Nifty
Sensex
:
:
16031.95
53746.27
-93.20 (-0.58%)
-306.34 (-0.57%)

Pharmaceuticals & Drugs

Rating :
39/99

BSE: 524212 | NSE: WANBURY

68.05
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  67.75
  •  69.90
  •  66.00
  •  67.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13057
  •  8.97
  •  112.00
  •  63.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 220.82
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 339.42
  • N/A
  • -2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.89%
  • 13.98%
  • 38.15%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.98%

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
  • -0.60
  • -0.91
  • -1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.06
  • 19.49
  • 16.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
124.84
109.70
13.80%
124.09
95.21
30.33%
127.86
67.16
90.38%
120.45
67.07
79.59%
Expenses
116.00
95.94
20.91%
116.98
86.23
35.66%
121.31
70.12
73.00%
122.22
74.94
63.09%
EBITDA
8.84
13.76
-35.76%
7.11
8.98
-20.82%
6.55
-2.96
-
-1.77
-7.87
-
EBIDTM
7.08%
12.55%
5.73%
9.43%
5.12%
-4.40%
-1.47%
-11.73%
Other Income
0.26
0.80
-67.50%
0.31
0.13
138.46%
0.31
0.26
19.23%
1.21
0.68
77.94%
Interest
5.64
6.21
-9.18%
5.16
5.02
2.79%
5.02
6.05
-17.02%
5.79
10.41
-44.38%
Depreciation
3.03
2.39
26.78%
2.78
2.40
15.83%
2.64
2.37
11.39%
2.59
2.37
9.28%
PBT
0.43
5.96
-92.79%
-0.53
1.68
-
-0.81
-11.12
-
-8.93
62.67
-
Tax
0.06
0.05
20.00%
0.06
0.08
-25.00%
0.06
0.04
50.00%
0.03
0.29
-89.66%
PAT
0.37
5.91
-93.74%
-0.58
1.60
-
-0.86
-11.16
-
-8.96
62.38
-
PATM
0.30%
5.39%
-0.47%
1.68%
-0.67%
-16.62%
-7.43%
93.01%
EPS
0.11
2.36
-95.34%
-0.18
0.64
-
-0.26
-4.47
-
-3.58
24.96
-

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
497.24
392.52
367.45
391.37
371.10
433.81
423.26
249.92
661.86
459.11
386.25
Net Sales Growth
46.62%
6.82%
-6.11%
5.46%
-14.46%
2.49%
69.36%
-62.24%
44.16%
18.86%
 
Cost Of Goods Sold
301.61
217.15
175.74
196.20
174.09
196.97
182.40
119.30
304.08
249.64
191.03
Gross Profit
195.63
175.37
191.72
195.17
197.01
236.83
240.87
130.62
357.78
209.46
195.21
GP Margin
39.34%
44.68%
52.18%
49.87%
53.09%
54.59%
56.91%
52.26%
54.06%
45.62%
50.54%
Total Expenditure
476.51
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
20.73
15.67
-21.62
13.37
-67.93
18.53
32.37
21.42
24.21
-32.11
-2.81
EBITDA Margin
4.17%
3.99%
-5.88%
3.42%
-18.31%
4.27%
7.65%
8.57%
3.66%
-6.99%
-0.73%
Other Income
2.09
4.75
46.20
11.50
76.70
89.69
1.40
6.48
11.29
4.84
13.32
Interest
21.61
23.07
32.87
39.88
30.86
35.51
31.87
18.62
48.26
37.23
40.24
Depreciation
11.04
9.75
9.68
9.97
10.30
10.32
9.05
4.80
23.37
22.59
16.99
PBT
-9.84
-12.41
-17.97
-24.98
-32.39
62.40
-7.15
4.48
-36.15
-87.09
-46.73
Tax
0.21
0.20
0.21
-0.14
-0.38
0.38
0.00
1.27
2.86
0.14
0.00
Tax Rate
-2.13%
-1.61%
0.32%
0.56%
1.17%
0.61%
0.00%
28.35%
-2.29%
-0.16%
0.00%
PAT
-10.03
-12.61
64.46
-24.85
-32.01
62.01
-7.15
3.20
-127.71
-87.23
-38.89
PAT before Minority Interest
-10.03
-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
-2.02%
-3.21%
17.54%
-6.35%
-8.63%
14.29%
-1.69%
1.28%
-19.30%
-19.00%
-10.07%
PAT Growth
-117.08%
-
-
-
-
-
-
-
-
-
 
EPS
-3.07
-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.