Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Pharmaceuticals & Drugs

Rating :
40/99

BSE: 524212 | NSE: WANBURY

67.90
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 67.65
  • 68.00
  • 66.00
  • 66.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7866
  •  5.31
  •  112.00
  •  55.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 219.88
  • 2.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 338.48
  • N/A
  • -6.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.85%
  • 13.87%
  • 38.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.86%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.16
  • -1.98
  • 0.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.66
  • -3.30
  • 3.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.65
  • -
  • -20.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.89
  • -1.33
  • -1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.58
  • 19.04
  • 15.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
116.94
127.86
-8.54%
134.39
120.45
11.57%
124.84
109.70
13.80%
124.09
95.21
30.33%
Expenses
119.98
121.31
-1.10%
121.58
122.22
-0.52%
116.00
95.94
20.91%
116.98
86.23
35.66%
EBITDA
-3.04
6.55
-
12.81
-1.77
-
8.84
13.76
-35.76%
7.11
8.98
-20.82%
EBIDTM
-2.60%
5.12%
9.53%
-1.47%
7.08%
12.55%
5.73%
9.43%
Other Income
1.94
0.31
525.81%
0.64
1.21
-47.11%
0.26
0.80
-67.50%
0.31
0.13
138.46%
Interest
3.31
5.02
-34.06%
4.79
5.79
-17.27%
5.64
6.21
-9.18%
5.16
5.02
2.79%
Depreciation
3.03
2.64
14.77%
3.00
2.59
15.83%
3.03
2.39
26.78%
2.78
2.40
15.83%
PBT
-7.45
-0.81
-
82.03
-8.93
-
0.43
5.96
-92.79%
-0.53
1.68
-
Tax
-0.21
0.06
-
-0.51
0.03
-
0.06
0.05
20.00%
0.06
0.08
-25.00%
PAT
-7.25
-0.86
-
82.55
-8.96
-
0.37
5.91
-93.74%
-0.58
1.60
-
PATM
-6.20%
-0.67%
61.42%
-7.43%
0.30%
5.39%
-0.47%
1.68%
EPS
-2.22
-0.26
-
25.27
-3.58
-
0.11
2.36
-95.34%
-0.18
0.64
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Net Sales
500.26
392.52
367.45
391.37
371.10
433.81
423.26
249.92
661.86
459.11
386.25
Net Sales Growth
10.38%
6.82%
-6.11%
5.46%
-14.46%
2.49%
69.36%
-62.24%
44.16%
18.86%
 
Cost Of Goods Sold
298.70
217.15
175.74
196.20
174.09
196.97
182.40
119.30
304.08
249.64
191.03
Gross Profit
201.56
175.37
191.72
195.17
197.01
236.83
240.87
130.62
357.78
209.46
195.21
GP Margin
40.29%
44.68%
52.18%
49.87%
53.09%
54.59%
56.91%
52.26%
54.06%
45.62%
50.54%
Total Expenditure
474.54
376.85
389.07
378.00
439.03
415.28
390.89
228.50
637.65
491.22
389.06
Power & Fuel Cost
-
17.13
15.38
14.46
15.26
18.74
18.51
10.05
28.07
17.98
14.67
% Of Sales
-
4.36%
4.19%
3.69%
4.11%
4.32%
4.37%
4.02%
4.24%
3.92%
3.80%
Employee Cost
-
64.15
67.48
75.72
87.10
87.59
85.41
39.57
111.53
80.90
80.83
% Of Sales
-
16.34%
18.36%
19.35%
23.47%
20.19%
20.18%
15.83%
16.85%
17.62%
20.93%
Manufacturing Exp.
-
9.98
13.77
7.98
10.21
15.04
12.34
2.98
14.62
8.23
5.89
% Of Sales
-
2.54%
3.75%
2.04%
2.75%
3.47%
2.92%
1.19%
2.21%
1.79%
1.52%
General & Admin Exp.
-
23.63
28.56
30.47
29.66
34.37
29.80
25.49
47.41
35.66
34.42
% Of Sales
-
6.02%
7.77%
7.79%
7.99%
7.92%
7.04%
10.20%
7.16%
7.77%
8.91%
Selling & Distn. Exp.
-
18.72
19.63
27.41
29.49
42.43
34.19
15.15
62.46
37.43
33.48
% Of Sales
-
4.77%
5.34%
7.00%
7.95%
9.78%
8.08%
6.06%
9.44%
8.15%
8.67%
Miscellaneous Exp.
-
26.10
68.51
25.77
93.22
20.14
28.26
15.96
69.48
61.39
33.48
% Of Sales
-
6.65%
18.64%
6.58%
25.12%
4.64%
6.68%
6.39%
10.50%
13.37%
7.44%
EBITDA
25.72
15.67
-21.62
13.37
-67.93
18.53
32.37
21.42
24.21
-32.11
-2.81
EBITDA Margin
5.14%
3.99%
-5.88%
3.42%
-18.31%
4.27%
7.65%
8.57%
3.66%
-6.99%
-0.73%
Other Income
3.15
4.75
46.20
11.50
76.70
89.69
1.40
6.48
11.29
4.84
13.32
Interest
18.90
23.07
32.87
39.88
30.86
35.51
31.87
18.62
48.26
37.23
40.24
Depreciation
11.84
9.75
9.68
9.97
10.30
10.32
9.05
4.80
23.37
22.59
16.99
PBT
74.48
-12.41
-17.97
-24.98
-32.39
62.40
-7.15
4.48
-36.15
-87.09
-46.73
Tax
-0.60
0.20
0.21
-0.14
-0.38
0.38
0.00
1.27
2.86
0.14
0.00
Tax Rate
-0.81%
-1.61%
0.32%
0.56%
1.17%
0.61%
0.00%
28.35%
-2.29%
-0.16%
0.00%
PAT
75.09
-12.61
64.46
-24.85
-32.01
62.01
-7.15
3.20
-127.71
-87.23
-38.89
PAT before Minority Interest
75.09
-12.61
64.46
-24.85
-32.01
62.01
-7.15
3.20
-127.71
-87.23
-38.89
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
15.01%
-3.21%
17.54%
-6.35%
-8.63%
14.29%
-1.69%
1.28%
-19.30%
-19.00%
-10.07%
PAT Growth
3,350.65%
-
-
-
-
-
-
-
-
-
 
EPS
22.96
-3.86
19.71
-7.60
-9.79
18.96
-2.19
0.98
-39.06
-26.68
-11.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Shareholder's Funds
-156.24
-143.45
-209.28
-184.68
-153.28
-188.77
-193.94
-191.71
-47.96
44.45
Share Capital
25.02
25.00
23.72
23.72
23.22
19.97
19.97
19.97
17.38
17.38
Total Reserves
-181.60
-168.66
-233.23
-208.66
-176.50
-220.96
-213.91
-211.68
-65.34
27.07
Non-Current Liabilities
84.43
107.74
130.36
105.79
159.92
251.37
298.18
311.67
346.79
271.74
Secured Loans
71.99
99.54
123.03
99.01
153.73
230.92
270.48
279.35
310.20
260.79
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
0.18
Long Term Provisions
13.75
11.56
10.69
10.14
9.55
8.76
7.48
6.75
7.16
5.52
Current Liabilities
355.35
311.04
361.60
348.25
401.91
298.61
264.85
259.43
447.41
465.84
Trade Payables
133.77
121.87
112.24
83.13
140.11
86.11
99.15
93.69
78.35
82.92
Other Current Liabilities
200.56
160.75
160.69
178.59
194.50
118.92
85.47
89.17
283.97
289.46
Short Term Borrowings
16.42
24.92
85.21
82.67
63.19
90.60
77.85
74.18
73.81
82.27
Short Term Provisions
4.60
3.50
3.47
3.85
4.12
2.97
2.37
2.39
11.28
11.19
Total Liabilities
283.54
275.33
282.68
269.36
408.55
387.87
395.75
406.05
772.90
808.69
Net Block
167.38
163.90
172.36
178.33
186.34
180.27
164.05
173.67
423.31
439.37
Gross Block
215.98
203.10
202.03
198.61
196.65
325.72
305.65
309.76
593.06
580.90
Accumulated Depreciation
48.59
39.20
29.66
20.28
10.32
145.46
141.60
136.09
169.75
141.53
Non Current Assets
182.28
181.69
184.53
191.66
216.83
223.94
214.65
219.39
582.95
583.90
Capital Work in Progress
11.01
13.89
8.97
10.05
9.58
14.42
18.52
12.96
25.05
16.83
Non Current Investment
0.01
0.01
0.02
0.02
0.03
0.01
0.01
0.01
0.54
0.54
Long Term Loans & Adv.
3.40
3.80
3.11
2.84
20.46
28.98
31.08
32.02
134.03
127.14
Other Non Current Assets
0.46
0.10
0.07
0.41
0.43
0.26
0.99
0.73
0.01
0.01
Current Assets
101.27
93.64
98.15
77.70
191.73
163.93
181.11
186.67
189.96
224.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
24.85
12.26
19.33
13.07
34.23
34.61
33.77
35.16
42.84
58.89
Sundry Debtors
34.47
50.79
44.41
29.46
84.66
74.94
98.52
103.19
84.38
113.66
Cash & Bank
11.70
16.70
5.25
6.21
9.37
7.22
12.03
6.69
16.90
15.95
Other Current Assets
30.24
9.42
26.47
22.69
63.47
47.15
36.78
41.63
45.83
36.29
Short Term Loans & Adv.
3.42
4.47
2.69
6.27
37.16
29.41
16.51
21.52
36.15
21.88
Net Current Assets
-254.09
-217.41
-263.44
-270.55
-210.19
-134.68
-83.74
-72.76
-257.45
-241.05
Total Assets
283.55
275.33
282.68
269.36
408.56
387.87
395.76
406.06
772.91
808.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Cash From Operating Activity
16.68
44.13
29.73
32.49
43.39
43.05
40.17
68.17
87.44
9.10
PBT
-12.41
64.67
-24.98
-32.39
62.40
-7.15
4.48
-124.85
-87.09
-38.89
Adjustment
33.22
-41.41
42.90
39.71
-37.29
47.85
22.65
191.19
93.60
59.97
Changes in Working Capital
-3.00
20.90
11.88
26.05
18.33
2.36
13.13
2.07
80.96
-11.82
Cash after chg. in Working capital
17.81
44.16
29.80
33.37
43.43
43.07
40.25
68.40
87.47
9.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.13
-0.03
-0.06
-0.89
-0.04
-0.01
-0.08
-0.23
-0.04
-0.15
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
8.04
63.66
-3.07
-1.39
-13.06
-19.63
-5.33
-6.20
-20.53
-31.52
Net Fixed Assets
-10.00
-5.99
-2.34
-2.43
133.91
-15.98
-1.45
-7.18
-15.15
-7.50
Net Investments
0.00
0.01
0.00
0.01
-0.02
0.00
0.00
106.06
-0.27
-1.08
Others
18.04
69.64
-0.73
1.03
-146.95
-3.65
-3.88
-105.08
-5.11
-22.94
Cash from Financing Activity
-17.39
-107.87
-26.78
-33.26
-26.93
-28.07
-29.54
-70.68
-64.16
24.41
Net Cash Inflow / Outflow
7.34
-0.08
-0.13
-2.16
3.39
-4.65
5.29
-8.70
2.74
1.99
Opening Cash & Equivalents
2.66
2.74
2.87
5.03
1.63
6.28
0.99
9.69
6.95
4.96
Closing Cash & Equivalent
10.00
2.66
2.74
2.87
5.03
1.63
6.28
0.99
9.69
6.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Book Value (Rs.)
-62.60
-57.48
-88.32
-77.97
-66.01
-112.21
-109.34
-108.90
-53.40
-2.96
ROA
-4.51%
23.10%
-9.00%
-9.44%
15.57%
-1.82%
0.80%
-21.66%
-11.03%
-4.95%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-365.97%
ROCE
0.00%
444.45%
50.26%
-2.00%
70.48%
15.27%
13.85%
-31.06%
-12.92%
0.30%
Fixed Asset Turnover
1.88
1.83
2.08
2.00
1.70
1.37
0.83
1.50
0.80
0.69
Receivable days
39.45
46.85
32.42
52.61
65.66
72.98
144.54
50.69
77.31
98.27
Inventory Days
17.17
15.54
14.22
21.80
28.32
28.77
49.39
21.08
39.71
50.40
Payable days
214.85
243.11
106.12
125.89
110.93
100.14
182.52
57.27
72.19
83.77
Cash Conversion Cycle
-158.22
-180.72
-59.49
-51.47
-16.96
1.60
11.41
14.50
44.83
64.89
Total Debt/Equity
-0.83
-1.14
-1.11
-1.19
-1.76
-1.67
-1.74
-1.79
-4.47
-88.47
Interest Cover
0.46
2.97
0.37
-0.05
2.76
0.78
1.24
-1.59
-1.34
0.03

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