Nifty
Sensex
:
:
8896.70
28812.88
-42.80(-0.48%)
-80.09(-0.28%)

Pharmaceuticals & Drugs

Rating :
23/99

BSE: 532300 | NSE: WOCKPHARMA

760.55
55.95 (7.94%)
27-Feb-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 707.95
  • 773.50
  • 705.00
  • 704.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 6096664
  • 46368.18
  • 1129.05
  • 627.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,799.72
  • 356.15
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,731.77
  • N/A
  • 2.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.26%
  • 1.96%
  • 13.86%
  • FII
  • DII
  • Others
  • 1.43%
  • 3.21%
  • 5.28%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
995.56
1,075.77
-7.46%
1,064.69
1,231.65
-13.56%
1,090.83
1,140.65
-4.37%
1,013.36
1,079.14
-6.10%
Expenses
994.61
1,008.25
-1.35%
965.18
1,046.89
-7.81%
1,015.49
973.39
4.33%
944.53
983.00
-3.91%
EBITDA
0.95
67.52
-98.59%
99.51
184.76
-46.14%
75.34
167.26
-54.96%
68.83
96.14
-28.41%
EBIDTM
0.10%
6.28%
9.35%
15.00%
6.91%
14.66%
6.79%
8.91%
Other Income
22.42
49.43
-54.64%
19.90
6.91
187.99%
16.90
38.76
-56.40%
17.31
12.68
36.51%
Interest
61.42
25.26
143.15%
56.37
23.30
141.93%
48.58
16.94
186.78%
35.71
14.30
149.72%
Depreciation
38.11
35.84
6.33%
37.36
34.85
7.20%
36.38
34.65
4.99%
37.22
34.38
8.26%
PBT
-76.16
55.85
-
25.68
133.52
-80.77%
7.28
154.43
-95.29%
13.21
60.14
-78.03%
Tax
-15.72
2.73
-
0.76
18.74
-95.94%
-9.42
33.54
-
-29.53
27.11
-
PAT
-60.44
53.12
-
24.92
114.78
-78.29%
16.70
120.89
-86.19%
42.74
33.03
29.40%
PATM
-6.07%
4.94%
2.34%
9.32%
1.53%
10.60%
4.22%
3.06%
EPS
-4.88
5.52
-
1.54
9.74
-84.19%
1.44
10.36
-86.10%
3.88
3.10
25.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Dec 06
Net Sales
4,461.43
4,481.54
4,830.36
5,609.42
4,350.50
3,751.24
4,501.42
3,589.78
2,653.15
1,729.04
Net Sales Growth
-0.45%
-7.22%
-13.89%
28.94%
15.97%
-16.67%
25.40%
35.30%
53.45%
 
Cost Of Goods Sold
1,604.21
1,487.48
1,806.25
1,747.56
1,534.38
1,516.22
1,972.54
1,360.35
992.76
667.85
Gross Profit
2,857.22
2,994.06
3,024.11
3,861.86
2,816.12
2,235.02
2,528.89
2,229.42
1,660.40
1,061.19
GP Margin
64.04%
66.81%
62.61%
68.85%
64.73%
59.58%
56.18%
62.10%
62.58%
61.37%
Total Expenditure
3,957.60
3,772.14
3,804.65
3,549.74
2,996.79
2,835.28
3,731.04
2,933.74
2,014.89
1,328.77
Power & Fuel Cost
113.99
101.40
92.17
97.08
80.38
55.83
58.36
56.99
47.66
43.95
% Of Sales
2.56%
2.26%
1.91%
1.73%
1.85%
1.49%
1.30%
1.59%
1.80%
2.54%
Employee Cost
944.30
868.87
768.63
655.90
572.91
542.41
730.30
629.10
458.88
260.67
% Of Sales
21.17%
19.39%
15.91%
11.69%
13.17%
14.46%
16.22%
17.52%
17.30%
15.08%
Manufacturing Exp.
228.07
236.03
240.85
180.06
115.03
110.79
135.10
137.51
62.40
56.72
% Of Sales
5.11%
5.27%
4.99%
3.21%
2.64%
2.95%
3.00%
3.83%
2.35%
3.28%
General & Admin Exp.
404.66
320.92
352.19
248.28
194.47
198.73
234.13
179.13
91.65
78.46
% Of Sales
9.07%
7.16%
7.29%
4.43%
4.47%
5.30%
5.20%
4.99%
3.45%
4.54%
Selling & Distn. Exp.
258.67
261.55
292.98
291.74
214.75
186.16
219.81
218.33
145.78
106.67
% Of Sales
5.80%
5.84%
6.07%
5.20%
4.94%
4.96%
4.88%
6.08%
5.49%
6.17%
Miscellaneous Exp.
403.70
495.89
251.58
329.12
284.87
225.14
380.80
352.33
215.78
106.67
% Of Sales
9.05%
11.07%
5.21%
5.87%
6.55%
6.00%
8.46%
9.81%
8.13%
6.62%
EBITDA
503.83
709.40
1,025.71
2,059.68
1,353.71
915.96
770.38
656.04
638.26
400.27
EBITDA Margin
11.29%
15.83%
21.23%
36.72%
31.12%
24.42%
17.11%
18.28%
24.06%
23.15%
Other Income
96.95
66.55
38.40
54.00
25.34
152.62
29.52
46.11
78.19
57.27
Interest
101.21
55.21
83.35
215.37
269.02
267.10
342.48
259.07
163.81
40.94
Depreciation
142.56
145.40
139.92
122.14
115.07
116.62
148.14
113.05
78.48
62.06
PBT
357.01
575.34
840.84
1,776.17
994.96
684.86
309.29
330.03
474.15
354.54
Tax
25.48
162.65
47.88
258.21
221.74
8.65
16.67
-91.62
91.66
52.92
Tax Rate
7.14%
28.27%
5.38%
14.05%
42.54%
8.29%
-1.69%
36.51%
19.33%
17.99%
PAT
325.02
404.91
840.72
1,579.48
299.45
95.70
-1,002.30
-159.34
382.49
241.25
PAT before Minority Interest
331.53
412.69
842.79
1,579.48
299.45
95.70
-1,002.30
-159.34
382.49
241.25
Minority Interest
-6.51
-7.78
-2.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.29%
9.04%
17.40%
28.16%
6.88%
2.55%
-22.27%
-4.44%
14.42%
13.95%
PAT Growth
-19.73%
-51.84%
-46.77%
427.46%
212.90%
109.55%
-529.03%
-141.66%
58.55%
 
Unadjusted EPS
29.50
36.81
76.64
145.61
31.31
8.27
-91.44
-12.69
34.95
22.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Dec 06
Shareholder's Funds
3,872.41
3,715.35
3,581.47
2,704.18
1,471.02
943.10
671.75
1,017.73
1,273.56
1,066.29
Share Capital
353.80
353.59
353.43
353.34
816.09
799.93
723.30
54.72
54.72
54.72
Total Reserves
3,489.34
3,315.65
3,182.73
2,319.30
644.73
143.17
-51.55
963.01
1,218.84
1,011.20
Non-Current Liabilities
2,289.97
1,872.46
1,161.18
1,520.80
2,891.88
2,943.95
3,969.89
4,193.61
2,992.07
2,062.38
Secured Loans
1,650.80
1,180.25
1,096.27
1,467.51
2,697.34
2,785.34
3,552.21
3,160.86
2,344.02
1,475.07
Unsecured Loans
3.36
4.59
6.03
7.64
9.05
9.15
465.32
1,074.26
555.96
495.20
Long Term Provisions
588.22
635.05
51.98
69.85
84.49
224.31
0.00
0.00
0.00
0.00
Current Liabilities
1,842.33
1,772.97
1,743.20
1,773.48
1,890.94
1,919.01
1,031.27
1,630.28
911.01
585.56
Trade Payables
637.69
552.56
557.79
634.15
540.80
436.58
435.44
523.45
450.61
279.86
Other Current Liabilities
621.67
844.44
947.70
789.96
978.38
1,068.86
363.77
332.96
379.51
217.69
Short Term Borrowings
550.03
348.28
210.20
182.00
260.80
390.06
0.00
0.00
0.00
0.00
Short Term Provisions
32.94
27.69
27.51
167.37
110.96
23.51
232.05
773.87
80.89
88.01
Total Liabilities
8,475.08
7,504.73
6,622.02
5,998.46
6,253.84
5,806.06
5,672.91
6,841.62
5,176.64
3,714.23
Net Block
2,547.17
2,122.74
2,294.63
1,989.60
2,571.34
2,580.22
2,529.43
2,996.17
2,549.31
1,398.18
Gross Block
5,155.74
4,552.96
4,642.81
4,295.75
4,211.60
4,048.65
3,834.34
3,989.56
3,409.59
1,853.13
Accumulated Depreciation
2,608.57
2,430.22
2,348.18
1,684.94
1,306.76
1,439.10
1,038.73
988.17
860.27
454.95
Non Current Assets
4,484.51
3,983.17
3,266.10
2,671.53
3,772.33
3,903.85
3,331.83
3,722.87
3,142.21
1,707.09
Capital Work in Progress
1,036.05
1,007.30
707.53
490.94
902.29
862.70
707.57
633.50
444.59
249.58
Non Current Investment
0.45
2.62
2.62
2.63
90.75
89.63
94.83
93.19
70.94
0.31
Long Term Loans & Adv.
897.56
845.68
235.86
183.35
207.95
371.30
0.00
0.00
0.00
0.00
Other Non Current Assets
3.28
4.83
25.46
5.01
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,990.57
3,521.56
3,355.92
3,326.93
2,481.51
1,902.21
2,341.07
3,118.74
2,034.43
2,007.14
Current Investments
0.00
338.72
573.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,102.16
1,020.78
992.89
1,058.83
888.56
713.73
765.45
829.75
771.77
430.00
Sundry Debtors
1,200.47
741.43
481.04
958.46
758.69
605.24
574.01
853.42
670.07
461.56
Cash & Bank
1,478.11
1,234.55
1,125.80
1,096.06
699.99
482.89
346.98
649.91
380.18
973.18
Other Current Assets
209.83
186.08
182.21
213.58
134.27
100.35
654.63
785.65
212.41
142.40
Short Term Loans & Adv.
209.83
186.08
182.21
213.58
134.27
100.35
654.63
785.65
212.41
142.40
Net Current Assets
2,148.24
1,748.59
1,612.72
1,553.45
590.57
-16.80
1,309.80
1,488.46
1,123.42
1,421.58
Total Assets
8,475.08
7,504.73
6,622.02
5,998.46
6,253.84
5,806.06
5,672.90
6,841.61
5,176.64
3,714.23

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Dec 06
Cash From Operating Activity
71.61
354.96
1,476.29
1,532.40
1,343.83
641.81
-198.68
124.50
377.21
188.54
PBT
357.01
575.34
890.67
1,860.20
576.72
104.35
-985.64
-250.96
474.15
294.17
Adjustment
201.29
285.63
133.53
273.31
917.59
495.44
1,078.01
976.29
167.00
119.65
Changes in Working Capital
-402.76
-344.62
587.99
-266.99
-129.94
44.99
-244.20
-569.67
-197.65
-169.56
Cash after chg. in Working capital
155.54
516.35
1,612.19
1,866.52
1,364.37
644.78
-151.82
155.66
443.50
244.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-83.93
-161.39
-135.90
-334.12
-20.54
-2.97
-46.85
-31.15
-66.29
-55.72
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-818.19
-206.63
-851.62
1,085.37
-305.45
-276.61
704.33
-1,198.09
-1,667.73
-876.28
Net Fixed Assets
-268.53
-299.87
-283.99
174.15
-181.64
-415.22
-136.60
-330.13
-227.84
-171.71
Net Investments
0.00
10.73
0.00
0.00
0.00
7.69
-13.04
-0.13
-142.58
24.39
Others
-549.66
82.51
-567.63
911.22
-123.81
130.92
853.97
-867.83
-1,297.31
-728.96
Cash from Financing Activity
254.26
-75.65
-601.32
-2,245.75
-826.56
-372.99
-395.67
1,039.87
677.70
953.86
Net Cash Inflow / Outflow
-492.32
72.68
23.35
372.02
211.82
-7.79
109.98
-33.72
-612.83
266.12
Opening Cash & Equivalents
1,158.69
1,101.65
1,050.01
689.66
470.10
314.10
212.16
377.25
973.18
713.93
Closing Cash & Equivalent
664.64
1,158.69
1,101.65
1,050.01
689.66
470.10
314.10
212.16
380.18
973.18

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Dec 08
Dec 07
Dec 06
Book Value (Rs.)
320.78
306.20
294.97
216.65
63.91
18.08
0.29
93.00
116.37
97.40
ROA
4.15%
6.09%
13.36%
25.78%
4.97%
1.67%
-16.02%
-2.65%
8.60%
8.23%
ROE
9.59%
12.49%
30.04%
102.78%
66.74%
95.20%
-196.36%
-13.91%
32.70%
25.65%
ROCE
7.63%
11.25%
18.98%
43.10%
17.39%
8.23%
-12.94%
0.17%
17.70%
14.08%
Fixed Asset Turnover
0.92
0.98
1.08
1.32
1.05
0.95
1.15
0.97
1.01
1.30
Receivable days
79.27
49.71
54.33
55.81
57.17
57.31
57.81
77.27
77.40
77.27
Inventory Days
86.66
81.88
77.43
63.29
67.16
71.89
64.61
81.23
82.19
73.33
Payable days
64.60
63.71
65.00
65.49
65.74
63.23
53.78
69.42
65.35
64.61
Cash Conversion Cycle
101.32
67.88
66.75
53.61
58.58
65.97
68.64
89.08
94.24
86.00
Total Debt/Equity
0.63
0.55
0.54
0.77
2.25
3.60
5.98
4.16
2.28
1.85
Interest Cover
4.53
11.42
11.69
9.53
2.94
1.39
-1.88
0.03
3.89
8.19

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.