Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Pharmaceuticals & Drugs

Rating :
71/99

BSE: 524212 | NSE: WANBURY

99.10
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  101.00
  •  104.00
  •  96.30
  •  99.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44164
  •  44.09
  •  114.00
  •  16.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 325.65
  • 5.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 472.59
  • N/A
  • -3.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.09%
  • 12.59%
  • 27.27%
  • FII
  • DII
  • Others
  • 0%
  • 1.12%
  • 6.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.53
  • -2.79
  • -0.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.43
  • -
  • -20.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.26
  • -0.43
  • -0.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 18.34
  • 20.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
109.70
96.94
13.16%
95.21
109.38
-12.95%
67.16
94.06
-28.60%
67.07
101.58
-33.97%
Expenses
95.94
89.20
7.56%
86.23
94.36
-8.62%
70.12
85.51
-18.00%
74.94
94.40
-20.61%
EBITDA
13.76
7.74
77.78%
8.98
15.01
-40.17%
-2.96
8.55
-
-7.87
7.19
-
EBIDTM
12.55%
7.99%
9.43%
13.73%
-4.40%
9.09%
-11.73%
7.08%
Other Income
0.80
-0.05
-
0.13
0.34
-61.76%
0.26
0.17
52.94%
0.68
7.46
-90.88%
Interest
6.21
7.45
-16.64%
5.02
7.89
-36.38%
6.05
7.12
-15.03%
10.41
22.18
-53.07%
Depreciation
2.39
2.40
-0.42%
2.40
2.46
-2.44%
2.37
2.46
-3.66%
2.37
2.43
-2.47%
PBT
5.96
-2.15
-
1.68
5.01
-66.47%
-11.12
-0.86
-
62.67
-9.97
-
Tax
0.05
-0.03
-
0.08
-0.02
-
0.04
-0.03
-
0.29
-0.08
-
PAT
5.91
-2.13
-
1.60
5.03
-68.19%
-11.16
-0.82
-
62.38
-9.89
-
PATM
5.39%
-2.19%
1.68%
4.60%
-16.62%
-0.87%
93.01%
-9.73%
EPS
2.36
-0.90
-
0.64
2.12
-69.81%
-4.47
-0.35
-
24.96
-4.17
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Mar 11
Net Sales
339.14
367.45
391.37
371.10
433.81
423.26
249.92
661.86
459.11
386.25
387.42
Net Sales Growth
-15.63%
-6.11%
5.46%
-14.46%
2.49%
69.36%
-62.24%
44.16%
18.86%
-0.30%
 
Cost Of Goods Sold
170.87
175.74
196.20
174.09
196.97
182.40
119.30
304.08
249.64
191.03
186.76
Gross Profit
168.27
191.72
195.17
197.01
236.83
240.87
130.62
357.78
209.46
195.21
200.66
GP Margin
49.62%
52.18%
49.87%
53.09%
54.59%
56.91%
52.26%
54.06%
45.62%
50.54%
51.79%
Total Expenditure
327.23
389.07
378.00
439.03
415.28
390.89
228.50
637.65
491.22
389.06
429.44
Power & Fuel Cost
-
15.38
14.46
15.26
18.74
18.51
10.05
28.07
17.98
14.67
15.79
% Of Sales
-
4.19%
3.69%
4.11%
4.32%
4.37%
4.02%
4.24%
3.92%
3.80%
4.08%
Employee Cost
-
67.48
75.72
87.10
87.59
85.41
39.57
111.53
80.90
80.83
91.31
% Of Sales
-
18.36%
19.35%
23.47%
20.19%
20.18%
15.83%
16.85%
17.62%
20.93%
23.57%
Manufacturing Exp.
-
13.77
7.98
10.21
15.04
12.34
2.98
14.62
8.23
5.89
4.80
% Of Sales
-
3.75%
2.04%
2.75%
3.47%
2.92%
1.19%
2.21%
1.79%
1.52%
1.24%
General & Admin Exp.
-
28.56
30.47
29.66
34.37
29.80
25.49
47.41
35.66
34.42
36.11
% Of Sales
-
7.77%
7.79%
7.99%
7.92%
7.04%
10.20%
7.16%
7.77%
8.91%
9.32%
Selling & Distn. Exp.
-
19.63
27.41
29.49
42.43
34.19
15.15
62.46
37.43
33.48
48.37
% Of Sales
-
5.34%
7.00%
7.95%
9.78%
8.08%
6.06%
9.44%
8.15%
8.67%
12.49%
Miscellaneous Exp.
-
68.51
25.77
93.22
20.14
28.26
15.96
69.48
61.39
28.73
48.37
% Of Sales
-
18.64%
6.58%
25.12%
4.64%
6.68%
6.39%
10.50%
13.37%
7.44%
11.95%
EBITDA
11.91
-21.62
13.37
-67.93
18.53
32.37
21.42
24.21
-32.11
-2.81
-42.02
EBITDA Margin
3.51%
-5.88%
3.42%
-18.31%
4.27%
7.65%
8.57%
3.66%
-6.99%
-0.73%
-10.85%
Other Income
1.87
46.20
11.50
76.70
89.69
1.40
6.48
11.29
4.84
13.32
14.37
Interest
27.69
32.87
39.88
30.86
35.51
31.87
18.62
48.26
37.23
40.24
47.22
Depreciation
9.53
9.68
9.97
10.30
10.32
9.05
4.80
23.37
22.59
16.99
16.17
PBT
59.19
-17.97
-24.98
-32.39
62.40
-7.15
4.48
-36.15
-87.09
-46.73
-91.04
Tax
0.46
0.21
-0.14
-0.38
0.38
0.00
1.27
2.86
0.14
0.00
-7.26
Tax Rate
0.78%
0.32%
0.56%
1.17%
0.61%
0.00%
28.35%
-2.29%
-0.16%
0.00%
7.97%
PAT
58.73
64.46
-24.85
-32.01
62.01
-7.15
3.20
-127.71
-87.23
-38.89
-83.79
PAT before Minority Interest
58.73
64.46
-24.85
-32.01
62.01
-7.15
3.20
-127.71
-87.23
-38.89
-83.79
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
17.32%
17.54%
-6.35%
-8.63%
14.29%
-1.69%
1.28%
-19.30%
-19.00%
-10.07%
-21.63%
PAT Growth
851.98%
-
-
-
-
-
-
-
-
-
 
EPS
23.49
25.78
-9.94
-12.80
24.80
-2.86
1.28
-51.08
-34.89
-15.56
-33.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-143.45
-209.28
-184.68
-153.28
-188.77
-193.94
-191.71
-47.96
44.45
78.32
Share Capital
25.00
23.72
23.72
23.22
19.97
19.97
19.97
17.38
17.38
14.69
Total Reserves
-168.66
-233.23
-208.66
-176.50
-220.96
-213.91
-211.68
-65.34
27.07
63.63
Non-Current Liabilities
107.74
130.36
105.79
159.92
251.37
298.18
311.67
346.79
271.74
190.52
Secured Loans
99.54
123.03
99.01
153.73
230.92
270.48
279.35
310.20
260.79
105.36
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
0.18
60.16
Long Term Provisions
11.56
10.69
10.14
9.55
8.76
7.48
6.75
7.16
5.52
4.35
Current Liabilities
311.04
361.60
348.25
401.91
298.61
264.85
259.43
447.41
465.84
465.89
Trade Payables
121.87
112.24
83.13
140.11
86.11
99.15
93.69
78.35
82.92
78.72
Other Current Liabilities
160.75
160.69
178.59
194.50
118.92
85.47
89.17
283.97
289.46
192.24
Short Term Borrowings
24.92
85.21
82.67
63.19
90.60
77.85
74.18
73.81
82.27
183.02
Short Term Provisions
3.50
3.47
3.85
4.12
2.97
2.37
2.39
11.28
11.19
11.91
Total Liabilities
275.33
282.68
269.36
408.55
387.87
395.75
406.05
772.90
808.69
761.39
Net Block
163.90
172.36
178.33
186.34
180.27
164.05
173.67
423.31
439.37
438.84
Gross Block
203.10
202.03
198.61
196.65
325.72
305.65
309.76
593.06
580.90
554.30
Accumulated Depreciation
39.20
29.66
20.28
10.32
145.46
141.60
136.09
169.75
141.53
115.45
Non Current Assets
181.69
184.53
191.66
216.83
223.94
214.65
219.39
582.95
583.90
570.50
Capital Work in Progress
13.89
8.97
10.05
9.58
14.42
18.52
12.96
25.05
16.83
13.75
Non Current Investment
0.01
0.02
0.02
0.03
0.01
0.01
0.01
0.54
0.54
0.54
Long Term Loans & Adv.
3.80
3.11
2.84
20.46
28.98
31.08
32.02
134.03
127.14
117.37
Other Non Current Assets
0.10
0.07
0.41
0.43
0.26
0.99
0.73
0.01
0.01
0.00
Current Assets
93.64
98.15
77.70
191.73
163.93
181.11
186.67
189.96
224.79
190.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
12.26
19.33
13.07
34.23
34.61
33.77
35.16
42.84
58.89
49.18
Sundry Debtors
50.79
44.41
29.46
84.66
74.94
98.52
103.19
84.38
113.66
97.03
Cash & Bank
16.70
5.25
6.21
9.37
7.22
12.03
6.69
16.90
15.95
8.83
Other Current Assets
13.89
26.47
22.69
26.31
47.15
36.78
41.63
45.83
36.29
35.85
Short Term Loans & Adv.
4.47
2.69
6.27
37.16
29.41
16.51
21.52
36.15
21.88
20.14
Net Current Assets
-217.41
-263.44
-270.55
-210.19
-134.68
-83.74
-72.76
-257.45
-241.05
-275.01
Total Assets
275.33
282.68
269.36
408.56
387.87
395.76
406.06
772.91
808.69
761.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
44.13
29.73
32.49
43.39
43.05
40.17
68.17
87.44
9.10
137.36
PBT
64.67
-24.98
-32.39
62.40
-7.15
4.48
-124.85
-87.09
-38.89
-91.04
Adjustment
-41.41
42.90
39.71
-37.29
47.85
22.65
191.19
93.60
59.97
75.31
Changes in Working Capital
20.90
11.88
26.05
18.33
2.36
13.13
2.07
80.96
-11.82
156.81
Cash after chg. in Working capital
44.16
29.80
33.37
43.43
43.07
40.25
68.40
87.47
9.25
141.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-0.06
-0.89
-0.04
-0.01
-0.08
-0.23
-0.04
-0.15
-3.71
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
63.66
-3.07
-1.39
-13.06
-19.63
-5.33
-6.20
-20.53
-31.52
-9.91
Net Fixed Assets
-5.99
-2.34
-2.43
133.91
-15.98
-1.45
-7.18
-15.15
-7.50
-2.59
Net Investments
0.01
0.00
0.01
-0.02
0.00
0.00
106.06
-0.27
-1.08
-3.00
Others
69.64
-0.73
1.03
-146.95
-3.65
-3.88
-105.08
-5.11
-22.94
-4.32
Cash from Financing Activity
-107.87
-26.78
-33.26
-26.93
-28.07
-29.54
-70.68
-64.16
24.41
-129.40
Net Cash Inflow / Outflow
-0.08
-0.13
-2.16
3.39
-4.65
5.29
-8.70
2.74
1.99
-1.95
Opening Cash & Equivalents
2.74
2.87
5.03
1.63
6.28
0.99
9.69
6.95
4.96
6.91
Closing Cash & Equivalent
2.66
2.74
2.87
5.03
1.63
6.28
0.99
9.69
6.95
4.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-57.48
-88.32
-77.97
-66.01
-112.21
-109.34
-108.90
-53.40
-2.96
17.97
ROA
23.10%
-9.00%
-9.44%
15.57%
-1.82%
0.80%
-21.66%
-11.03%
-4.95%
-10.72%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-365.97%
-121.50%
ROCE
444.46%
50.26%
-2.00%
70.48%
15.27%
13.85%
-31.06%
-12.92%
0.30%
-8.37%
Fixed Asset Turnover
1.83
2.08
2.00
1.70
1.37
0.83
1.50
0.80
0.69
0.72
Receivable days
46.85
32.42
52.61
65.66
72.98
144.54
50.69
77.31
98.27
112.23
Inventory Days
15.54
14.22
21.80
28.32
28.77
49.39
21.08
39.71
50.40
47.19
Payable days
144.25
106.12
125.89
110.93
100.14
182.52
57.27
72.19
83.77
80.70
Cash Conversion Cycle
-81.86
-59.49
-51.47
-16.96
1.60
11.41
14.50
44.83
64.89
78.72
Total Debt/Equity
-1.14
-1.11
-1.19
-1.76
-1.67
-1.74
-1.79
-4.47
-88.47
15.95
Interest Cover
2.97
0.37
-0.05
2.76
0.78
1.24
-1.59
-1.34
0.03
-0.93

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.