31 25.34 0.24 15.00
Cash Received From Issue Of Shares - - - - - - 136.50 -
Cash Received From Sale Of Fixed Assets 0.05 0.05 0.07 0.15 0.46 0.08 0.29 0.07
Change In Inventory -22.46 12.50 5.96 -22.00 -49.00 -32.00 7.00 11.00
Change In Other Working Capital Items 27.70 25.40 12.33 3.00 1.00 1.00 -7.00 -6.00
Change In Payables 15.56 -15.05 19.99 -23.00 18.00 14.00 -8.00 -4.00
Change In Receivables 2.76 -11.88 21.02 -2.00 1.00 -26.00 -30.00 -7.00
Change In Working Capital 23.09 -9.81 -18.93 -65.00 -44.00 -64.00 -87.00 -26.00
Direct Taxes Paid -0.34 -0.92 -2.88 - -2.00 -3.00 - -
Dividends Paid -3.80 -3.80 -3.80 - - - - -
Interest Paid -9.11 -10.12 -10.61 -8.82 -6.55 -5.20 -10.31 -9.66
Interest Received 0.32 0.02 1.09 1.21 1.30 1.73 0.50 -
Net Cash Flow 39.00 34.00 -25.00 7.00 1.00 -23.00 39.00 5.00
Other Cash Financing Items Paid - - - - - - - -0.01
Other Cash Investing Items Paid - -0.40 -19.90 - - - - -
Profit From Operations 51.84 49.10 38.85 67.00 56.00 43.00 40.00 30.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Nathbiogen 2025-03-31 - 0.21 3.94 50.24 0.00
Nathbiogen 2024-12-31 - 0.19 4.37 49.83 0.00
Nathbiogen 2024-09-30 - 0.18 4.37 49.83 0.00
Nathbiogen 2024-06-30 - 0.21 4.37 49.80 0.00
๐Ÿ’ฌ
Stock Chat