Tiaan Ayurvedic & Herbs Live BSE/NSE | Tiaan Ayurvedic & Herbs Fundamenta data | Tiaan Ayurvedic & Herbs Balance sheet | Tiaan Ayurvedic & Herbs Quarterly Results | Tiaan Ayurvedic & Herbs Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

59.31
43.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

59.29
N/A
7.01

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
129.33
186.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
33.87

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

-
-
39.16

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
48.44

Quarterly Results

Standalone Figures in Rs. Crores

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 11.46 2.92 292.47% 7.64 2.27 236.56% 4.37 1.64 166.46% 3.33 0.29 1,048.28%
Expenses 10.60 2.79 279.93% 7.05 2.17 224.88% 4.05 1.59 154.72% 3.18 0.26 1,123.08%
EBITDA 0.85 0.13 553.85% 0.59 0.11 436.36% 0.32 0.05 540.00% 0.14 0.03 366.67%
EBIDTM 7.46% 4.36% 7.76% 4.75% 7.32% 3.17% 4.27% 10.31%
Other Income 0.02 0.02 0.00% 0.03 0.02 50.00% 0.00 0.02 -100.00% 0.02 0.01 100.00%
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.14 0.02 600.00% 0.02 0.02 0.00% 0.01 0.01 0.00% 0.02 0.02 0.00%
PBT 0.74 0.12 516.67% 0.61 0.10 510.00% 0.31 0.06 416.67% 0.14 0.01 1,300.00%
Tax 0.16 0.03 433.33% 0.16 0.03 433.33% 0.08 0.02 300.00% 0.04 0.01 300.00%
PAT 0.58 0.09 544.44% 0.45 0.07 542.86% 0.23 0.05 360.00% 0.10 0.00 0.00
PATM 5.06% 2.95% 5.90% 3.17% 5.26% 2.81% 2.95% 0.69%
EPS 1.12 0.28 300.00% 0.87 0.23 278.26% 0.74 0.15 393.33% 0.32 0.01 3,100.00%

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 26.80 10.15 0.49 0.43 0.30 0.16 0.14 0.17 0.15 Net Sales Growth 276.40% 1971.43% 13.95% 43.33% 87.50% 14.29% -17.65% 13.33% Cost Of Goods Sold 24.09 9.34 0.21 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 2.71 0.81 0.28 0.43 0.30 0.16 0.14 0.17 0.15 GP Margin 10.12% 7.98% 57.14% 100% 100% 100% 100% 100% 100% Total Expenditure 24.88 9.72 0.40 0.33 0.02 0.23 0.14 0.17 0.17 Power & Fuel Cost - 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.10% 2.04% 2.33% 0% 0% 0% 0% 0% Employee Cost - 0.22 0.06 0.03 0.01 0.01 0.00 0.00 0.00 % Of Sales - 2.17% 12.24% 6.98% 3.33% 6.25% 0% 0% 0% Manufacturing Exp. - 0.04 0.05 0.27 0.00 0.00 0.01 0.00 0.00 % Of Sales - 0.39% 10.20% 62.79% 0% 0% 7.14% 0% 0% General & Admin Exp. - 0.11 0.08 0.04 0.01 0.01 0.13 0.01 0.00 % Of Sales - 1.08% 16.33% 9.30% 3.33% 6.25% 92.86% 5.88% 0% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.02 0.00 0.00 0.00 0.21 0.00 0.16 0.16 % Of Sales - 0.20% 0% 0% 0% 131.25% 0% 94.12% 106.67% EBITDA 1.90 0.43 0.09 0.10 0.28 -0.07 0.00 0.00 -0.02 EBITDA Margin 7.09% 4.24% 18.37% 23.26% 93.33% -43.75% 0% 0% -13.33% Other Income 0.07 0.06 0.04 0.03 0.00 0.00 0.00 0.00 0.00 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.19 0.07 0.09 0.12 0.00 0.00 0.00 0.00 0.00 PBT 1.80 0.43 0.04 0.00 0.28 -0.06 0.01 0.00 -0.02 Tax 0.44 0.12 0.01 0.00 0.07 0.00 0.00 0.00 0.00 Tax Rate 24.44% 27.91% 25.00% 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% PAT 1.36 0.30 0.03 0.00 0.21 -0.06 0.01 0.00 -0.02 PAT before Minority Interest 1.36 0.30 0.03 0.00 0.21 -0.06 0.01 0.00 -0.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.07% 2.96% 6.12% 0% 70.0% -37.50% 7.14% 0% -13.33% PAT Growth 547.62% 900% 0 -100% 450.0% -700% 0 100% Unadjusted EPS 3.05 0.97 0.09 0.01 0.66 -0.21 0.02 0.01 -0.05

Description

TTM

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

26.80

10.15

0.49

0.43

0.30

0.16

0.14

0.17

0.15

Net Sales Growth

276.40%

1971.43%

13.95%

43.33%

87.50%

14.29%

-17.65%

13.33%

Cost Of Goods Sold

24.09

9.34

0.21

0.00

Gross Profit

2.71

0.81

0.28

0.43

0.30

0.16

0.14

0.17

0.15

GP Margin

10.12%

7.98%

57.14%

100%

Total Expenditure

24.88

9.72

0.40

0.33

0.02

0.23

0.14

0.17

Power & Fuel Cost

0.01

0.00

% Of Sales

0.10%

2.04%

2.33%

Employee Cost

0.22

0.06

0.03

0.01

0.00

% Of Sales

2.17%

12.24%

6.98%

3.33%

6.25%

Manufacturing Exp.

0.04

0.05

0.27

0.00

0.01

0.00

% Of Sales

0.39%

10.20%

62.79%

7.14%

General & Admin Exp.

0.11

0.08

0.04

0.01

0.13

0.01

0.00

% Of Sales

1.08%

16.33%

9.30%

3.33%

6.25%

92.86%

5.88%

Selling & Distn. Exp.

0.00

% Of Sales

Miscellaneous Exp.

0.02

0.00

0.21

0.00

0.16

% Of Sales

0.20%

131.25%

94.12%

106.67%

EBITDA

1.90

0.43

0.09

0.10

0.28

-0.07

0.00

-0.02

EBITDA Margin

7.09%

4.24%

18.37%

23.26%

93.33%

-43.75%

-13.33%

Other Income

0.07

0.06

0.04

0.03

0.00

Interest

0.00

Depreciation

0.19

0.07

0.09

0.12

0.00

PBT

1.80

0.43

0.04

0.00

0.28

-0.06

0.01

0.00

-0.02

Tax

0.44

0.12

0.01

0.00

0.07

0.00

Tax Rate

24.44%

27.91%

25.00%

0.00%

25.00%

0.00%

PAT

1.36

0.30

0.03

0.00

0.21

-0.06

0.01

0.00

-0.02

PAT before Minority Interest

1.36

0.30

0.03

0.00

0.21

-0.06

0.01

0.00

-0.02

Minority Interest

0.00

PAT Margin

5.07%

2.96%

6.12%

70.0%

-37.50%

7.14%

-13.33%

PAT Growth

547.62%

900%

-100%

450.0%

-700%

100%

Unadjusted EPS

3.05

0.97

0.09

0.01

0.66

-0.21

0.02

0.01

-0.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 3.34 3.04 3.01 3.01 2.80 2.87 2.86 2.86 Share Capital 3.10 3.10 3.10 3.10 3.10 3.10 3.10 3.10 Total Reserves 0.24 -0.06 -0.09 -0.10 -0.30 -0.24 -0.24 -0.25 Non-Current Liabilities 0.00 0.00 0.00 0.00 -0.01 -0.01 -0.01 -0.01 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 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 Current Liabilities 1.48 0.27 0.06 0.06 0.02 0.02 0.02 0.02 Trade Payables 1.33 0.21 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.01 0.00 0.00 0.00 0.02 0.02 0.02 0.02 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.14 0.06 0.06 0.06 0.00 0.00 0.00 0.00 Total Liabilities 4.82 3.31 3.07 3.07 2.81 2.88 2.87 2.87 Net Block 0.77 0.84 0.93 0.00 0.00 0.00 0.00 0.00 Gross Block 1.05 1.05 1.05 0.00 0.00 0.00 0.00 0.01 Accumulated Depreciation 0.27 0.20 0.12 0.00 0.00 0.00 0.00 0.01 Non Current Assets 2.17 2.64 2.72 2.46 2.67 2.64 2.78 2.68 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.75 1.35 1.80 0.10 0.10 0.10 0.35 0.35 Long Term Loans & Adv. 0.65 0.45 0.00 2.35 2.56 2.54 2.42 2.32 Other Non Current Assets 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 Current Assets 2.65 0.67 0.35 0.61 0.15 0.24 0.09 0.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.12 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 2.21 0.27 0.00 0.00 0.00 0.00 0.00 0.10 Cash & Bank 0.02 0.01 0.09 0.48 0.14 0.02 0.09 0.08 Other Current Assets 0.42 0.00 0.14 0.13 0.01 0.22 0.01 0.01 Short Term Loans & Adv. 0.42 0.39 0.00 0.00 0.00 0.01 0.01 0.01 Net Current Assets 1.17 0.40 0.29 0.55 0.14 0.22 0.08 0.00 Total Assets 4.82 3.31 3.07 3.07 2.82 2.88 2.87 2.87

Description

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

3.34

3.04

3.01

2.80

2.87

2.86

Share Capital

3.10

Total Reserves

0.24

-0.06

-0.09

-0.10

-0.30

-0.24

-0.25

Non-Current Liabilities

0.00

-0.01

Secured Loans

0.00

Unsecured Loans

0.00

Long Term Provisions

0.00

Current Liabilities

1.48

0.27

0.06

0.02

Trade Payables

1.33

0.21

0.00

Other Current Liabilities

0.01

0.00

0.02

Short Term Borrowings

0.00

Short Term Provisions

0.14

0.06

0.00

Total Liabilities

4.82

3.31

3.07

2.81

2.88

2.87

Net Block

0.77

0.84

0.93

0.00

Gross Block

1.05

0.00

0.01

Accumulated Depreciation

0.27

0.20

0.12

0.00

0.01

Non Current Assets

2.17

2.64

2.72

2.46

2.67

2.64

2.78

2.68

Capital Work in Progress

0.00

Non Current Investment

0.75

1.35

1.80

0.10

0.35

Long Term Loans & Adv.

0.65

0.45

0.00

2.35

2.56

2.54

2.42

2.32

Other Non Current Assets

0.00

0.01

Current Assets

2.65

0.67

0.35

0.61

0.15

0.24

0.09

0.19

Current Investments

0.00

Inventories

0.00

0.12

0.00

Sundry Debtors

2.21

0.27

0.00

0.10

Cash & Bank

0.02

0.01

0.09

0.48

0.14

0.02

0.09

0.08

Other Current Assets

0.42

0.00

0.14

0.13

0.01

0.22

0.01

Short Term Loans & Adv.

0.42

0.39

0.00

0.01

Net Current Assets

1.17

0.40

0.29

0.55

0.14

0.22

0.08

0.00

Total Assets

4.82

3.31

3.07

2.82

2.88

2.87

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -0.44 -0.16 1.78 0.03 -0.04 -0.46 -0.16 -0.13 PBT 0.43 0.04 0.12 0.21 -0.06 0.01 0.00 -0.02 Adjustment 0.01 0.00 -0.57 -0.30 -0.16 -0.15 -0.17 -0.15 Changes in Working Capital -0.75 -0.19 2.23 0.12 0.18 -0.32 0.01 0.04 Cash after chg. in Working capital -0.32 -0.15 1.78 0.03 -0.04 -0.46 -0.16 -0.13 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.12 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity 0.46 0.08 -2.17 0.31 0.16 0.40 0.17 0.15 Net Fixed Assets 0.00 0.00 -1.05 0.00 0.00 0.00 0.01 Net Investments 0.60 0.45 -1.70 0.00 0.00 0.25 0.00 Others -0.14 -0.37 0.58 0.31 0.16 0.15 0.16 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.01 -0.08 -0.39 0.34 0.12 -0.07 0.01 0.02 Opening Cash & Equivalents 0.01 0.09 0.48 0.14 0.02 0.09 0.08 0.05 Closing Cash & Equivalent 0.02 0.01 0.09 0.48 0.14 0.02 0.09 0.08

Description

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Cash From Operating Activity

-0.44

-0.16

1.78

0.03

-0.04

-0.46

-0.16

-0.13

PBT

0.43

0.04

0.12

0.21

-0.06

0.01

0.00

-0.02

Adjustment

0.01

0.00

-0.57

-0.30

-0.16

-0.15

-0.17

-0.15

Changes in Working Capital

-0.75

-0.19

2.23

0.12

0.18

-0.32

0.01

0.04

Cash after chg. in Working capital

-0.32

-0.15

1.78

0.03

-0.04

-0.46

-0.16

-0.13

Interest Paid

0.00

Tax Paid

-0.12

-0.01

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.46

0.08

-2.17

0.31

0.16

0.40

0.17

0.15

Net Fixed Assets

0.00

-1.05

0.00

0.01

Net Investments

0.60

0.45

-1.70

0.00

0.25

0.00

Others

-0.14

-0.37

0.58

0.31

0.16

0.15

0.16

Cash from Financing Activity

0.00

Net Cash Inflow / Outflow

0.01

-0.08

-0.39

0.34

0.12

-0.07

0.01

0.02

Opening Cash & Equivalents

0.01

0.09

0.48

0.14

0.02

0.09

0.08

0.05

Closing Cash & Equivalent

0.02

0.01

0.09

0.48

0.14

0.02

0.09

0.08

Financial Ratios

Standalone

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 10.77 9.79 9.70 9.69 9.03 9.24 9.21 0.00 ROA 7.44% 0.90% 0.11% 7.01% -2.28% 0.23% 0.06% -0.55% ROE 9.48% 0.94% 0.11% 7.09% -2.29% 0.23% 0.06% -0.55% ROCE 13.38% 1.35% 0.16% 9.50% -2.28% 0.26% 0.09% -0.55% Fixed Asset Turnover 9.71 0.47 0.41 0.00 0.00 0.00 18.48 10.31 Receivable days 44.51 199.68 0.00 0.00 0.00 0.00 0.00 234.56 Inventory Days 0.00 0.00 101.74 0.00 0.00 0.00 0.00 0.00 Payable days 29.08 92.39 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 15.44 107.28 101.74 0.00 0.00 0.00 0.00 234.56 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 778.71 429.46 31.19 2247.04 -995.43 144.91 41.67 -104.39

Description

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

10.77

9.79

9.70

9.69

9.03

9.24

9.21

0.00

ROA

7.44%

0.90%

0.11%

7.01%

-2.28%

0.23%

0.06%

-0.55%

ROE

9.48%

0.94%

0.11%

7.09%

-2.29%

0.23%

0.06%

-0.55%

ROCE

13.38%

1.35%

0.16%

9.50%

-2.28%

0.26%

0.09%

-0.55%

Fixed Asset Turnover

9.71

0.47

0.41

0.00

18.48

10.31

Receivable days

44.51

199.68

0.00

234.56

Inventory Days

0.00

101.74

0.00

Payable days

29.08

92.39

0.00

Cash Conversion Cycle

15.44

107.28

101.74

0.00

234.56

Total Debt/Equity

0.00

Interest Cover

778.71

429.46

31.19

2247.04

-995.43

144.91

41.67

-104.39

Tiaan Ayurvedic & Herbs Ltd.

Finance - Investment

BSE: 540108 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Tiaan Ayurvedic & Herbs Ltd.

Finance - Investment

BSE: 540108 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update